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)
My previous session
Most popular
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Sales32 05337 24240 60443 22445 61548 110
EBITDA7 39310 39111 21312 25313 06613 993
Operating profit (EBIT)2 0653 8024 8885 4055 9576 790
Pre-Tax Profit (EBT)------
Net income6781 4054 5362 8143 3283 852
P/E ratio47,734,012,219,916,213,2
EPS ( $ )0,821,695,203,304,044,96
Dividend per Share ( $ )------
Yield------
Reference price ( $ )39.1257.5163.5165.6565.6565.65
Announcement Date02/17/2016
11:00am
02/14/2017
12:30pm
02/08/2018
11:00am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Debt21 34424 90729 69028 93024 42822 101
Finance------
Operating income (EBITDA)7 39310 39111 21312 25313 06613 993
Leverage
(Debt/EBITDA)
2,89x2,40x2,65x2,36x1,87x1,58x
Capital Expenditure4 7244 7025 2375 3885 4915 715
Book Value Per Share (BVPS)20,2 $22,1 $26,2 $29,6 $33,7 $36,5 $
Cash Flow per Share6,58 $7,36 $9,13 $7,42 $8,55 $10,6 $
Announcement Date02/17/2016
11:00am
02/14/2017
12:30pm
02/08/2018
11:00am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2018e 2019e
Capitalization 55 697 M$ -
Entreprise Value (EV) 84 627 M$ 80 125 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 19,9x 16,2x
Capitalization / Revenue 1,29x 1,22x
EV / Revenue 1,96x 1,76x
EV / EBITDA 6,91x 6,13x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,22x 1,95x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 12,5% 13,1%
operating Leverage (Delta EBIT / Delta Sales) 1,64x 1,85x
Net Margin (Net Profit / Revenue) 6,51% 7,30%
ROA (Net Profit / Asset) 4,70% 5,32%
ROE (Net Profit / Equities) 11,1% 12,6%
Rate of Dividend - -
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   12,5% 12,0%
Cash Flow / Sales 14,6% 15,9%
Capital Intensity (Assets / Sales) 1,38x 1,37x
Financial Leverage (Net Debt / EBITDA) 2,36x 1,87x
EPS & Dividend