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

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales4 6055 2076 0356 6477 3888 169
Operating income (EBITDA)1 7542 0052 0882 4162 6433 011
Operating profit (EBIT)1 4911 7711 8792 0842 3512 639
Pre-Tax Profit (EBT)8931 147----
Net income7461 0148869811 2611 368
PER---33,826,623,1
EPS ( $)1,722,342,042,292,913,35
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 5754 6256 3577 692
Operating income (EBITDA)1 7542 0052 0882 4162 6433 011
Leverage
(Debt/EBITDA)
------
Capital Expenditure234345352354397426
Book Value Per Share (BVPS)13,4 $15,8 $17,7 $19,0 $22,2 $25,6 $
Cash Flow per Share4,37 $5,85 $5,02 $4,42 $5,50 $6,36 $
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 32 732 M$ -
Entreprise Value (EV) 28 107 M$ 26 375 M$
Valuation 2015e 2016e
PER (Price / EPS) 33,8x 26,6x
Capitalization / Revenue 4,92x 4,43x
EV / Revenue 4,23x 3,57x
EV / EBITDA 11,6x 9,98x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 4,08x 3,50x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 31,4% 31,8%
operating Leverage (Delta EBIT / Delta Sales) 1,08x 1,15x
Net Margin (Net Profit / Revenue) 14,8% 17,1%
ROA (Net Profit / Asset) 9,70% 10,8%
ROE (Net Profit / Equities) 21,5% 22,0%
Rate of Dividend - -
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   5,33% 5,37%
Cash Flow / Sales (Taux d'autofinancement) 28,1% 31,5%
Capital Intensity (Assets / Sales) 1,52x 1,58x
Financial Leverage (Net Debt / EBITDA) -1,91x -2,41x
Price Earning Ratio
EPS & Dividend