VERIZON COMMUNICATIO

VZ
Delayed Quote. Delayed  - 01/20 04:10:00 pm
57.26USD +0.37%
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2019 2020
Net sales1 131 868128 213
EBITDA1 47 18946 756
Operating profit (EBIT)1 30 37828 861
Operating Margin 23,0%22,5%
Pre-Tax Profit (EBT)1 22 73324 152
Net income1 19 26518 095
Net margin 14,6%14,1%
EPS2 4,654,35
Dividend per Share2 2,442,49
Last update 01/30/202001/20/2021
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2019 2020
Net Debt1 108 895103 811
Net Cash position1 --
Leverage (Debt / EBITDA) 2,31x2,22x
Free Cash Flow1 17 80720 253
ROE (Net Profit / Equities) 33,6%29,6%
Shareholders' equity1 57 27061 226
ROA (Net Profit / Asset) 6,92%6,51%
Assets1 278 279277 946
Book Value Per Share2 14,816,3
Cash Flow per Share2 8,639,44
Capex1 17 93918 535
Capex / Sales 13,6%14,5%
Last update 01/30/202001/19/2021
1 USD in Million
2 USD
Estimates
Balance Sheet Analysis
Financial Ratios
Size 2020e 2021e
Capitalization 236 947 M $ -
Entreprise Value (EV) 340 758 M $ 359 105 M $
Valuation 2020e 2021e
P/E ratio (Price / EPS) 13,2x 11,5x
Capitalization / Revenue 1,85x 1,78x
EV / Revenue 2,66x 2,56x
EV / EBITDA 7,29x 7,01x
Yield (DPS / Price) 4,34% 4,43%
Price to book (Price / BVPS) 3,52x 3,04x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 22,5% 23,5%
Operating Leverage (Delta EBIT / Delta Sales) -1,80x 2,26x
Net Margin (Net Profit / Revenue) 14,1% 15,6%
ROA (Net Profit / Asset) 6,51% 7,01%
ROE (Net Profit / Equities) 29,6% 27,7%
Rate of Dividend 57,1% 50,9%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   14,5% 14,1%
Cash Flow / Sales 30,5% 28,4%
Capital Intensity (Assets / Sales) 2,17x 2,23x
Financial Leverage (Net Debt / EBITDA) 2,22x 2,51x
Price Earning Ratio
EPS & Dividend