Log in
E-mail
Password
Show 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

VMWARE, INC.

(VMW)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: January 2019 2020 2021 2022 2023 2024
Capitalization1 59 52461 89957 86648 250--
Entreprise Value (EV)1 60 91764 73258 13857 65451 59047 954
P/E ratio 24,8x9,84x28,4x28,0x26,9x23,4x
Yield ------
Capitalization / Revenue 6,63x5,73x4,92x3,76x3,48x3,21x
EV / Revenue 6,79x5,99x4,94x4,49x3,72x3,19x
EV / EBITDA 16,6x15,7x12,1x12,1x10,3x8,91x
Price to Book 108x8,84x6,39x-96,8x26,6x10,7x
Nbr of stocks (in thousands) 409 891417 110419 778420 366--
Reference price (USD) 145148138115115115
Announcement Date 02/28/201902/27/202002/25/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: January 2019 2020 2021 2022 2023 2024
Net sales1 8 97410 81111 76712 84313 86015 017
EBITDA1 3 6714 1344 8144 7795 0055 379
Operating profit (EBIT)1 3 0413 2613 7893 8613 9664 393
Operating Margin 33,9%30,2%32,2%30,1%28,6%29,3%
Pre-Tax Profit (EBT)1 2 8831 4382 3822 0412 1882 453
Net income1 2 4226 4122 0581 7361 7992 100
Net margin 27,0%59,3%17,5%13,5%13,0%14,0%
EPS2 5,8515,14,864,104,274,91
Dividend per Share2 ------
Announcement Date 02/28/201902/27/202002/25/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: January 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales1 2 9943 1383 1883 5253 2323 378
EBITDA1 1 1921 1991 2161 3531 1781 229
Operating profit (EBIT)1 9239249351 074897954
Operating Margin 30,8%29,4%29,3%30,5%27,8%28,2%
Pre-Tax Profit (EBT)1 486480457619430473
Net income1 425411398533380428
Net margin 14,2%13,1%12,5%15,1%11,8%12,7%
EPS2 1,010,970,941,270,921,02
Dividend per Share ------
Announcement Date 05/27/202108/26/202111/23/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: January 2019 2020 2021 2022 2023 2024
Net Debt1 1 3932 8332729 4053 340-
Net Cash position1 -----296
Leverage (Debt / EBITDA) 0,38x0,69x0,06x1,97x0,67x-0,05x
Free Cash Flow1 3 4183 5934 0803 6924 0354 298
ROE (Net Profit / Equities) 57,2%59,8%37,9%47,0%76,7%102%
Shareholders' equity1 4 23810 7165 4253 6972 3452 056
ROA (Net Profit / Asset) 14,6%29,2%11,0%11,3%6,63%6,98%
Assets1 16 56621 94318 68515 38127 12930 073
Book Value Per Share2 1,3416,821,6-1,194,3210,8
Cash Flow per Share2 8,849,1110,49,6310,511,1
Capex1 245279329380403436
Capex / Sales 2,73%2,58%2,80%2,96%2,91%2,90%
Announcement Date 02/28/201902/27/202002/25/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 48 249 558 747
Net sales (USD) 11 767 000 000
Number of employees 32 300
Sales / Employee (USD) 364 303
Free-Float 28,5%
Free-Float capitalization (USD) 13 740 099 599
Avg. Exchange 20 sessions (USD) 393 707 010
Average Daily Capital Traded 0,82%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA