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 201620172018201920202021
Sales37 24240 60443 31045 75148 14151 747
EBITDA10 39111 21312 39812 98513 83714 720
Operating profit (EBIT)3 8024 8884 8885 8606 6437 488
Pre-Tax Profit (EBT)------
Net income1 4054 5362 8883 3553 887-
P/E ratio34,012,218,918,115,4-
EPS ( $ )1,695,203,364,044,76-
Dividend per Share ( $ )-----1,07
Yield-----1,47%
Reference price ( $ )57.5163.5163.6173.273.273.2
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 40422 43316 897
Finance------
Operating income (EBITDA)10 39111 21312 39812 98513 83714 720
Leverage
(Debt/EBITDA)
2,40x2,65x2,33x1,88x1,62x1,15x
Capital Expenditure4 7025 2375 5415 7765 9235 963
Book Value Per Share (BVPS)22,1 $26,2 $29,1 $33,4 $36,2 $42,6 $
Cash Flow per Share7,36 $9,13 $4,54 $8,66 $9,86 $13,3 $
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 62 236 M$ -
Entreprise Value (EV) 86 640 M$ 84 669 M$
Valuation 2019e 2020e
P/E ratio (Price / EPS) 18,1x 15,4x
Capitalization / Revenue 1,36x 1,29x
EV / Revenue 1,89x 1,76x
EV / EBITDA 6,67x 6,12x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,19x 2,02x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 12,8% 13,8%
operating Leverage (Delta EBIT / Delta Sales) 3,53x 2,56x
Net Margin (Net Profit / Revenue) 7,33% 8,07%
ROA (Net Profit / Asset) 5,16% 5,91%
ROE (Net Profit / Equities) 12,7% 11,4%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / CA   12,6% 12,3%
Cash Flow / Sales 16,1% 17,4%
Capital Intensity (Assets / Sales) 1,42x 1,37x
Financial Leverage (Net Debt / EBITDA) 1,88x 1,62x
EPS & Dividend