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  >  Nyse  >  VMware, Inc.    VMW

VMWARE, INC.

(VMW)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period January 201620182019202020212022
Sales7 0937 9228 97410 02111 02911 935
EBITDA2 6392 8353 5153 7404 1304 457
Operating profit (EBIT)2 2942 6313 0413 3273 6534 106
Pre-Tax Profit (EBT)------
Net income1 1865702 4221 8522 116-
P/E ratio16,589,725,846,540,1-
EPS ( $ )2,781,385,854,264,94-
Dividend per Share ( $ )------
Yield------
Reference price ( $ )45.75123.79151.07197.99197.99197.99
Announcement Date01/26/2017
09:15pm
03/01/2018
09:23am
02/28/2019
09:15pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period January 201620182019202020212022
Debt--1 393---
Finance6 4857 419-1 3723 8196 916
Operating income (EBITDA)2 6392 8353 5153 7404 1304 457
Leverage
(Debt/EBITDA)
--0,40x---
Capital Expenditure153263245311332366
Book Value Per Share (BVPS)27,0 $25,9 $1,34 $6,94 $13,5 $18,3 $
Cash Flow per Share5,62 $7,77 $8,84 $9,25 $10,1 $-
Announcement Date01/26/2017
09:15pm
03/01/2018
09:23am
02/28/2019
09:15pm
---
Balance Sheet Analysis
Assessed data source :
© 2019 Thomson Reuters
Financial Ratios

Size 2020e 2021e
Capitalization 81 229 M$ -
Entreprise Value (EV) 79 856 M$ 77 409 M$
Valuation 2020e 2021e
P/E ratio (Price / EPS) 46,5x 40,1x
Capitalization / Revenue 8,11x 7,36x
EV / Revenue 7,97x 7,02x
EV / EBITDA 21,4x 18,7x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 28,5x 14,7x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 33,2% 33,1%
operating Leverage (Delta EBIT / Delta Sales) 0,81x 0,98x
Net Margin (Net Profit / Revenue) 18,5% 19,2%
ROA (Net Profit / Asset) 17,7% 12,5%
ROE (Net Profit / Equities) 157% 72,1%
Rate of Dividend - -
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   3,11% 3,01%
Cash Flow / Sales 37,9% 37,6%
Capital Intensity (Assets / Sales) 1,04x 1,54x
Financial Leverage (Net Debt / EBITDA) -0,37x -0,92x
EPS & Dividend