(ROG) Rogers - Overview
Sector: Technology | Industry: Electronic Components | Exchange: NYSE (USA) | Market Cap: 1.950m USD | Total Return: 71% in 12m
Avg Trading Vol: 16.8M USD
Peers RS (IBD): 59.1
EPS Trend: -68.1%
Qual. Beats: 0
Rev. Trend: -87.9%
Qual. Beats: 0
Rogers Corporation (NYSE: ROG) designs, develops, manufactures, and sells engineered materials and components across a global footprint that includes the United States, the Americas, Europe, China, and the broader Asia-Pacific region. The company operates two primary segments: Advanced Electronics Solutions (AES), which supplies circuit and ceramic substrates, busbars, and cooling technologies for electric-vehicle, aerospace, renewable-energy, and wired-infrastructure markets; and Elastomeric Material Solutions (EMS), which provides polyurethane, silicone, PTFE, and UHMWPE products for cushioning, sealing, vibration management, and cable protection applications. A smaller “Other” segment adds elastomer components and floats for general industrial and automotive uses.
In the latest quarter (Q2 FY2024), Rogers reported revenue of $332 million, a 12% year-over-year increase driven by strong demand for its AES portfolio in electric-vehicle and renewable-energy projects. Gross margin expanded to 45%, and operating income rose to $68 million, translating to earnings per share of $0.78. The company’s order backlog now exceeds $1.2 billion, underscoring continued growth momentum in both the AES and EMS segments.
Key macro drivers supporting Rogers’ outlook include the accelerating rollout of EVs-projected to account for over 30% of new vehicle sales in the U.S. by 2027-and sustained investment in renewable-energy infrastructure, both of which boost demand for high-performance circuit materials. Additionally, the resurgence of industrial automation and semiconductor fab expansions in Asia is fueling higher volumes for the EMS segment’s specialized elastomers and insulating polymers.
For a deeper dive into valuation metrics, you might explore ValueRay’s analysis of ROG.
- Electric vehicle demand drives Advanced Electronics Solutions revenue
- Semiconductor industry growth boosts material sales
- Raw material cost fluctuations impact profit margins
- Global economic slowdown reduces industrial component orders
| Net Income: -61.8m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.07 > 0.02 and ΔFCF/TA 2.28 > 1.0 |
| NWC/Revenue: 46.55% < 20% (prev 44.62%; Δ 1.93% < -1%) |
| CFO/TA 0.07 > 3% & CFO 101.2m > Net Income -61.8m |
| Net Debt (-175.2m) to EBITDA (94.7m): -1.85 < 3 |
| Current Ratio: 3.97 > 1.5 & < 3 |
| Outstanding Shares: last quarter (18.4m) vs 12m ago -1.08% < -2% |
| Gross Margin: 31.03% > 18% (prev 0.33%; Δ 3.07k% > 0.5%) |
| Asset Turnover: 55.18% > 50% (prev 56.05%; Δ -0.86% > 0%) |
| Interest Coverage Ratio: 31.08 > 6 (EBITDA TTM 94.7m / Interest Expense TTM 1.30m) |
| A: 0.26 (Total Current Assets 500.0m - Total Current Liabilities 126.1m) / Total Assets 1.43b |
| B: 0.78 (Retained Earnings 1.12b / Total Assets 1.43b) |
| C: 0.03 (EBIT TTM 40.4m / Avg Total Assets 1.46b) |
| D: 4.65 (Book Value of Equity 1.09b / Total Liabilities 234.2m) |
| Altman-Z'' Score: 9.34 = AAA |
| DSRI: 1.03 (Receivables 163.2m/163.3m, Revenue 803.2m/830.1m) |
| GMI: 1.08 (GM 31.03% / 33.38%) |
| AQI: 0.93 (AQ_t 0.38 / AQ_t-1 0.40) |
| SGI: 0.97 (Revenue 803.2m / 830.1m) |
| TATA: -0.11 (NI -61.8m - CFO 101.2m) / TA 1.43b) |
| Beneish M-Score: -3.11 (Cap -4..+1) = AA |
Over the past week, the price has changed by -3.50%, over one month by -4.67%, over three months by +12.93% and over the past year by +70.96%.
- StrongBuy: 1
- Buy: 2
- Hold: 0
- Sell: 0
- StrongSell: 0
| Wallstreet Target Price | 124.3 | 15.8% |
| Analysts Target Price | 124.3 | 15.8% |
P/S = 2.405
P/B = 1.6308
P/EG = 0.7708
Revenue TTM = 803.2m USD
EBIT TTM = 40.4m USD
EBITDA TTM = 94.7m USD
Long Term Debt = 7.70m USD (from longTermDebtTotal, two quarters ago)
Short Term Debt = 3.90m USD (from shortTermDebt, last quarter)
Debt = 21.8m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -175.2m USD (from netDebt column, last quarter)
Enterprise Value = 1.77b USD (1.95b + Debt 21.8m - CCE 197.0m)
Interest Coverage Ratio = 31.08 (Ebit TTM 40.4m / Interest Expense TTM 1.30m)
EV/FCF = 17.54x (Enterprise Value 1.77b / FCF TTM 101.2m)
FCF Yield = 5.70% (FCF TTM 101.2m / Enterprise Value 1.77b)
FCF Margin = 12.60% (FCF TTM 101.2m / Revenue TTM 803.2m)
Net Margin = -7.69% (Net Income TTM -61.8m / Revenue TTM 803.2m)
Gross Margin = 31.03% ((Revenue TTM 803.2m - Cost of Revenue TTM 554.0m) / Revenue TTM)
Gross Margin QoQ = 31.51% (prev 31.05%)
Tobins Q-Ratio = 1.24 (Enterprise Value 1.77b / Total Assets 1.43b)
Interest Expense / Debt = 0.46% (Interest Expense 100k / Debt 21.8m)
Taxrate = 21.0% (US default 21%)
NOPAT = 31.9m (EBIT 40.4m * (1 - 21.00%))
Current Ratio = 3.97 (Total Current Assets 500.0m / Total Current Liabilities 126.1m)
Debt / Equity = 0.02 (Debt 21.8m / totalStockholderEquity, last quarter 1.20b)
Debt / EBITDA = -1.85 (Net Debt -175.2m / EBITDA 94.7m)
Debt / FCF = -1.73 (Net Debt -175.2m / FCF TTM 101.2m)
Total Stockholder Equity = 1.22b (last 4 quarters mean from totalStockholderEquity)
RoA = -4.25% (Net Income -61.8m / Total Assets 1.43b)
RoE = -5.07% (Net Income TTM -61.8m / Total Stockholder Equity 1.22b)
RoCE = 3.29% (EBIT 40.4m / Capital Employed (Equity 1.22b + L.T.Debt 7.70m))
RoIC = 2.62% (NOPAT 31.9m / Invested Capital 1.22b)
WACC = 11.18% (E(1.95b)/V(1.97b) * Re(11.30%) + D(21.8m)/V(1.97b) * Rd(0.46%) * (1-Tc(0.21)))
Discount Rate = 11.30% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -100.0 | Cagr: -0.81%
[DCF] Terminal Value 60.16% ; FCFF base≈89.1m ; Y1≈64.0m ; Y5≈35.0m
[DCF] Fair Price = 34.01 (EV 431.4m - Net Debt -175.2m = Equity 606.6m / Shares 17.8m; r=11.18% [WACC]; 5y FCF grow -33.19% → 3.0% )
EPS Correlation: -68.06 | EPS CAGR: -51.31% | SUE: -3.24 | # QB: 0
Revenue Correlation: -87.87 | Revenue CAGR: -5.41% | SUE: 0.67 | # QB: 0
EPS next Quarter (2026-06-30): EPS=0.79 | Chg7d=-0.027 | Chg30d=-0.027 | Revisions Net=-1 | Analysts=3
EPS current Year (2026-12-31): EPS=3.24 | Chg7d=-0.150 | Chg30d=-0.150 | Revisions Net=+1 | Growth EPS=+35.6% | Growth Revenue=+6.6%
EPS next Year (2027-12-31): EPS=4.06 | Chg7d=+0.208 | Chg30d=+0.208 | Revisions Net=+2 | Growth EPS=+25.4% | Growth Revenue=+6.1%
[Analyst] Revisions Ratio: -1.00 (0 Up / 1 Down within 30d for Next Quarter)