Member access

4-Traders Homepage  >  Shares  >  Nasdaq  >  Express Scripts Holding Co    ESRX   US30219G1085

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales93 858104 099100 887103 404105 593109 785
Operating income (EBITDA)5 3956 6646 8037 0457 3047 603
Operating profit (EBIT)5 1286 2956 4336 3636 7416 851
Pre-Tax Profit (EBT)2 1913 030----
Net income1 3131 8452 0082 6552 8943 249
EPS ( $)1,762,252,643,874,485,48
Dividend per Share ( $)------
Yield------
Announcement Date02/18/2013
09:01pm
02/20/2014
09:48pm
02/23/2015
09:01pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt13 12111 95611 73511 61810 8289 677
Finance------
Operating income (EBITDA)5 3956 6646 8037 0457 3047 603
Leverage
(Debt/EBITDA)
2,43x1,79x1,73x1,65x1,48x1,27x
Capital Expenditure160423437391434479
Book Value Per Share (BVPS)28,6 $28,2 $27,6 $26,1 $25,5 $24,6 $
Cash Flow per Share6,36 $5,80 $5,99 $7,09 $8,41 $9,23 $
Announcement Date02/18/2013
09:01pm
02/20/2014
09:48pm
02/23/2015
09:01pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 61 663 M$ -
Entreprise Value (EV) 73 280 M$ 72 490 M$
Valuation 2015e 2016e
PER (Price / EPS) 21,9x 18,9x
Capitalization / Revenue 0,60x 0,58x
EV / Revenue 0,71x 0,69x
EV / EBITDA 10,4x 9,92x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 3,25x 3,32x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 6,15% 6,38%
operating Leverage (Delta EBIT / Delta Sales) - 2,81x
Net Margin (Net Profit / Revenue) 2,57% 2,74%
ROA (Net Profit / Asset) 6,38% 7,23%
ROE (Net Profit / Equities) 19,9% 21,9%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   0,38% 0,41%
Cash Flow / Sales (Taux d'autofinancement) 4,98% 5,79%
Capital Intensity (Assets / Sales) 0,40x 0,38x
Financial Leverage (Net Debt / EBITDA) 1,65x 1,48x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF