Log in
Login
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

4-Traders Homepage  >  Equities  >  Nyse  >  VMware, Inc.    VMW

Delayed Quote. Delayed  - 06/24 10:04:52 pm
58.54 USD   -5.81%
06/24 VMWARE : Big Switch Expands Integration With VMware in SDN Software
06/23 CITRIX SYSTEMS : Unidesk Sponsoring CUGCs and VMUGs Abound
06/22 HITACHI DATA SY : Newest Members of Hitachi Unified Compute Platform..
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Sales5 2076 0356 6476 8997 1837 563
Operating income (EBITDA)2 0052 0882 3082 4712 5822 694
Operating profit (EBIT)1 7711 8792 1142 1652 2672 377
Pre-Tax Profit (EBT)1 147-----
Net income1 0148869971 0501 1561 250
P/E ratio38,340,524,223,721,317,4
EPS ( $ )2,342,042,342,472,753,36
Dividend per Share ( $ )------
Yield------
Reference price ( $ )89.7182.5256.5758.5458.5458.54
Announcement Date01/28/2014
09:01pm
01/27/2015
09:15pm
01/26/2016
09:15pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Debt------
Finance5 7255 5756 0094 0825 8955 883
Operating income (EBITDA)2 0052 0882 3082 4712 5822 694
Leverage
(Debt/EBITDA)
------
Capital Expenditure345352333291319342
Book Value Per Share (BVPS)15,8 $17,7 $18,8 $20,4 $23,9 $25,6 $
Cash Flow per Share5,85 $5,02 $4,45 $5,18 $5,52 $6,24 $
Announcement Date01/28/2014
09:01pm
01/27/2015
09:15pm
01/26/2016
09:15pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 24 837 M$ -
Entreprise Value (EV) 20 755 M$ 18 942 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 23,7x 21,3x
Capitalization / Revenue 3,60x 3,46x
EV / Revenue 3,01x 2,64x
EV / EBITDA 8,40x 7,34x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,86x 2,45x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 31,4% 31,6%
operating Leverage (Delta EBIT / Delta Sales) 0,64x 1,14x
Net Margin (Net Profit / Revenue) 15,2% 16,1%
ROA (Net Profit / Asset) 11,8% 10,2%
ROE (Net Profit / Equities) 21,8% 20,2%
Rate of Dividend - -
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   4,22% 4,44%
Cash Flow / Sales 31,8% 32,6%
Capital Intensity (Assets / Sales) 1,29x 1,59x
Financial Leverage (Net Debt / EBITDA) -1,65x -2,28x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend