Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nasdaq  >  Intel Corporation    INTC

INTEL CORPORATION

(INTC)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 59 486 62 761 70 848 70 982 72 170 73 350
EBITDA 20 664 26 065 32 329 31 994 33 281 34 356
Operating profit (EBIT) 12 874 19 577 24 549 22 822 23 087 22 570
Pre-Tax Profit (EBT) 12 936 20 352 23 317 22 315 22 368 22 356
Net income 10 316 9 601 21 053 19 590 19 312 19 057
P/E ratio 17,1x 23,2x 10,5x 12,9x 12,6x 12,5x
EPS ( $ ) 2,12 1,99 4,48 4,36 4,45 4,50
Dividend per Share ( $ ) 1,04 1,11 1,22 1,25 1,31 1,34
Yield 2,87% 2,39% 2,59% 2,22% 2,34% 2,39%
Reference price ( $ ) 36,270 46,160 46,930 56,080 56,080 56,080
Announcement Date 01/26/2017
09:10pm
01/25/2018
11:58pm
01/24/2019
09:07pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 8 184 12 811 14 709 16 416 17 232 13 907
Finance - - - - - -
Operating income (EBITDA) 20 664 26 065 32 329 31 994 33 281 34 356
Leverage
(Debt/EBITDA)
0,40x 0,49x 0,45x 0,51x 0,52x 0,40x
Capital Expenditure 9 625 11 778 15 181 15 972 15 654 15 727
Free Cash Flow (FCF) 12 175 10 322 14 251 15 275 16 314 15 586
Book Value Per Share (BVPS) ( $ ) 13,6 14,3 16,5 17,1 18,8 20,1
Cash Flow per Share ( $ ) 4,47 4,57 6,25 7,12 7,32 7,16
Announcement Date 01/26/2017
09:10pm
01/25/2018
11:58pm
01/24/2019
09:07pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 243 948 M $ -
Entreprise Value (EV) 260 364 M $ 261 180 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 12,9x 12,6x
Capitalization / Revenue 3,44x 3,38x
EV / Revenue 3,67x 3,61x
EV / EBITDA 8,14x 7,82x
Yield (DPS / Price) 2,22% 2,34%
Price to book (Price / BVPS) 3,28x 2,98x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 32,2% 32,0%
Operating Leverage (Delta EBIT / Delta Sales) - 0,69x
Net Margin (Net Profit / Revenue) 27,6% 26,8%
ROA (Net Profit / Asset) 15,5% 15,2%
ROE (Net Profit / Equities) 26,7% 25,8%
Rate of Dividend 28,6% 29,6%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   22,5% 21,7%
Cash Flow / Sales 43,6% 44,1%
Capital Intensity (Assets / Sales) 1,78x 1,76x
Financial Leverage (Net Debt / EBITDA) 0,51x 0,52x
EPS & Dividend