Western Digital
WDC
Delayed Nasdaq - 11/17 10:00:00 pm
91.3USD
+0.1%
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Sales19 09320 310
EBITDA6 0607 095
Operating profit (EBIT)3 9325 151
Pre-Tax Profit (EBT)--
Net income3972 540
EPS ( $ )1,348,67
Dividend per Share ( $ )2,002,02
Yield2,26%2,21%
Announcement Date07/27/2017
08:10pm
-
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period June 20172018
Debt6 7733 829
Finance--
Operating income (EBITDA)6 0607 095
Leverage
(Debt/EBITDA)
1,12x0,54x
Capital Expenditure5571 003
Book Value Per Share (BVPS)39,2 $46,2 $
Cash Flow per Share11,6 $15,7 $
Announcement Date07/27/2017
08:10pm
-
Balance Sheet Analysis
Financial Ratios
Size 2018e 2019e
Capitalization 26 950 M$ -
Entreprise Value (EV) 30 779 M$ 28 246 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 10,5x 12,3x
Capitalization / Revenue 1,33x 1,32x
EV / Revenue 1,52x 1,38x
EV / EBITDA 4,34x 4,40x
Yield (DPS / Price) 2,21% 2,26%
Price to book (Price / BVPS) 1,98x 1,69x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 25,4% 22,9%
operating Leverage (Delta EBIT / Delta Sales) 4,86x -
Net Margin (Net Profit / Revenue) 12,5% 10,9%
ROA (Net Profit / Asset) 8,48% 7,34%
ROE (Net Profit / Equities) 25,4% 18,6%
Rate of Dividend 23,3% 27,7%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   4,94% 5,18%
Cash Flow / Sales 22,9% 21,5%
Capital Intensity (Assets / Sales) 1,47x 1,48x
Financial Leverage (Net Debt / EBITDA) 0,54x 0,20x
Price Earning Ratio
BNA & Dividende