Member access

4-Traders Homepage  >  Shares  >  Nyse  >  VMware, Inc.    VMW   US9285634021

VMWARE, INC. (VMW)

42
SummaryQuotesChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
VMware, Inc. : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales3 7674 6055 2076 0286 9698 067
Operating income (EBITDA)1 4821 7542 0052 2122 6573 045
Operating profit (EBIT)1 1661 4911 7711 8712 2552 664
Pre-Tax Profit (EBT)-8931 147---
Net income7247461 0149161 2051 548
EPS ( $)1,681,722,342,172,833,47
Dividend per Share ( $)------
Yield------
Announcement Date01/23/2012
09:01pm
01/28/2013
09:01pm
01/28/2014
09:01pm
---
Finances - Leverage
VMware, Inc. : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt------
Finance4 0624 1815 7254 0925 4717 349
Operating income (EBITDA)1 4821 7542 0052 2122 6573 045
Leverage
(Debt/EBITDA)
------
Capital Expenditure230234345343380420
Book Value Per Share (BVPS)11,3 $13,4 $15,8 $18,0 $21,3 $25,8 $
Cash Flow per Share4,69 $4,37 $5,85 $5,74 $6,57 $7,41 $
Announcement Date01/23/2012
09:01pm
01/28/2013
09:01pm
01/28/2014
09:01pm
---
Balance Sheet Analysis
VMware, Inc. : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 41 807 M$ -
Entreprise Value (EV) 37 715 M$ 36 336 M$
Valuation 2014e 2015e
PER (Price / EPS) 44,8x 34,4x
Capitalization / Revenue 6,94x 6,00x
EV / Revenue 6,26x 5,21x
EV / EBITDA 17,0x 13,7x
Yield (DPS / Price) - -
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 31,0% 32,4%
operating Leverage (Delta EBIT / Delta Sales) 0,36x 1,32x
Net Margin (Net Profit / Revenue) 15,2% 17,3%
ROA (Net Profit / Asset) 9,79% 10,1%
ROE (Net Profit / Equities) 20,0% 20,5%
Rate of Dividend - -
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,70% 5,46%
Cash Flow / Sales (Taux d'autofinancement) 40,9% 40,6%
Capital Intensity (Assets / Sales) 1,55x 1,70x
Financial Leverage (Net Debt / EBITDA) -1,85x -2,06x
Price Earning Ratio
VMware, Inc. : Price Earning Ratio
EPS & Dividend
VMware, Inc. : EPS Dividend
Dynamic quotes  
ON
| OFF