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

MarketScreener Homepage  >  Equities  >  Nasdaq  >  T-Mobile US    TMUS

T-MOBILE US

(TMUS)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201620172018201920202021
Sales37 24240 60443 31045 46247 56250 130
EBITDA10 39111 21312 39812 95013 76514 572
Operating profit (EBIT)3 8024 8884 8885 8546 6337 411
Pre-Tax Profit (EBT)------
Net income1 4054 5362 8883 3903 9984 233
P/E ratio34,012,218,919,716,514,7
EPS ( $ )1,695,203,363,924,695,26
Dividend per Share ( $ )------
Yield------
Reference price ( $ )57.5163.5163.6177.2777.2777.27
Announcement Date02/14/2017
12:30pm
02/08/2018
11:00am
02/07/2019
12:30pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201620172018201920202021
Debt24 90729 69028 90124 66122 69922 246
Finance------
Operating income (EBITDA)10 39111 21312 39812 95013 76514 572
Leverage
(Debt/EBITDA)
2,40x2,65x2,33x1,90x1,65x1,53x
Capital Expenditure4 7025 2375 5415 8585 9516 115
Book Value Per Share (BVPS)22,1 $26,2 $29,1 $33,6 $37,0 $42,0 $
Cash Flow per Share7,36 $9,13 $4,54 $9,01 $10,2 $12,7 $
Announcement Date02/14/2017
12:30pm
02/08/2018
11:00am
02/07/2019
12:30pm
---
Balance Sheet Analysis
Assessed data source :
© 2019 Thomson Reuters
Financial Ratios

Size 2019e 2020e
Capitalization 66 012 M$ -
Entreprise Value (EV) 90 673 M$ 88 711 M$
Valuation 2019e 2020e
P/E ratio (Price / EPS) 19,7x 16,5x
Capitalization / Revenue 1,45x 1,39x
EV / Revenue 1,99x 1,87x
EV / EBITDA 7,00x 6,44x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,30x 2,09x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 12,9% 13,9%
operating Leverage (Delta EBIT / Delta Sales) 3,98x 2,88x
Net Margin (Net Profit / Revenue) 7,46% 8,41%
ROA (Net Profit / Asset) 4,67% 5,00%
ROE (Net Profit / Equities) 11,5% 12,0%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   12,9% 12,5%
Cash Flow / Sales 16,9% 18,3%
Capital Intensity (Assets / Sales) 1,60x 1,68x
Financial Leverage (Net Debt / EBITDA) 1,90x 1,65x
EPS & Dividend