Western Digital
WDC
Delayed Nasdaq - 09/22 10:00:00 pm
86.48USD
+1.16%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Sales19 09320 247
EBITDA6 0607 118
Operating profit (EBIT)3 9325 001
Pre-Tax Profit (EBT)--
Net income3972 234
EPS ( $ )1,347,85
Dividend per Share ( $ )2,002,02
Yield2,26%2,33%
Announcement Date07/27/2017
08:10pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Debt6 7733 809
Finance--
Operating income (EBITDA)6 0607 118
Leverage
(Debt/EBITDA)
1,12x0,54x
Capital Expenditure5571 188
Book Value Per Share (BVPS)39,2 $45,6 $
Cash Flow per Share11,6 $15,7 $
Announcement Date07/27/2017
08:10pm
-
Balance Sheet Analysis
Financial Ratios
Size 2018e 2019e
Capitalization 25 527 M$ -
Entreprise Value (EV) 29 336 M$ 27 229 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 11,0x 11,9x
Capitalization / Revenue 1,26x 1,26x
EV / Revenue 1,45x 1,34x
EV / EBITDA 4,12x 4,27x
Yield (DPS / Price) 2,33% 2,39%
Price to book (Price / BVPS) 1,90x 1,58x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 24,7% 23,3%
operating Leverage (Delta EBIT / Delta Sales) 4,50x -
Net Margin (Net Profit / Revenue) 11,0% 10,5%
ROA (Net Profit / Asset) 10,1% 8,60%
ROE (Net Profit / Equities) 25,6% 21,9%
Rate of Dividend 25,7% 28,6%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   5,87% 5,91%
Cash Flow / Sales 22,9% 21,8%
Capital Intensity (Assets / Sales) 1,09x 1,22x
Financial Leverage (Net Debt / EBITDA) 0,54x 0,27x
Price Earning Ratio
BNA & Dividende