Western Digital
WDC
Delayed Nasdaq - 01/22 10:00:00 pm
86.24USD
+0.75%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Sales19 09320 432
EBITDA6 0607 277
Operating profit (EBIT)3 9325 228
Pre-Tax Profit (EBT)--
Net income3972 471
EPS ( $ )1,348,48
Dividend per Share ( $ )2,002,02
Yield2,26%2,36%
Announcement Date07/27/2017
08:10pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Debt6 7733 961
Finance--
Operating income (EBITDA)6 0607 277
Leverage
(Debt/EBITDA)
1,12x0,54x
Capital Expenditure5571 071
Book Value Per Share (BVPS)39,2 $45,9 $
Cash Flow per Share11,6 $16,5 $
Announcement Date07/27/2017
08:10pm
-
Balance Sheet Analysis
Financial Ratios
Size 2018e 2019e
Capitalization 25 267 M$ -
Entreprise Value (EV) 29 228 M$ 26 828 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 10,1x 11,2x
Capitalization / Revenue 1,24x 1,21x
EV / Revenue 1,43x 1,29x
EV / EBITDA 4,02x 4,11x
Yield (DPS / Price) 2,36% 2,40%
Price to book (Price / BVPS) 1,86x 1,59x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 25,6% 22,7%
operating Leverage (Delta EBIT / Delta Sales) 4,70x -
Net Margin (Net Profit / Revenue) 12,1% 11,1%
ROA (Net Profit / Asset) 9,81% 8,48%
ROE (Net Profit / Equities) 26,3% 19,3%
Rate of Dividend 23,8% 26,8%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   5,24% 5,35%
Cash Flow / Sales 23,9% 22,1%
Capital Intensity (Assets / Sales) 1,23x 1,30x
Financial Leverage (Net Debt / EBITDA) 0,54x 0,24x
Price Earning Ratio
BNA & Dividende