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  >  Nasdaq  >  T-Mobile US    TMUS

T-MOBILE US

(TMUS)
  Report  
Delayed Quote. Delayed Nasdaq - 11/12 04:00:00 pm
77.43 USD   -2.75%
05:16aNEWS HIGHLIGHTS : Top Company News of the Day
DJ
03:16aNEWS HIGHLIGHTS : Top Company News of the Day
DJ
02:48aWHAT'S NEWS : Business & Finance -- WSJ
DJ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 37 242 40 604 43 310 44 946 47 386 50 057
EBITDA 10 391 11 213 12 398 13 137 13 899 14 822
Operating profit (EBIT) 3 802 4 888 5 309 5 772 6 807 7 482
Pre-Tax Profit (EBT) 2 327 3 161 3 917 4 621 5 579 6 316
Net income 1 405 4 481 2 888 3 441 4 170 4 720
P/E ratio 34,0x 12,2x 18,9x 20,6x 17,1x 14,8x
EPS ( $ ) 1,69 5,20 3,36 3,98 4,80 5,52
Dividend per Share ( $ ) - - - - - 1,80
Yield - - - - - 2,20%
Reference price ( $ ) 57,510 63,510 63,610 81,860 81,860 81,860
Announcement Date 02/14/2017
12:30pm
02/08/2018
11:00am
02/07/2019
12:30pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 24 907 29 690 28 901 23 620 20 644 14 846
Finance - - - - - -
Operating income (EBITDA) 10 391 11 213 12 398 13 137 13 899 14 822
Leverage
(Debt/EBITDA)
2,40x 2,65x 2,33x 1,80x 1,49x 1,00x
Capital Expenditure 4 702 5 237 5 541 6 402 6 028 6 265
Free Cash Flow (FCF) 1 433 2 725 3 764 4 040 4 978 5 610
Book Value Per Share (BVPS) ( $ ) 22,1 26,2 29,1 33,8 36,5 41,4
Cash Flow per Share ( $ ) 7,36 9,13 4,54 - 9,76 10,6
Announcement Date 02/14/2017
12:30pm
02/08/2018
11:00am
02/07/2019
12:30pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 70 037 M $ -
Entreprise Value (EV) 93 658 M $ 90 681 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 20,6x 17,1x
Capitalization / Revenue 1,56x 1,48x
EV / Revenue 2,08x 1,98x
EV / EBITDA 7,13x 6,74x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,42x 2,25x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 12,8% 14,4%
Operating Leverage (Delta EBIT / Delta Sales) 2,31x 3,30x
Net Margin (Net Profit / Revenue) 7,66% 8,80%
ROA (Net Profit / Asset) 4,28% 5,24%
ROE (Net Profit / Equities) 12,7% 14,1%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   14,2% 12,7%
Cash Flow / Sales - 17,6%
Capital Intensity (Assets / Sales) 1,79x 1,68x
Financial Leverage (Net Debt / EBITDA) 1,80x 1,49x
EPS & Dividend