Logo image of SJR-B.CA

Shaw Communications Inc (SJR-B.CA) Stock Fundamental Analysis

Canada - TSX:SJR-B - CA82028K2002 - Common Stock

40.48 CAD
+0.01 (+0.02%)
Last: 4/4/2023, 7:00:00 PM
Fundamental Rating

4

We assign a fundamental rating of 4 out of 10 to SJR-B. SJR-B was compared to 14 industry peers in the Media industry. SJR-B has an excellent profitability rating, but there are some minor concerns on its financial health. SJR-B is valued expensive and it does not seem to be growing.


Dividend Valuation Growth Profitability Health

8

1. Profitability

1.1 Basic Checks

SJR-B had positive earnings in the past year.
SJR-B had a positive operating cash flow in the past year.
Each year in the past 5 years SJR-B has been profitable.
Each year in the past 5 years SJR-B had a positive operating cash flow.
SJR-B.CA Yearly Net Income VS EBIT VS OCF VS FCFSJR-B.CA Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 0 500M 1B 1.5B

1.2 Ratios

Looking at the Return On Assets, with a value of 4.68%, SJR-B is in the better half of the industry, outperforming 63.16% of the companies in the same industry.
SJR-B has a Return On Equity (11.48%) which is comparable to the rest of the industry.
SJR-B's Return On Invested Capital of 7.72% is amongst the best of the industry. SJR-B outperforms 84.21% of its industry peers.
The Average Return On Invested Capital over the past 3 years for SJR-B is significantly above the industry average of 11.45%.
The last Return On Invested Capital (7.72%) for SJR-B is well below the 3 year average (18.64%), which needs to be investigated, but indicates that SJR-B had better years and this may not be a problem.
Industry RankSector Rank
ROA 4.68%
ROE 11.48%
ROIC 7.72%
ROA(3y)N/A
ROA(5y)N/A
ROE(3y)N/A
ROE(5y)N/A
ROIC(3y)18.64%
ROIC(5y)N/A
SJR-B.CA Yearly ROA, ROE, ROICSJR-B.CA Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2015 2016 2017 2018 2019 2020 2021 2022 5 10 15 20

1.3 Margins

SJR-B's Profit Margin of 13.55% is fine compared to the rest of the industry. SJR-B outperforms 73.68% of its industry peers.
SJR-B's Profit Margin has declined in the last couple of years.
Looking at the Operating Margin, with a value of 23.55%, SJR-B is in the better half of the industry, outperforming 73.68% of the companies in the same industry.
SJR-B's Operating Margin has improved in the last couple of years.
SJR-B's Gross Margin of 46.34% is fine compared to the rest of the industry. SJR-B outperforms 63.16% of its industry peers.
SJR-B's Gross Margin has improved in the last couple of years.
Industry RankSector Rank
OM 23.55%
PM (TTM) 13.55%
GM 46.34%
OM growth 3Y4.71%
OM growth 5Y2.15%
PM growth 3Y1.22%
PM growth 5Y-4.08%
GM growth 3Y4.86%
GM growth 5Y2.6%
SJR-B.CA Yearly Profit, Operating, Gross MarginsSJR-B.CA Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2015 2016 2017 2018 2019 2020 2021 2022 10 20 30 40

4

2. Health

2.1 Basic Checks

The Return on Invested Capital (ROIC) is well above the Cost of Capital (WACC), so SJR-B is creating value.
Compared to 1 year ago, SJR-B has about the same amount of shares outstanding.
The debt/assets ratio for SJR-B has been reduced compared to a year ago.
SJR-B.CA Yearly Shares OutstandingSJR-B.CA Yearly Shares OutstandingYearly Shares Outstanding 2015 2016 2017 2018 2019 2020 2021 2022 100M 200M 300M 400M 500M
SJR-B.CA Yearly Total Debt VS Total AssetsSJR-B.CA Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2015 2016 2017 2018 2019 2020 2021 2022 5B 10B 15B

2.2 Solvency

SJR-B has an Altman-Z score of 2.06. This is not the best score and indicates that SJR-B is in the grey zone with still only limited risk for bankruptcy at the moment.
The Altman-Z score of SJR-B (2.06) is better than 84.21% of its industry peers.
SJR-B has a debt to FCF ratio of 8.85. This is a slightly negative value and a sign of low solvency as SJR-B would need 8.85 years to pay back of all of its debts.
SJR-B has a Debt to FCF ratio of 8.85. This is in the better half of the industry: SJR-B outperforms 73.68% of its industry peers.
SJR-B has a Debt/Equity ratio of 0.79. This is a neutral value indicating SJR-B is somewhat dependend on debt financing.
The Debt to Equity ratio of SJR-B (0.79) is comparable to the rest of the industry.
Industry RankSector Rank
Debt/Equity 0.79
Debt/FCF 8.85
Altman-Z 2.06
ROIC/WACC0.92
WACC8.41%
SJR-B.CA Yearly LT Debt VS Equity VS FCFSJR-B.CA Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 0 2B 4B 6B

2.3 Liquidity

A Current Ratio of 0.68 indicates that SJR-B may have some problems paying its short term obligations.
SJR-B has a Current ratio of 0.68. This is amonst the worse of the industry: SJR-B underperforms 89.47% of its industry peers.
A Quick Ratio of 0.63 indicates that SJR-B may have some problems paying its short term obligations.
With a Quick ratio value of 0.63, SJR-B is not doing good in the industry: 78.95% of the companies in the same industry are doing better.
Industry RankSector Rank
Current Ratio 0.68
Quick Ratio 0.63
SJR-B.CA Yearly Current Assets VS Current LiabilitesSJR-B.CA Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2015 2016 2017 2018 2019 2020 2021 2022 500M 1B 1.5B 2B 2.5B

1

3. Growth

3.1 Past

SJR-B shows a strong negative growth in Earnings Per Share. In the last year the EPS decreased by -27.23%.
Measured over the past 5 years, SJR-B shows a small growth in Earnings Per Share. The EPS has been growing by 3.50% on average per year.
Looking at the last year, SJR-B shows a decrease in Revenue. The Revenue has decreased by -1.68% in the last year.
The Revenue has been growing slightly by 2.22% on average over the past years.
EPS 1Y (TTM)-27.23%
EPS 3Y-2.5%
EPS 5Y3.5%
EPS Q2Q%-12.82%
Revenue 1Y (TTM)-1.68%
Revenue growth 3Y0.67%
Revenue growth 5Y2.22%
Sales Q2Q%-1.15%

3.2 Future

The Earnings Per Share is expected to decrease by -0.36% on average over the next years.
SJR-B is expected to show a decrease in Revenue. In the coming years, the Revenue will decrease by -0.60% yearly.
EPS Next Y-1.83%
EPS Next 2Y0.48%
EPS Next 3Y-0.36%
EPS Next 5YN/A
Revenue Next Year-0.82%
Revenue Next 2Y-0.57%
Revenue Next 3Y-0.6%
Revenue Next 5YN/A

3.3 Evolution

The EPS growth rate is decreasing: in the next years the growth will be less than in the last years.
When comparing the Revenue growth rate of the last years to the growth rate of the upcoming years, we see that the growth is decreasing.
SJR-B.CA Yearly Revenue VS EstimatesSJR-B.CA Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 1B 2B 3B 4B 5B
SJR-B.CA Yearly EPS VS EstimatesSJR-B.CA Yearly EPS VS EstimatesYearly EPS VS Estimates 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0.5 1 1.5

3

4. Valuation

4.1 Price/Earnings Ratio

The Price/Earnings ratio is 27.54, which means the current valuation is very expensive for SJR-B.
SJR-B's Price/Earnings ratio is in line with the industry average.
SJR-B is valuated at similar levels of the S&P average when we compare the Price/Earnings ratio to 27.06, which is the current average of the S&P500 Index.
Based on the Price/Forward Earnings ratio of 26.38, the valuation of SJR-B can be described as expensive.
The rest of the industry has a similar Price/Forward Earnings ratio as SJR-B.
The average S&P500 Price/Forward Earnings ratio is at 22.64. SJR-B is around the same levels.
Industry RankSector Rank
PE 27.54
Fwd PE 26.38
SJR-B.CA Price Earnings VS Forward Price EarningsSJR-B.CA Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 5 10 15 20 25

4.2 Price Multiples

SJR-B's Enterprise Value to EBITDA is on the same level as the industry average.
Compared to the rest of the industry, the Price/Free Cash Flow ratio of SJR-B is on the same level as its industry peers.
Industry RankSector Rank
P/FCF 30.56
EV/EBITDA 10.16
SJR-B.CA Per share dataSJR-B.CA EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 5 10

4.3 Compensation for Growth

SJR-B has an outstanding profitability rating, which may justify a higher PE ratio.
PEG (NY)N/A
PEG (5Y)7.88
EPS Next 2Y0.48%
EPS Next 3Y-0.36%

3

5. Dividend

5.1 Amount

SJR-B has a Yearly Dividend Yield of 1.26%.
Compared to an average industry Dividend Yield of 3.00, SJR-B pays a bit more dividend than its industry peers.
With a Dividend Yield of 1.26, SJR-B pays less dividend than the S&P500 average, which is at 2.38.
Industry RankSector Rank
Dividend Yield 1.26%

5.2 History

SJR-B has been paying a dividend for over 5 years, so it has already some track record.
SJR-B has not decreased its dividend in the past 5 years, so it has a somewhat stable track record.
Dividend Growth(5Y)N/A
Div Incr Years1
Div Non Decr Years6
SJR-B.CA Yearly Dividends per shareSJR-B.CA Yearly Dividends per shareYearly Dividends per share 2017 2018 2019 2020 2021 2022 2023 0.2 0.4 0.6 0.8 1

5.3 Sustainability

SJR-B pays out 80.43% of its income as dividend. This is not a sustainable payout ratio.
DP80.43%
EPS Next 2Y0.48%
EPS Next 3Y-0.36%
SJR-B.CA Yearly Income VS Free CF VS DividendSJR-B.CA Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2015 2016 2017 2018 2019 2020 2021 2022 0 500M 1B
SJR-B.CA Dividend Payout.SJR-B.CA Dividend Payout, showing the Payout Ratio.SJR-B.CA Dividend Payout.PayoutRetained Earnings

Shaw Communications Inc

TSX:SJR-B (4/4/2023, 7:00:00 PM)

40.48

+0.01 (+0.02%)

Chartmill FA Rating
GICS IndustryGroupMedia & Entertainment
GICS IndustryMedia
Earnings (Last)N/A N/A
Earnings (Next)01-12 2022-01-12
Inst Owners27.26%
Inst Owner ChangeN/A
Ins OwnersN/A
Ins Owner ChangeN/A
Market Cap20.23B
Analysts51.25
Price Target41.31 (2.05%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield 1.26%
Yearly Dividend0.3
Dividend Growth(5Y)N/A
DP80.43%
Div Incr Years1
Div Non Decr Years6
Ex-DateN/A
Surprises & Revisions
EPS beat(2)0
Avg EPS beat(2)-12.3%
Min EPS beat(2)-13.59%
Max EPS beat(2)-11%
EPS beat(4)1
Avg EPS beat(4)-7%
Min EPS beat(4)-13.59%
Max EPS beat(4)2.95%
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)0
Avg Revenue beat(2)-3.5%
Min Revenue beat(2)-3.62%
Max Revenue beat(2)-3.39%
Revenue beat(4)0
Avg Revenue beat(4)-3.62%
Min Revenue beat(4)-3.82%
Max Revenue beat(4)-3.39%
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)0%
PT rev (3m)0.75%
EPS NQ rev (1m)0%
EPS NQ rev (3m)-5.01%
EPS NY rev (1m)0%
EPS NY rev (3m)-5.31%
Revenue NQ rev (1m)0%
Revenue NQ rev (3m)-0.57%
Revenue NY rev (1m)0%
Revenue NY rev (3m)-0.96%
Valuation
Industry RankSector Rank
PE 27.54
Fwd PE 26.38
P/S 3.72
P/FCF 30.56
P/OCF 11.18
P/B 3.16
P/tB N/A
EV/EBITDA 10.16
EPS(TTM)1.47
EY3.63%
EPS(NY)1.53
Fwd EY3.79%
FCF(TTM)1.32
FCFY3.27%
OCF(TTM)3.62
OCFY8.94%
SpS10.87
BVpS12.83
TBVpS-3.74
PEG (NY)N/A
PEG (5Y)7.88
Profitability
Industry RankSector Rank
ROA 4.68%
ROE 11.48%
ROCE N/A
ROIC 7.72%
ROICexc 7.88%
ROICexgc 19.66%
OM 23.55%
PM (TTM) 13.55%
GM 46.34%
FCFM N/A
ROA(3y)N/A
ROA(5y)N/A
ROE(3y)N/A
ROE(5y)N/A
ROIC(3y)18.64%
ROIC(5y)N/A
ROICexc(3y)7.63%
ROICexc(5y)N/A
ROICexgc(3y)N/A
ROICexgc(5y)N/A
ROCE(3y)N/A
ROCE(5y)N/A
ROICexcg growth 3Y-13.79%
ROICexcg growth 5Y0.54%
ROICexc growth 3Y-1.62%
ROICexc growth 5Y1.99%
OM growth 3Y4.71%
OM growth 5Y2.15%
PM growth 3Y1.22%
PM growth 5Y-4.08%
GM growth 3Y4.86%
GM growth 5Y2.6%
F-Score5
Asset Turnover0.35
Health
Industry RankSector Rank
Debt/Equity 0.79
Debt/FCF 8.85
Debt/EBITDA 2.32
Cap/Depr 92.43%
Cap/Sales N/A
Interest Coverage N/A
Cash Conversion N/A
Profit Quality 89.95%
Current Ratio 0.68
Quick Ratio 0.63
Altman-Z 2.06
F-Score5
WACC8.41%
ROIC/WACC0.92
Cap/Depr(3y)88.91%
Cap/Depr(5y)113.54%
Cap/Sales(3y)N/A
Cap/Sales(5y)N/A
Profit Quality(3y)100.67%
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)-27.23%
EPS 3Y-2.5%
EPS 5Y3.5%
EPS Q2Q%-12.82%
EPS Next Y-1.83%
EPS Next 2Y0.48%
EPS Next 3Y-0.36%
EPS Next 5YN/A
Revenue 1Y (TTM)-1.68%
Revenue growth 3Y0.67%
Revenue growth 5Y2.22%
Sales Q2Q%-1.15%
Revenue Next Year-0.82%
Revenue Next 2Y-0.57%
Revenue Next 3Y-0.6%
Revenue Next 5YN/A
EBIT growth 1Y-2.59%
EBIT growth 3Y5.41%
EBIT growth 5Y4.42%
EBIT Next Year88.73%
EBIT Next 3Y23.6%
EBIT Next 5YN/A
FCF growth 1Y-16.62%
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1Y-3.83%
OCF growth 3Y5.3%
OCF growth 5Y4.04%