Top Comcast Corporation Competitors and Alternatives | Bullfincher

+

Ticker

CMCSA

T

Headquarter

Philadelphia ,PA

US

Dallas ,TX

US

CEO

Mr. Brian L. Roberts

Mr. John T. Stankey

Industry

Telecommunications Services

Telecommunications Services

Stock Price

Stock Price

Market Cap

$164.71B

$171.35B

Employees

Years

2021
2022
2023

2021
2022
2023

Employees

189.00K
186.00K
186.00K

203.00K
160.70K
149.90K

Y/Y

12.5%

1.59%

0%

11.74%

20.84%

6.72%

Income Statement

Revenue

Years

2021
2022
2023

2021
2022
2023

Revenue

$116.39B
$121.43B
$121.57B

$134.04B
$120.74B
$122.43B

Y/Y

12.38%

4.33%

0.12%

21.96%

9.92%

1.4%

Revenue by Products / Services

Revenue by Geography

Research and Development

Years

2021
2022
2023

2021
2022
2023

Research and Development

-
-
-

$1.33B
$1.24B
$954.00M

Y/Y

0%

0%

0%

9.5%

6.72%

22.82%

Operating Income

Years

2021
2022
2023

2021
2022
2023

Operating Income

$20.82B
$22.08B
$23.31B

$25.90B
-$4.59B
$23.46B

Y/Y

19%

6.08%

5.57%

304.32%

117.71%

611.47%

Tax Rate (%)

Years

2021
2022
2023

2021
2022
2023

Tax Rate (%)

28.00%
47.00%
26.00%

18.00%
-122.00%
21.00%

Y/Y

15.13%

70.48%

44.13%

154.72%

760.74%

117.43%

Net Income

Years

2021
2022
2023

2021
2022
2023

Net Income

$14.16B
$5.37B
$15.39B

$20.08B
-$8.52B
$14.40B

Y/Y

34.41%

62.07%

186.55%

487.96%

142.45%

268.93%

Assets & Liabilities | Cash Flow

Total Assets

Years

2021
2022
2023

2021
2022
2023

Total Assets

$275.91B
$257.28B
$264.81B

$551.62B
$402.85B
$407.06B

Y/Y

0.74%

6.75%

2.93%

4.92%

26.97%

1.04%

Total Liabilities

Years

2021
2022
2023

2021
2022
2023

Total Liabilities

$177.90B
$175.24B
$181.34B

$367.77B
$296.40B
$287.65B

Y/Y

1.63%

1.49%

3.48%

6.13%

19.41%

2.95%

Capital Expenditures (Capex)

Years

2021
2022
2023

2021
2022
2023

Capital Expenditures (Capex)

-$12.06B
-$13.77B
-$15.54B

-$16.53B
-$19.63B
-$17.85B

Y/Y

3.64%

14.18%

12.88%

5.44%

18.75%

9.03%

Profitability

Operating Income Margin (%)

Years

2021
2022
2023

2021
2022
2023

Operating Income Margin (%)

17.89%
18.19%
19.18%

19.32%
-3.80%
19.16%

Y/Y

5.92%

1.68%

5.44%

417.96%

119.67%

604.21%

Net Income Margin (%)

Years

2021
2022
2023

2021
2022
2023

Net Income Margin (%)

12.17%
4.42%
12.66%

14.98%
-7.06%
11.76%

Y/Y

19.67%

63.68%

186.43%

597.67%

147.13%

266.57%

EBITDA

2020	30593000000.00
2021	34621000000.00
2022	36445000000.00
2023	38901000000.00

2020	33570000000.00
2021	53719000000.00
2022	21066000000.00
2023	45317000000.00

Years

2021
2022
2023

2021
2022
2023

EBITDA

$34.62B
$36.45B
$38.90B

$53.72B
$21.07B
$45.32B

Y/Y

13.17%

5.27%

6.74%

60.02%

60.78%

115.12%

Free Cash Flow (FCF)

2020	13103000000.00
2021	17089000000.00
2022	12646000000.00
2023	12961000000.00

2020	27455000000.00
2021	25430000000.00
2022	12397000000.00
2023	20461000000.00

Years

2021
2022
2023

2021
2022
2023

Free Cash Flow (FCF)

$17.09B
$12.65B
$12.96B

$25.43B
$12.40B
$20.46B

Y/Y

30.42%

26%

2.49%

7.38%

51.25%

65.05%

Ratios

Return on Equity (ROE)

Years

2021
2022
2023

2021
2022
2023

Return on Equity (ROE)

14.73%
6.63%
18.61%

12.07%
-8.74%
13.94%

Y/Y

26.33%

54.99%

180.69%

477.19%

172.41%

259.5%

Return on Assets (ROA)

Years

2021
2022
2023

2021
2022
2023

Return on Assets (ROA)

5.13%
2.09%
5.81%

3.64%
-2.12%
3.54%

Y/Y

33.25%

59.26%

177.99%

471.43%

158.24%

266.98%

Debt to Equity

Years

2021
2022
2023

2021
2022
2023

Debt to Equity

98.71%
117.13%
117.40%

108.38%
139.51%
131.35%

Y/Y

17.19%

18.66%

0.23%

11.43%

28.72%

5.85%

Valuation

Enterprise Value

Years

2021
2022
2023

2021
2022
2023

Enterprise value

$316.85B
$244.14B
$271.62B

$309.72B
$282.90B
$268.67B

Y/Y

4.48%

22.95%

11.26%

4.73%

8.66%

5.03%

Enterprise value to Revenue

Years

2021
2022
2023

2021
2022
2023

Enterprise value to Revenue

2.72
2.01
2.23

2.31
2.34
2.19

Y/Y

15%

26.15%

11.13%

22.08%

1.4%

6.34%

Enterprise value to EBITDA

Years

2021
2022
2023

2021
2022
2023

Enterprise value to EBITDA

9.15
6.70
6.98

5.77
13.43
5.93

Y/Y

15.59%

26.8%

4.23%

40.46%

132.93%

55.85%