Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Sales5 2076 0356 6477 0527 4357 850
Operating income (EBITDA)2 0052 0882 3082 6402 7662 932
Operating profit (EBIT)1 7711 8792 1142 2682 4022 400
Pre-Tax Profit (EBT)1 147-----
Net income1 0148869971 1351 3171 572
P/E ratio38,340,524,230,326,221,8
EPS ( $ )2,342,042,342,733,163,79
Dividend per Share ( $ )------
Yield------
Reference price ( $ )89.7182.5256.5782.7882.7882.78
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 0093 5025 7076 622
Operating income (EBITDA)2 0052 0882 3082 6402 7662 932
Leverage
(Debt/EBITDA)
------
Capital Expenditure345352333168259267
Book Value Per Share (BVPS)15,8 $17,7 $18,8 $20,3 $24,9 $29,2 $
Cash Flow per Share5,85 $5,02 $4,45 $5,48 $5,95 $6,27 $
Announcement Date01/28/2014
09:01pm
01/27/2015
09:15pm
01/26/2016
09:15pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 34 069 M$ -
Entreprise Value (EV) 30 567 M$ 28 363 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 30,3x 26,2x
Capitalization / Revenue 4,83x 4,58x
EV / Revenue 4,33x 3,81x
EV / EBITDA 11,6x 10,3x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 4,07x 3,33x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 32,2% 32,3%
operating Leverage (Delta EBIT / Delta Sales) 1,19x 1,09x
Net Margin (Net Profit / Revenue) 16,1% 17,7%
ROA (Net Profit / Asset) 11,8% 8,90%
ROE (Net Profit / Equities) 22,0% 19,0%
Rate of Dividend - -
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   2,38% 3,49%
Cash Flow / Sales 32,1% 33,1%
Capital Intensity (Assets / Sales) 1,37x 1,99x
Financial Leverage (Net Debt / EBITDA) -1,33x -2,06x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend