Data is not available at this time.
Kabel Deutschland Holding AG is a leading German cable operator, specializing in integrated telecommunications services, including broadband internet, digital television, and fixed-line telephony. As a subsidiary of Vodafone Deutschland GmbH, the company benefits from synergies within Vodafone’s broader European telecom infrastructure, enhancing its competitive positioning in Germany’s highly consolidated media and entertainment sector. The firm primarily serves residential customers, leveraging its extensive cable network to deliver high-speed connectivity and bundled service offerings. Kabel Deutschland operates in a competitive landscape dominated by telecom giants and emerging fiber-optic providers, yet maintains a strong foothold due to its established infrastructure and brand recognition. Its revenue model relies on subscription-based services, with upselling opportunities through premium content and higher bandwidth tiers. The company’s strategic alignment with Vodafone further strengthens its ability to invest in network upgrades and retain market share amid intensifying competition.
In FY 2021, Kabel Deutschland reported revenue of €2.63 billion, with net income reaching €534.5 million, reflecting a robust profitability margin. Operating cash flow stood at €1.27 billion, underscoring efficient cash generation, while capital expenditures of €417.5 million indicate ongoing investments in network infrastructure. The absence of total debt suggests a conservative financial structure, supported by strong operational performance.
The company’s diluted EPS of €6.04 highlights its earnings strength, driven by stable subscriber revenue and cost management. High operating cash flow relative to net income demonstrates effective capital efficiency, with reinvestment focused on maintaining service quality and expanding capacity. The lack of debt further enhances its ability to allocate capital toward growth initiatives or potential shareholder returns.
Kabel Deutschland’s balance sheet appears resilient, with negligible debt and €1.9 million in cash and equivalents. The debt-free position provides flexibility, though the low cash reserves may reflect aggressive capital deployment or upstream distributions to Vodafone. Overall, the company’s financial health is solid, with ample cash flow to support operations and strategic investments.
The company’s growth is tied to Germany’s demand for high-speed broadband and bundled services, though the lack of a dividend suggests reinvestment priorities or upstream financial integration with Vodafone. Market trends favor network upgrades and convergence offerings, positioning Kabel Deutschland to capitalize on evolving consumer preferences for integrated telecom solutions.
With a market cap of €81.4 million and a beta of 0.20, the stock exhibits low volatility relative to the market. The valuation reflects its niche as a subsidiary, with investor expectations likely anchored to Vodafone’s broader strategy rather than standalone performance. The absence of debt and strong cash flow may appeal to risk-averse investors.
Kabel Deutschland’s integration with Vodafone provides scale advantages and cross-selling opportunities, though competition from fiber and 5G providers poses long-term challenges. The outlook hinges on its ability to modernize infrastructure and retain customers through competitive pricing and service quality. Strategic synergies with Vodafone’s ecosystem remain a key differentiator in a rapidly evolving telecom landscape.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |