Member access

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

VMWARE, INC. (VMW)

41
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 0347 0048 152
Operating income (EBITDA)1 4821 7542 0052 2332 6743 021
Operating profit (EBIT)1 1661 4911 7711 8802 2692 624
Pre-Tax Profit (EBT)-8931 147---
Net income7247461 0141 0341 2941 675
EPS ( $)1,681,722,342,362,993,70
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 7257061 6027 754
Operating income (EBITDA)1 4821 7542 0052 2332 6743 021
Leverage
(Debt/EBITDA)
------
Capital Expenditure230234345350390452
Book Value Per Share (BVPS)11,3 $13,4 $15,8 $17,3 $21,4 $26,0 $
Cash Flow per Share4,69 $4,37 $5,85 $5,76 $6,45 $7,18 $
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 43 414 M$ -
Company Value 42 708 M$ 41 812 M$
Valuation 2014e 2015e
PER (Price / EPS) 42,8x 33,7x
Capitalization / Revenue 7,20x 6,20x
EV / Revenue 7,08x 5,97x
EV / EBITDA 19,1x 15,6x
Yield (DPS / Price) - -
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 31,2% 32,4%
operating Leverage (Delta EBIT / Delta Sales) 0,39x 1,29x
Net Margin (Net Profit / Revenue) 17,1% 18,5%
ROA (Net Profit / Asset) 10,2% 11,2%
ROE (Net Profit / Equities) 19,6% 20,9%
Rate of Dividend - -
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,80% 5,57%
Cash Flow / Sales (Taux d'autofinancement) 41,1% 39,6%
Capital Intensity (Assets / Sales) 1,68x 1,65x
Financial Leverage (Net Debt / EBITDA) -0,32x -0,60x
Price Earning Ratio
VMware, Inc. : Price Earning Ratio
EPS & Dividend
VMware, Inc. : EPS Dividend
Dynamic quotes  
ON
| OFF