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 - 12/11 04:00:00 pm
74.62 USD   -0.53%
12/10NEWS HIGHLIGHTS : Top Company News of the Day
DJ
12/10T MOBILE US : Mobile rial Pu on Fas rack
DJ
12/10NEWS HIGHLIGHTS : Top Company News of the Day
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 44 936 47 296 49 970
EBITDA 10 391 11 213 12 398 13 139 13 921 14 805
Operating profit (EBIT) 3 802 4 888 5 309 5 758 6 802 7 539
Pre-Tax Profit (EBT) 2 327 3 161 3 917 4 628 5 576 6 316
Net income 1 405 4 481 2 888 3 443 4 146 4 720
P/E ratio 34,0x 12,2x 18,9x 19,1x 15,5x 13,4x
EPS ( $ ) 1,69 5,20 3,36 3,91 4,81 5,57
Dividend per Share ( $ ) - - - - - 2,19
Yield - - - - - 2,94%
Reference price ( $ ) 57,510 63,510 63,610 74,620 74,620 74,620
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 23 370 20 268 14 598
Finance - - - - - -
Operating income (EBITDA) 10 391 11 213 12 398 13 139 13 921 14 805
Leverage
(Debt/EBITDA)
2,40x 2,65x 2,33x 1,78x 1,46x 0,99x
Capital Expenditure 4 702 5 237 5 541 6 402 6 027 6 294
Free Cash Flow (FCF) 1 433 2 725 3 764 4 130 5 046 5 589
Book Value Per Share (BVPS) ( $ ) 22,1 26,2 29,1 33,7 37,2 43,4
Cash Flow per Share ( $ ) 7,36 9,13 4,54 8,20 10,5 11,5
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 63 843 M $ -
Entreprise Value (EV) 87 213 M $ 84 111 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 19,1x 15,5x
Capitalization / Revenue 1,42x 1,35x
EV / Revenue 1,94x 1,84x
EV / EBITDA 6,64x 6,26x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 2,21x 2,01x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 12,8% 14,4%
Operating Leverage (Delta EBIT / Delta Sales) 2,25x 3,45x
Net Margin (Net Profit / Revenue) 7,66% 8,77%
ROA (Net Profit / Asset) 4,28% 5,24%
ROE (Net Profit / Equities) 12,6% 14,2%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   14,2% 12,7%
Cash Flow / Sales 15,6% 18,9%
Capital Intensity (Assets / Sales) 1,79x 1,67x
Financial Leverage (Net Debt / EBITDA) 1,78x 1,46x
EPS & Dividend