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  
SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Sales32 05337 24240 60443 01345 49247 785
EBITDA7 39310 39111 21312 14913 05113 815
Operating profit (EBIT)2 0653 8024 8885 2745 9946 689
Pre-Tax Profit (EBT)------
Net income6781 4054 5362 7033 2753 667
P/E ratio47,734,012,221,517,314,2
EPS ( $ )0,821,695,203,193,974,84
Dividend per Share ( $ )------
Yield------
Reference price ( $ )39.1257.5163.5168.7768.7768.77
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 69027 13125 83425 794
Finance------
Operating income (EBITDA)7 39310 39111 21312 14913 05113 815
Leverage
(Debt/EBITDA)
2,89x2,40x2,65x2,23x1,98x1,87x
Capital Expenditure4 7244 7025 2375 3685 4905 820
Book Value Per Share (BVPS)20,2 $22,1 $26,2 $29,3 $32,8 $34,6 $
Cash Flow per Share6,58 $7,36 $9,13 $7,66 $8,49 $10,7 $
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 58 264 M$ -
Entreprise Value (EV) 85 395 M$ 84 098 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 21,5x 17,3x
Capitalization / Revenue 1,35x 1,28x
EV / Revenue 1,99x 1,85x
EV / EBITDA 7,03x 6,44x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,34x 2,10x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 12,3% 13,2%
operating Leverage (Delta EBIT / Delta Sales) 1,33x 2,37x
Net Margin (Net Profit / Revenue) 6,28% 7,20%
ROA (Net Profit / Asset) 4,63% 5,27%
ROE (Net Profit / Equities) 11,0% 12,6%
Rate of Dividend - -
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   12,5% 12,1%
Cash Flow / Sales 15,1% 15,8%
Capital Intensity (Assets / Sales) 1,36x 1,37x
Financial Leverage (Net Debt / EBITDA) 2,23x 1,98x
EPS & Dividend