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 0306 9558 015
Operating income (EBITDA)1 4821 7542 0052 2042 6423 029
Operating profit (EBIT)1 1661 4911 7711 8692 2422 635
Pre-Tax Profit (EBT)-8931 147---
Net income7247461 0149031 2131 450
EPS ( $)1,681,722,342,283,043,43
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 7254891 0889 108
Operating income (EBITDA)1 4821 7542 0052 2042 6423 029
Leverage
(Debt/EBITDA)
------
Capital Expenditure230234345342379415
Book Value Per Share (BVPS)11,3 $13,4 $15,8 $18,0 $21,2 $25,7 $
Cash Flow per Share4,69 $4,37 $5,85 $5,73 $6,54 $7,36 $
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 42 400 M$ -
Entreprise Value (EV) 41 912 M$ 41 312 M$
Valuation 2014e 2015e
PER (Price / EPS) 43,2x 32,4x
Capitalization / Revenue 7,03x 6,10x
EV / Revenue 6,95x 5,94x
EV / EBITDA 19,0x 15,6x
Yield (DPS / Price) - -
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 31,0% 32,2%
operating Leverage (Delta EBIT / Delta Sales) 0,35x 1,30x
Net Margin (Net Profit / Revenue) 15,0% 17,4%
ROA (Net Profit / Asset) 9,78% 10,0%
ROE (Net Profit / Equities) 20,0% 20,4%
Rate of Dividend - -
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,68% 5,45%
Cash Flow / Sales (Taux d'autofinancement) 40,8% 40,5%
Capital Intensity (Assets / Sales) 1,53x 1,74x
Financial Leverage (Net Debt / EBITDA) -0,22x -0,41x
Price Earning Ratio
VMware, Inc. : Price Earning Ratio
EPS & Dividend
VMware, Inc. : EPS Dividend
Dynamic quotes  
ON
| OFF