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  >  Nyse  >  Medtronic plc    MDT   IE00BTN1Y115

MEDTRONIC PLC

(MDT)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period April 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 29 710 29 953 30 557 31 522 33 050 34 789
EBITDA 9 288 9 173 9 767 10 373 11 002 11 827
Operating profit (EBIT) 8 351 8 352 8 872 9 254 9 883 10 520
Pre-Tax Profit (EBT) 4 602 5 675 5 197 6 604 7 281 8 724
Net income 4 028 3 104 4 631 5 852 6 163 7 165
P/E ratio 27,9x 35,3x 26,7x 26,3x 24,4x 20,8x
EPS ( $ ) 2,89 2,27 3,41 4,27 4,61 5,38
Dividend per Share ( $ ) 1,72 1,84 2,00 2,14 2,26 2,09
Yield 2,14% 2,29% 2,20% 1,91% 2,02% 1,86%
Reference price ( $ ) 80,560 80,220 91,080 112,200 112,200 112,200
Announcement Date 05/25/2017
10:45am
05/24/2018
10:45am
05/23/2019
10:49am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period April 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt 19 733 14 530 15 476 17 388 13 689 12 685
Finance - - - - - -
Operating income (EBITDA) 9 288 9 173 9 767 10 373 11 002 11 827
Leverage
(Debt/EBITDA)
2,12x 1,58x 1,58x 1,68x 1,24x 1,07x
Capital Expenditure 1 254 1 068 1 134 1 206 1 252 1 338
Free Cash Flow (FCF) 5 600 4 700 5 873 6 573 7 111 8 033
Book Value Per Share (BVPS) ( $ ) 36,7 37,4 37,2 39,3 40,6 42,4
Cash Flow per Share ( $ ) 4,95 3,42 5,16 5,40 5,82 4,07
Announcement Date 05/25/2017
10:45am
05/24/2018
10:45am
05/23/2019
10:49am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 150 390 M $ -
Entreprise Value (EV) 167 778 M $ 164 079 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 26,3x 24,4x
Capitalization / Revenue 4,77x 4,55x
EV / Revenue 5,32x 5,08x
EV / EBITDA 16,2x 15,2x
Yield (DPS / Price) 1,91% 2,02%
Price to book (Price / BVPS) 2,85x 2,77x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 29,4% 29,9%
Operating Leverage (Delta EBIT / Delta Sales) 1,37x 1,40x
Net Margin (Net Profit / Revenue) 18,6% 18,6%
ROA (Net Profit / Asset) 7,49% 8,05%
ROE (Net Profit / Equities) 13,8% 15,2%
Rate of Dividend 50,0% 49,2%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   3,82% 3,79%
Cash Flow / Sales 23,0% 23,6%
Capital Intensity (Assets / Sales) 2,48x 2,32x
Financial Leverage (Net Debt / EBITDA) 1,68x 1,24x
EPS & Dividend