Western Digital
WDC
Delayed Nasdaq - 05/18 10:00:00 pm
84.75USD
-2.05%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Sales19 09320 595
EBITDA6 0607 473
Operating profit (EBIT)3 9325 394
Pre-Tax Profit (EBT)--
Net income397554
EPS ( $ )1,341,56
Dividend per Share ( $ )2,002,01
Yield2,26%2,37%
Announcement Date07/27/2017
08:10pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Debt6 7735 657
Finance--
Operating income (EBITDA)6 0607 473
Leverage
(Debt/EBITDA)
1,12x0,76x
Capital Expenditure5571 162
Book Value Per Share (BVPS)39,2 $38,8 $
Cash Flow per Share11,6 $16,8 $
Announcement Date07/27/2017
08:10pm
-
Balance Sheet Analysis
Financial Ratios
Size 2018e 2019e
Capitalization 25 745 M$ -
Entreprise Value (EV) 31 402 M$ 28 397 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 54,4x 9,48x
Capitalization / Revenue 1,25x 1,21x
EV / Revenue 1,52x 1,34x
EV / EBITDA 4,20x 4,01x
Yield (DPS / Price) 2,37% 2,40%
Price to book (Price / BVPS) 2,18x 1,84x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 26,2% 23,8%
operating Leverage (Delta EBIT / Delta Sales) 4,73x -
Net Margin (Net Profit / Revenue) 2,69% 11,5%
ROA (Net Profit / Asset) 14,9% 13,1%
ROE (Net Profit / Equities) 35,2% 28,8%
Rate of Dividend 129% 22,7%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   5,64% 5,88%
Cash Flow / Sales 24,4% 24,3%
Capital Intensity (Assets / Sales) 0,18x 0,88x
Financial Leverage (Net Debt / EBITDA) 0,76x 0,37x
Price Earning Ratio
BNA & Dividende