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
  1. Homepage
  2. Equities
  3. United States
  4. Nasdaq
  5. T-Mobile US
  6. Financials
    TMUS   US8725901040

T-MOBILE US

(TMUS)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 53 96667 094167 374141 643--
Entreprise Value (EV)1 82 86790 535230 621212 395207 256209 528
P/E ratio 18,9x19,5x50,9x49,7x35,0x20,2x
Yield ------
Capitalization / Revenue 1,25x1,49x2,45x1,77x1,73x1,69x
EV / Revenue 1,91x2,01x3,37x2,66x2,53x2,50x
EV / EBITDA 6,68x6,76x9,39x7,85x7,23x6,86x
Price to Book 2,19x2,33x2,56x2,06x1,97x1,99x
Nbr of stocks (in thousands) 848 381855 5751 241 1871 249 054--
Reference price (USD) 63,678,4135113113113
Announcement Date 02/07/201902/06/202002/04/2021---
1 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 43 31044 99868 39779 92082 00683 917
EBITDA1 12 39813 38324 55727 04228 68130 529
Operating profit (EBIT)1 5 3095 7226 6367 1998 81712 052
Operating Margin 12,3%12,7%9,70%9,01%10,8%14,4%
Pre-Tax Profit (EBT)1 3 9174 6033 5303 4685 3068 796
Net income1 2 8883 4683 0642 8463 9636 652
Net margin 6,67%7,71%4,48%3,56%4,83%7,93%
EPS2 3,364,022,652,283,245,60
Dividend per Share2 ------
Announcement Date 02/07/201902/06/202002/04/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 19 75919 95019 62421 01320 16820 137
EBITDA1 6 9056 9066 8116 4297 1137 413
Operating profit (EBIT)1 2 1392 1062 5391 2502 2672 536
Operating Margin 10,8%10,6%12,9%5,95%11,2%12,6%
Pre-Tax Profit (EBT)1 1 1791 2556881841 2501 573
Net income1 9339786912029381 179
Net margin 4,72%4,90%3,52%0,96%4,65%5,85%
EPS2 0,740,780,550,170,781,02
Dividend per Share ------
Announcement Date 05/04/202107/29/202111/02/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 28 90123 44163 24770 75365 61367 886
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,33x1,75x2,58x2,62x2,29x2,22x
Free Cash Flow1 3 7644 6893 0015 6068 14713 499
ROE (Net Profit / Equities) 12,2%13,0%11,2%4,36%5,22%9,58%
Shareholders' equity1 23 63826 75327 42965 31575 87269 400
ROA (Net Profit / Asset) 4,04%4,35%2,13%1,49%1,74%3,11%
Assets1 71 51579 695143 542190 633227 138213 796
Book Value Per Share2 29,133,652,655,157,656,9
Cash Flow per Share2 4,547,907,4812,614,417,4
Capex1 5 5416 39111 03412 26111 97110 069
Capex / Sales 12,8%14,2%16,1%15,3%14,6%12,0%
Announcement Date 02/07/201902/06/202002/04/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 141 642 670 188
Net sales (USD) 68 397 000 000
Number of employees 75 000
Sales / Employee (USD) 911 960
Free-Float 47,3%
Free-Float capitalization (USD) 67 049 657 980
Avg. Exchange 20 sessions (USD) 541 308 737
Average Daily Capital Traded 0,38%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA