T-Mobile US, Inc.
T-Mobile US, Inc., together with its subsidiaries, provides mobile communications services in the United States, Puerto Rico, and the United States Virgin Islands. The company offers voice, messaging, and data services to 108.7 million customers in the p…
Telecommunications Services
US, Bellevue [HQ]
Ratios
15 Sheets · Starting from 2023Margins, Growth Rates In %
| Ratio | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Profitability | ||||||||||||||||
| Gross Margin | 42.41 | 43.04 | 39.90 | 42.56 | 49.82 | 47.88 | 53.52 | 55.85 | 56.39 | 57.62 | 58.84 | 58.67 | 54.31 | 54.50 | 58.41 | |
| Profit Margin | 5.08 | 4.75 | 6.22 | 7.73 | 0.14 | 0.84 | 2.29 | 3.89 | 11.17 | 6.67 | 7.71 | 4.48 | 3.77 | 3.25 | 10.59 | |
| Operating Margin | 15.38 | 17.67 | 15.42 | 16.15 | 4.08 | 4.79 | 6.44 | 10.80 | 12.04 | 12.26 | 12.72 | 9.70 | 8.60 | 8.22 | 18.16 | |
|
EPS Growth
|
16.28 | 8.00 | 54.63 | 29.94 | -97.70 | 520.00 | 167.74 | 106.02 | 215.21 | -36.92 | 19.12 | -33.83 | -9.70 | -14.46 | 239.13 | |
| EPS USD | 100.00 | 108.00 | 167.00 | 217.00 | 5.00 | 31.00 | 83.00 | 171.00 | 539.00 | 340.00 | 405.00 | 268.00 | 242.00 | 207.00 | 702.00 | |
| Return on Assets (ROA) | 2.39 | 2.44 | 3.18 | 3.87 | 0.07 | 0.44 | 1.17 | 2.22 | 6.43 | 3.99 | 3.99 | 1.53 | 1.46 | 1.23 | 4.00 | |
| Return on Equity (ROE) | 7.73 | 7.61 | 10.29 | 11.74 | 0.25 | 1.58 | 4.43 | 8.01 | 20.11 | 11.68 | 12.05 | 4.69 | 4.38 | 3.72 | 12.85 | |
| Return on Invested Capital (ROIC) | 6.05 | 7.04 | 6.12 | 6.58 | 2.18 | 2.45 | 4.16 | 6.29 | 19.33 | 10.39 | 7.85 | 3.04 | 3.55 | 3.03 | 9.98 | |
| Solvency | ||||||||||||||||
| Equity Ratio | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Debt/Assets | 49.35 | 47.73 | 50.03 | 46.72 | 34.20 | 33.33 | 33.10 | 33.67 | 19.46 | 17.89 | 30.04 | 52.07 | 51.32 | 51.04 | 54.45 | |
| Debt/Equity | 159.31 | 148.70 | 162.06 | 141.74 | 119.94 | 120.55 | 124.82 | 121.66 | 60.88 | 52.45 | 90.70 | 159.49 | 153.41 | 154.84 | 174.75 | |
| Debt/EBITDA | 296.57 | 482.22 | 216.81 | 161.55 | 221.09 | 240.75 | 218.09 | 174.38 | 118.27 | 100.02 | 199.00 | 450.50 | 430.29 | 475.72 | 773.57 | |
|
Debt/Capitalization
|
61.44 | 59.79 | 61.84 | 58.63 | 54.53 | 54.66 | 55.52 | 54.89 | 37.84 | 34.41 | 47.56 | 61.46 | 60.54 | 60.76 | 63.60 | |
| Long-Term Debt/Capitalization | 61.31 | 59.65 | 61.67 | 58.44 | 54.18 | 54.54 | 55.30 | 54.49 | 34.95 | 32.91 | 44.24 | 59.17 | 58.11 | 58.46 | 61.79 | |
| Interest Debt per Share USD | 22.25 | 22.86 | 27.78 | 27.71 | 27.21 | 25.12 | 27.26 | 29.08 | 18.52 | 16.85 | 31.84 | 93.47 | 87.70 | 88.99 | 92.61 | |
| Debt Growth | 18.55 | 3.68 | 25.54 | 0.34 | 258.87 | 10.51 | 9.45 | 7.36 | -38.10 | -5.59 | 101.40 | 299.12 | 1.72 | 1.74 | 4.85 | |
| Liquidity | ||||||||||||||||
| Current Ratio | 187.02 | 198.63 | 335.93 | 375.95 | 210.54 | 159.34 | 156.28 | 157.58 | 77.42 | 80.66 | 74.40 | 110.05 | 88.90 | 77.06 | 90.86 | |
| Quick Ratio | 151.21 | 153.22 | 284.22 | 319.88 | 164.45 | 117.57 | 123.66 | 103.81 | 47.29 | 53.77 | 48.26 | 84.03 | 66.27 | 56.89 | 68.25 | |
| Cash Ratio | 116.54 | 99.27 | 237.94 | 279.35 | 101.43 | 60.56 | 48.09 | 60.96 | 10.59 | 11.72 | 12.22 | 47.85 | 28.22 | 18.22 | 24.54 | |
| Operating Cash Flow Ratio | 100 | 100 | 100 | 100 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Turnover | ||||||||||||||||
| Inventory Turnover | 1,359.78 | 1,439.24 | 1,215.71 | 1,130.61 | 2,091.30 | 1,420.18 | 1,150.43 | 1,489.65 | 1,130.78 | 1,693.17 | 1,921.27 | 1,118.56 | 1,425.98 | 1,921.76 | 1,947.02 | |
| Receivables Turnover | 6,753.56 | 7,009.36 | 6,212.76 | 5,170.93 | 667.21 | 590.93 | 762.80 | 969.74 | 960.59 | 1,003.01 | 998.18 | 870.97 | 895.97 | 831.64 | 858.75 | |
| Payables Turnover | 677.39 | 687.50 | 909.67 | 583.76 | 268.34 | 289.53 | 184.29 | 320.55 | 286.45 | 237.10 | 274.55 | 277.23 | 320.96 | 501.96 | 586.24 | |
|
Asset Turnover
|
47.12 | 51.39 | 51.12 | 50.06 | 48.89 | 52.18 | 51.34 | 56.90 | 57.54 | 59.76 | 51.77 | 34.17 | 38.79 | 37.65 | 37.83 | |
| Fixed Turnover | 107.02 | 111.20 | 120.64 | 118.85 | 159.10 | 181.99 | 160.26 | 179.01 | 182.93 | 185.41 | 126.29 | 94.70 | 114.32 | 107.44 | 110.90 | |
| Coverage | ||||||||||||||||
| Interest Coverage | 198.05 | 273.22 | 286.33 | 299.09 | 81.44 | 104.81 | 138.03 | 234.10 | 292.52 | 391.23 | 504.14 | 243.08 | 205.00 | 194.50 | -427.77 | |
| Asset Coverage | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 200 | 100 | - - | - - | - - | - - | |
| Cash Flow Coverage (CFGR) | 24.67 | 26.31 | 22.38 | 24.82 | 20.75 | 21.96 | 26.20 | 27.65 | 27.90 | 30.07 | 26.13 | 8.29 | 13.13 | 15.56 | 16.41 | |
| EBITDA Coverage | 300 | 200 | 400 | 500 | 400 | 400 | 400 | 500 | 600 | 800 | 1,000 | 700 | 600 | 600 | -400 | |
| Dividend Coverage | - - | - - | - - | - - | - - | - - | -1,300 | -2,600 | -8,200 | - - | - - | - - | - - | - - | -1,100 | |
| Time Interest Earned (TIE) | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
| Market Prospects | ||||||||||||||||
| Dividend Yield | - - | - - | - - | - - | 0.18 | - - | 0.17 | 0.12 | 0.10 | - - | - - | - - | - - | - - | 0.39 | |
| Earnings Yield | 6.59 | 4.33 | 9.63 | 10.91 | 0.16 | 1.14 | 2.31 | 3.09 | 8.59 | 5.34 | 5.17 | 1.99 | 2.09 | 1.48 | 4.38 | |
|
Price/Earnings (P/E)
|
1,518.28 | 2,309.73 | 1,038.25 | 916.52 | 64,680.68 | 8,783.15 | 4,338.93 | 3,239.74 | 1,164.70 | 1,871.61 | 1,935.01 | 5,035.78 | 4,783.24 | 6,755.48 | 2,284.60 | |
| Price/Earnings Growth (PEG) | 93.27 | 288.72 | 19.01 | 30.61 | -662.06 | 16.89 | 25.87 | 30.56 | 5.41 | -50.69 | 101.22 | -148.87 | -493.04 | -467.09 | 9.55 | |
|
Price/Book (P/B)
|
117.34 | 175.77 | 106.86 | 107.56 | 158.92 | 138.51 | 192.09 | 259.38 | 234.19 | 218.68 | 233.10 | 236.13 | 209.32 | 251.19 | 293.61 | |
| Price/Tangible Book (P/TB) | 117.34 | 175.77 | 106.86 | 107.56 | 158.92 | 138.51 | 192.09 | 259.38 | 234.19 | 218.68 | 233.10 | 236.13 | 209.32 | 251.19 | 293.61 | |
| Price/Sales (P/S) | 77.14 | 109.78 | 64.54 | 70.82 | 92.70 | 73.38 | 99.22 | 126.17 | 130.11 | 124.80 | 149.13 | 225.59 | 180.54 | 219.89 | 241.87 | |
|
Price/Cash Flow (P/CF)
|
298.55 | 449.21 | 294.63 | 305.78 | 638.60 | 523.26 | 587.45 | 770.99 | 1,379.03 | 1,386.31 | 983.38 | 1,785.84 | 1,039.34 | 1,042.65 | 1,023.82 | |
| Price/Free CF (P/FCF) | 17,464.48 | 2,188.65 | 2,957.45 | 1,059.04 | -2,629.30 | -706.43 | -2,554.56 | -1,865.89 | -730.31 | -3,055.52 | -12,566.67 | -4,139.96 | -1,860.39 | -33,647.49 | 2,452.38 | |
| Price/Operating CF (P/OCF) | 298.55 | 449.21 | 294.63 | 305.78 | 638.60 | 523.26 | 587.45 | 770.99 | 1,379.03 | 1,386.31 | 983.38 | 1,785.84 | 1,039.34 | 1,042.65 | 1,023.82 |