Shenandoah Telecommunications
SHEN · Wireless Telecommunication Services
$10.35
0.5%T-Mobile US
TMUS · Wireless Telecommunication Services
$146.54
7.7%The short version
- T-Mobile US is the larger business, with $88.3B of revenue in fiscal 2025 against $358M for Shenandoah Telecommunications, about 247 times as much.
- Shenandoah Telecommunications grew revenue faster (9.1%, against 8.5%).
- T-Mobile US kept more of each dollar of sales as operating profit (20.7% operating margin, against −6.5% operating margin).
- T-Mobile US turned more of its sales into free cash flow (20.4% FCF margin, against −72.1% FCF margin).
- T-Mobile US earned a higher return on the capital invested in it (9.8%, against −1.3%).
| Latest fiscal year | SHEN · FY25 | TMUS · FY25 |
|---|---|---|
| Size | ||
| Market cap | $575M | $158.6B |
| Revenue | $358M | $88.3B |
| Free cash flow | −$258M | $18.0B |
| Net income | −$32.9M | $11.0B |
| Growth | ||
| Revenue growth | 9.1% | 8.5% |
| 5-year growth | 10.1% | 5.2% |
| Share count change | 2.6% | −3.6% |
| Profitability | ||
| Gross margin | — | — |
| Operating margin | −6.5% | 20.7% |
| Net margin | −9.2% | 12.5% |
| FCF margin | −72.1% | 20.4% |
| Return on capital | −1.3% | 9.8% |
| Return on equity | −3.7% | 18.2% |
| Balance sheet | ||
| Net debt | $617M | $88.1B |
| Net debt / EBITDA | 5.8x | 2.8x |
| Dividends and buybacks | $6.4M | $14.1B |
| Valuation & quality | ||
| P/E | — | 15.3x |
| Piotroski F-score | 3 | 6 |
FY16
SHEN $535M
TMUS $37.5B
FY17
SHEN $612M
TMUS $40.6B
FY18
SHEN $193M
TMUS $43.3B
FY19
SHEN $207M
TMUS $45.0B
FY20
SHEN $221M
TMUS $68.4B
FY21
SHEN $245M
TMUS $80.1B
FY22
SHEN $249M
TMUS $79.6B
FY23
SHEN $269M
TMUS $78.6B
FY24
SHEN $328M
TMUS $81.4B
FY25
SHEN $358M
TMUS $88.3B
SHEN
TMUS
FY16
SHEN 4.2%
TMUS 10.8%
FY17
SHEN 7.6%
TMUS 12.0%
FY18
SHEN −1.5%
TMUS 12.3%
FY19
SHEN −0.7%
TMUS 12.7%
FY20
SHEN −1.2%
TMUS 9.7%
FY21
SHEN −1.0%
TMUS 8.6%
FY22
SHEN −7.0%
TMUS 8.2%
FY23
SHEN 0.1%
TMUS 18.2%
FY24
SHEN −8.7%
TMUS 22.1%
FY25
SHEN −6.5%
TMUS 20.7%
SHEN
TMUS
FY16
SHEN −$11.7M
TMUS −$1.9B
FY17
SHEN $76.4M
TMUS −$1.4B
FY18
SHEN $209M
TMUS −$1.6B
FY19
SHEN $192M
TMUS $433M
FY20
SHEN $182M
TMUS −$2.4B
FY21
SHEN −$411M
TMUS $1.6B
FY22
SHEN −$114M
TMUS $2.8B
FY23
SHEN −$141M
TMUS $8.8B
FY24
SHEN −$257M
TMUS $13.5B
FY25
SHEN −$258M
TMUS $18.0B
SHEN
TMUS
FY16
SHEN 1.5%
TMUS 7.9%
FY17
SHEN 4.2%
TMUS 14.4%
FY18
SHEN −0.3%
TMUS 11.2%
FY19
SHEN −0.1%
TMUS 9.5%
FY20
SHEN −0.2%
TMUS 5.5%
FY21
SHEN −0.3%
TMUS 4.5%
FY22
SHEN −2.2%
TMUS 3.8%
FY23
SHEN 0.0%
TMUS 7.6%
FY24
SHEN −2.1%
TMUS 9.9%
FY25
SHEN −1.3%
TMUS 9.8%
SHEN
TMUS
Add another company
Compare up to four at once.
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.