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
  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 374179 548--
Entreprise Value (EV)1 82 86790 535230 621246 909242 213243 815
P/E ratio 18,9x19,5x50,9x67,4x45,4x24,2x
Yield ------
Capitalization / Revenue 1,25x1,49x2,45x2,25x2,19x2,13x
EV / Revenue 1,91x2,01x3,37x3,09x2,96x2,89x
EV / EBITDA 6,68x6,76x9,39x9,09x8,41x7,91x
Price to Book 2,19x2,33x2,56x2,62x2,48x2,37x
Nbr of stocks (in thousands) 848 381855 5751 241 1871 246 858--
Reference price (USD) 63,678,4135144144144
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 92181 92584 230
EBITDA1 12 39813 38324 55727 17028 79930 814
Operating profit (EBIT)1 5 3095 7226 6367 3629 42813 129
Operating Margin 12,3%12,7%9,70%9,21%11,5%15,6%
Pre-Tax Profit (EBT)1 3 9174 6033 5303 6245 5379 658
Net income1 2 8883 4683 0642 5973 8167 086
Net margin 6,67%7,71%4,48%3,25%4,66%8,41%
EPS2 3,364,022,652,143,175,95
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 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 19 27220 34119 75919 38819 81820 781
EBITDA1 7 1296 7466 9056 5956 7306 518
Operating profit (EBIT)1 2 8531 7122 1391 6731 6601 402
Operating Margin 14,8%8,42%10,8%8,63%8,38%6,74%
Pre-Tax Profit (EBT)1 1 6608211 179843823365
Net income1 1 253750933599592284
Net margin 6,50%3,69%4,72%3,09%2,99%1,37%
EPS2 1,000,600,740,490,470,27
Dividend per Share ------
Announcement Date 11/05/202002/04/202105/04/2021---
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 24767 36262 66564 268
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,33x1,75x2,58x2,48x2,18x2,09x
Free Cash Flow1 3 7644 6893 0015 6977 73013 309
ROE (Net Profit / Equities) 12,2%13,0%11,2%5,21%7,12%11,0%
Shareholders' equity1 23 63826 75327 42949 82053 59964 267
ROA (Net Profit / Asset) 4,04%4,35%2,13%1,48%2,29%4,12%
Assets1 71 51579 695143 542175 105166 821172 177
Book Value Per Share2 29,133,652,655,058,260,7
Cash Flow per Share2 4,547,907,4811,314,817,8
Capex1 5 5416 39111 03412 23511 84610 404
Capex / Sales 12,8%14,2%16,1%15,3%14,5%12,4%
Announcement Date 02/07/201902/06/202002/04/2021---
1 USD in Million
2 USD
Key data
Capitalization (USD) 179 547 520 464
Net sales (USD) 68 397 000 000
Number of employees 75 000
Sales / Employee (USD) 911 960
Free-Float 55,8%
Free-Float capitalization (USD) 100 118 027 079
Avg. Exchange 20 sessions (USD) 505 099 397
Average Daily Capital Traded 0,28%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA