Member access

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

VMWARE, INC. (VMW)

47
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales4 6055 2076 0356 6897 4948 329
Operating income (EBITDA)1 7542 0052 0882 4752 7103 056
Operating profit (EBIT)1 4911 7711 8792 1032 3872 659
Pre-Tax Profit (EBT)8931 147----
Net income7461 0148861 0391 2401 602
EPS ( $)1,722,342,042,583,033,38
Dividend per Share ( $)------
Yield------
Announcement Date01/28/2013
09:01pm
01/28/2014
09:01pm
01/27/2015
09:15pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt------
Finance4 1815 7255 5755 2716 1498 206
Operating income (EBITDA)1 7542 0052 0882 4752 7103 056
Leverage
(Debt/EBITDA)
------
Capital Expenditure234345352390412488
Book Value Per Share (BVPS)13,4 $15,8 $17,7 $19,7 $22,8 $24,4 $
Cash Flow per Share4,37 $5,85 $5,02 $5,02 $5,94 $6,50 $
Announcement Date01/28/2013
09:01pm
01/28/2014
09:01pm
01/27/2015
09:15pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 36 019 M$ -
Entreprise Value (EV) 30 748 M$ 29 870 M$
Valuation 2015e 2016e
PER (Price / EPS) 32,8x 28,0x
Capitalization / Revenue 5,38x 4,81x
EV / Revenue 4,60x 3,99x
EV / EBITDA 12,4x 11,0x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 4,30x 3,71x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 31,4% 31,9%
operating Leverage (Delta EBIT / Delta Sales) 1,10x 1,12x
Net Margin (Net Profit / Revenue) 15,5% 16,5%
ROA (Net Profit / Asset) 10,0% 11,4%
ROE (Net Profit / Equities) 20,3% 22,3%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,83% 5,49%
Cash Flow / Sales (Taux d'autofinancement) 32,1% 33,9%
Capital Intensity (Assets / Sales) 1,55x 1,46x
Financial Leverage (Net Debt / EBITDA) -2,13x -2,27x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF