EOT Report

Dish Network Corp.
Stock Exchange: XETRA
Sector: media
27.825
Last session price
27.825
Price now
Currency: EUR
Reporting currency: USD
ISIN: US25470M1099
INN:
.

EOT financial statements

* Numbers in millions
Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
Capitalization *
 6 352 6 421 6 504 6 562 6 603 6 629 6 646 6 665 6 814 11 608 13 346
EV *
 13 237 14 703 15 455 13 921 19 306 17 784 21 369 20 930 18 509 23 940 23 940
Stock price €
 14.205 14.205 14.205 14.205 14.205 14.205 14.205 14.205 14.205 24.2 27.825
Number of shares *
 447 452 458 462 465 467 468 469 480 480 480
EPS
 3,39 1,41 1,76 2,05 1,61 3,11 4,49 3,36 2,92 3,67 3,67
Revenue *
 14 048 14 266 13 905 14 643 15 069 15 095 14 391 13 621 12 808 15 493 15 493
Net income *
 1 516 637 807 945 747 1 450 2 099 1 575 1 400 1 763 1 763
Operating profit *
 3 060 1 952 1 786 1 824 1 971 2 211 2 009 2 148 1 879 2 939 2 939
Total liabilities *
 11 889 17 308 19 379 20 095 20 139 23 457 22 836 21 993 21 667 24 459 24 459
Net debt *
 6 885 8 282 8 951 7 359 12 703 11 155 14 723 14 265 11 696 12 332 12 332
Total assets *
 11 470 17 380 20 376 22 107 22 887 28 092 29 774 30 587 33 231 38 240 38 240
Equity *
 -420 37 977 2 013 2 749 4 637 6 937 8 596 11 565 13 780 13 780
Cash and investments *
 2 041 7 238 9 739 9 236 1 611 5 359 1 981 2 069 2 860 3 733 3 733

Over the past 10 years, the maximum capitalization of Dish Network Corp. is 11 608, the minimum is 6 352.
Maximum net income 2 099, Minimum net income 637.
The maximum price of EOT shares is 24.2, the minimum price is 14.205.

.

EOT valuation

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
P/E
 4,19 10,09 8,05 6,95 8,84 4,57 3,17 4,23 4,87 6,59 7,57
P/B
 -15,11 174,17 6,66 3,26 2,40 1,43 0,96 0,78 0,59 0,84 0,97
P/S
 0,45 0,45 0,47 0,45 0,44 0,44 0,46 0,49 0,53 0,75 0,86
E/P
 24% 10% 12% 14% 11% 22% 32% 24% 21% 15% 13%
P/FCF
 3,81 6,23 6,38 -4,37 -0,86 4,49 -2,00 5,55 5,83 10,83 12,45
.

EOT profitability

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
ROE
 -361% 1 727% 83% 47% 27% 31% 30% 18% 12% 13%
ROA
 15% 5% 5% 6% 10% 13% 35% 27% 19% 17%
ROIC
 37% 15% 11% 10% 11% 9% 8% 8% 7% 9%