VMware, Inc. Peer Comparison

Metric Value Ranking
Market Cap $61.5 Billion 3/13 PANW
$115.5B		 CRWD
$90.9B		 VMW
$61.5B		 NET
$40.9B		 ZS
$32.7B		 SPLK
$26.4B		 NTNX
$19.2B		 MDB
$14.0B		 NEWR
$6.2B		 PATH
$6.0B		 BOX
$4.5B		 PAGS
$2.7B		 DAVA
$1.2B
Gross Margin 81% 4/13 NTNX
87%		 SPLK
85%		 PATH
85%		 VMW
81%		 BOX
79%		 NEWR
78%		 ZS
77%		 NET
76%		 CRWD
74%		 PANW
73%		 MDB
73%		 PAGS
48%		 DAVA
23%
Profit Margin 14% 3/13 BOX
60%		 SPLK
29%		 VMW
14%		 PAGS
12%		 PANW
12%		 PATH
12%		 NTNX
9%		 DAVA
4%		 MDB
3%		 ZS
-1%		 NET
-3%		 CRWD
-9%		 NEWR
-10%
EBITDA margin 26% 3/13 PAGS
42%		 SPLK
34%		 VMW
26%		 PANW
18%		 NTNX
13%		 PATH
8%		 BOX
6%		 DAVA
1%		 MDB
-3%		 NEWR
-5%		 ZS
-8%		 CRWD
-8%		 NET
-8%
Quarterly Revenue $3.4 Billion 1/13 VMW
$3.4B		 PANW
$2.3B		 SPLK
$1.5B		 CRWD
$1.1B		 PAGS
$1.0B		 NTNX
$654.7M		 ZS
$647.9M		 MDB
$548.4M		 NET
$459.9M		 PATH
$423.6M		 BOX
$279.5M		 DAVA
$250.8M		 NEWR
$242.8M
Quarterly Earnings $477.0 Million 1/13 VMW
$477.0M 		SPLK
$426.5M 		PANW
$267.3M 		BOX
$168.1M 		PAGS
$123.0M 		NTNX
$56.4M 		PATH
$51.8M 		MDB
$15.8M 		DAVA
$8.8M 		ZS
-$7.7M 		NET
-$12.8M 		NEWR
-$23.8M 		CRWD
-$92.3M
Quarterly Free Cash Flow $350.0 Million 3/13 PANW
$556.9M 		SPLK
$416.8M 		VMW
$350.0M 		CRWD
$258.5M 		NTNX
$187.1M 		ZS
$179.4M 		BOX
$101.5M 		MDB
$50.5M 		DAVA
$40.5M 		NEWR
-$35.5M 		PAGS
-$167.7M 		NET
-$0 		PATH
-$0
Trailing 4 Quarters Revenue $13.6 Billion 1/13 VMW
$13.6B		 PANW
$8.6B		 SPLK
$4.2B		 CRWD
$4.0B		 PAGS
$3.5B		 ZS
$2.4B		 NTNX
$2.3B		 MDB
$2.0B		 NET
$1.7B		 PATH
$1.4B		 BOX
$1.1B		 DAVA
$973.6M		 NEWR
$967.6M
Trailing 4 Quarters Earnings $1.4 Billion 1/13 VMW
$3.4B 		PANW
$2.3B 		SPLK
$1.5B 		CRWD
$1.1B 		PAGS
$1.0B 		NTNX
$654.7M 		ZS
$647.9M 		MDB
$548.4M 		NET
$459.9M 		PATH
$423.6M 		BOX
$279.5M 		DAVA
$250.8M 		NEWR
$242.8M
Quarterly Earnings Growth 37% 9/13 MDB
129% 		BOX
90% 		ZS
73% 		NTNX
72% 		SPLK
59% 		NET
54% 		PATH
53% 		NEWR
49% 		VMW
37% 		PAGS
23% 		DAVA
-18% 		PANW
-85% 		CRWD
-272%
Annual Earnings Growth 33% 4/13 BOX
108% 		ZS
88% 		SPLK
54% 		VMW
33% 		NEWR
29% 		PAGS
25% 		NET
20% 		MDB
10% 		PATH
-21% 		PANW
-46% 		DAVA
-88% 		CRWD
-114% 		NTNX
-275%
Quarterly Revenue Growth 2% 13/13 NET
27% 		CRWD
25% 		ZS
23% 		MDB
20% 		SPLK
19% 		PAGS
17% 		NTNX
16% 		PANW
14% 		NEWR
7% 		DAVA
7% 		BOX
6% 		PATH
5% 		VMW
2%
Annual Revenue Growth 8% 9/13 PAGS
52% 		CRWD
23% 		NET
22% 		ZS
20% 		MDB
14% 		PANW
13% 		NTNX
10% 		NEWR
10% 		VMW
8% 		BOX
4% 		SPLK
4% 		PATH
3% 		DAVA
1%
Cash On Hand $6.8 Billion 1/13 VMW
$6.8B 		CRWD
$4.3B 		PANW
$2.2B 		ZS
$1.8B 		SPLK
$1.6B 		NTNX
$1.1B 		PATH
$879.2M 		BOX
$624.6M 		MDB
$490.1M 		NEWR
$301.9M 		PAGS
$190.5M 		NET
$147.7M 		DAVA
$77.0M
Short Term Debt $1.0 Billion 1/13 VMW
$1.0B 		PAGS
$946.0M 		BOX
$203.9M 		ZS
$49.9M 		NET
$47.6M 		NTNX
$21.8M 		DAVA
$18.5M 		CRWD
$13.8M 		NEWR
$9.2M 		MDB
$9.1M 		SPLK
$1 		PANW
-$0 		PATH
-$0
Long Term Debt $10.2 Billion 1/13 VMW
$10.2B		 SPLK
$3.1B		 NTNX
$1.4B		 NET
$1.4B		 ZS
$1.2B		 PANW
$896.8M		 CRWD
$775.1M		 DAVA
$206.9M		 PATH
$74.2M		 BOX
$68.8M		 NEWR
$33.5M		 MDB
$27.4M		 PAGS
$14.8M
PE 43.14 4/13 DAVA
174.15		 SPLK
100.27		 PANW
92.07		 VMW
43.14		 BOX
20.80		 PAGS
6.08		 NTNX
-1.00		 MDB
-1.00		 ZS
-1.00		 NEWR
-1.00		 CRWD
-1.00		 NET
-1.00		 PATH
-1.00
PS 4.52 9/13 NET
24.51		 CRWD
22.98		 ZS
13.51		 PANW
13.48		 NTNX
8.28		 MDB
7.00		 NEWR
6.38		 SPLK
6.27		 VMW
4.52		 PATH
4.23		 BOX
4.17		 PAGS
3.79		 DAVA
0.99
PB 24.15 4/13 NET
39.11		 SPLK
35.71		 CRWD
27.38		 VMW
24.15		 BOX
23.06		 ZS
20.36		 PANW
18.12		 NEWR
14.65		 MDB
5.05		 PATH
3.28		 DAVA
1.46		 PAGS
0.89		 NTNX
0.00
PC 9.05 11/13 NET
277.03		 PANW
51.88		 MDB
28.66		 CRWD
21.02		 NEWR
20.47		 ZS
18.61		 NTNX
17.90		 SPLK
16.09		 DAVA
15.97		 PAGS
14.12		 VMW
9.05		 BOX
7.28		 PATH
6.88
Liabilities to Equity 11.64 1/13 VMW
11.64		 SPLK
8.03		 BOX
7.45		 PAGS
3.97		 PANW
2.29		 NET
2.16		 ZS
2.11		 CRWD
1.64		 NEWR
1.22		 PATH
0.55		 DAVA
0.50		 MDB
0.23		 NTNX
0.00
ROA 0.04 3/13 BOX
13% 		PANW
6% 		VMW
4% 		SPLK
4% 		PAGS
1% 		DAVA
1% 		ZS
0% 		CRWD
0% 		NTNX
-2% 		NET
-2% 		PATH
-3% 		MDB
-4% 		NEWR
-16%
ROE 0.56 2/13 BOX
111% 		VMW
56% 		SPLK
36% 		PANW
20% 		NTNX
7% 		PAGS
3% 		DAVA
1% 		ZS
-1% 		CRWD
-1% 		PATH
-4% 		MDB
-5% 		NET
-8% 		NEWR
-36%
Current Ratio 1.09 12/13 MDB
5.29		 DAVA
3.01		 PATH
2.81		 NEWR
1.89		 CRWD
1.62		 ZS
1.47		 NET
1.46		 PANW
1.44		 PAGS
1.25		 BOX
1.13		 SPLK
1.12		 VMW
1.09		 NTNX
0.79
Quick Ratio 0.23 10/13 DAVA
174.15		 SPLK
100.27		 PANW
92.07		 VMW
43.14		 BOX
20.80		 PAGS
6.08		 NTNX
-1.00		 MDB
-1.00		 ZS
-1.00		 NEWR
-1.00		 CRWD
-1.00		 NET
-1.00		 PATH
-1.00
Long Term Debt to Equity 4.02 2/13 SPLK}
4.20		 VMW}
4.02		 NET}
1.35		 ZS}
0.74		 BOX}
0.35		 DAVA}
0.25		 CRWD}
0.24		 PANW}
0.14		 NEWR}
0.09		 PATH}
0.04		 MDB}
0.01		 PAGS}
0.00		 NTNX}
-1.78
Debt to Equity 4.41 1/13 VMW
4.41		 SPLK
4.40		 NET
1.40		 BOX
1.38		 ZS
0.77		 PAGS
0.32		 DAVA
0.27		 CRWD
0.24		 PANW
0.14		 NEWR
0.11		 PATH
0.04		 MDB
0.01		 NTNX
-1.80
Burn Rate 37.29 3/13 NTNX
166.58		 DAVA
46.70		 VMW
37.29		 CRWD
34.11		 ZS
25.96		 NEWR
11.02		 NET
1.81		 PAGS
0.90		 SPLK
-5.44		 BOX
-5.46		 PANW
-9.62		 PATH
-18.01		 MDB
-39.37
Cash to Cap 0.11 3/13 PATH
0.15		 BOX
0.14		 VMW
0.11		 PAGS
0.07		 NTNX
0.06		 SPLK
0.06		 DAVA
0.06		 ZS
0.05		 NEWR
0.05		 CRWD
0.05		 MDB
0.03		 PANW
0.02		 NET
0.00
CCR 0.73 7/13 DAVA
4.61		 NTNX
3.32		 MDB
3.19		 PANW
2.08		 NEWR
1.49		 SPLK
0.98		 VMW
0.73		 BOX
0.60		 PAGS
-1.36		 CRWD
-2.80		 ZS
-23.23		 NET
 PATH
EV to EBITDA 73.12 6/13 DAVA}
1011.40		 PANW}
276.43		 BOX}
234.03		 NTNX}
230.27		 PATH}
156.03		 VMW}
73.12		 SPLK}
55.60		 PAGS}
2.04		 NEWR}
-535.24		 ZS}
-633.78		 MDB}
-732.38		 CRWD}
-1023.74		 NET}
-1216.37
EV to Revenue 4.85 9/13 NET
25.29		 CRWD
22.09		 PANW
13.32		 ZS
13.30		 NTNX
8.44		 MDB
6.78		 SPLK
6.66		 NEWR
6.12		 VMW
4.85		 BOX
3.85		 PATH
3.67		 DAVA
1.74		 PAGS
1.24

Cookies

We use cookies to offer a better browsing experience. Cookies enhance site navigation, analyze site usage, and assist in our marketing efforts. By clicking Accept. you agree to the storing of cookies on your device. To refuse all non-required cookies, click on Decline.

Accept View Terms & Conditions