Stock Analysis on Net

T-Mobile US Inc. (NASDAQ:TMUS)

Analysis of Profitability Ratios

Microsoft Excel

Profitability Ratios (Summary)

T-Mobile US Inc., profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Return on Sales
Gross profit margin 61.57% 54.50% 54.31% 58.67% 58.84%
Operating profit margin 18.16% 8.22% 8.60% 9.70% 12.72%
Net profit margin 10.59% 3.25% 3.77% 4.48% 7.71%
Return on Investment
Return on equity (ROE) 12.85% 3.72% 4.38% 4.69% 12.05%
Return on assets (ROA) 4.00% 1.23% 1.46% 1.53% 3.99%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Profitability ratio Description The company
Gross profit margin Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. T-Mobile US Inc. gross profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Operating profit margin A profitability ratio calculated as operating income divided by revenue. T-Mobile US Inc. operating profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
Net profit margin An indicator of profitability, calculated as net income divided by revenue. T-Mobile US Inc. net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. T-Mobile US Inc. ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.
ROA A profitability ratio calculated as net income divided by total assets. T-Mobile US Inc. ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Gross Profit Margin

T-Mobile US Inc., gross profit margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Gross profit 48,370 43,365 43,513 40,131 26,477
Revenues 78,558 79,571 80,118 68,397 44,998
Profitability Ratio
Gross profit margin1 61.57% 54.50% 54.31% 58.67% 58.84%
Benchmarks
Gross Profit Margin, Competitors2
AT&T Inc. 59.06% 57.89% 52.74% 53.47% 53.56%
Verizon Communications Inc. 59.03% 56.79% 57.86% 60.09% 58.50%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Gross profit margin = 100 × Gross profit ÷ Revenues
= 100 × 48,370 ÷ 78,558 = 61.57%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Gross profit margin Gross profit margin indicates the percentage of revenue available to cover operating and other expenditures. T-Mobile US Inc. gross profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.

Operating Profit Margin

T-Mobile US Inc., operating profit margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Operating income 14,266 6,543 6,892 6,636 5,722
Revenues 78,558 79,571 80,118 68,397 44,998
Profitability Ratio
Operating profit margin1 18.16% 8.22% 8.60% 9.70% 12.72%
Benchmarks
Operating Profit Margin, Competitors2
AT&T Inc. 19.16% -3.80% 13.83% 3.73% 15.43%
Verizon Communications Inc. 17.08% 22.27% 24.29% 22.45% 23.04%
Operating Profit Margin, Sector
Telecommunication Services 18.09% 9.62% 16.38% 11.36% 17.89%
Operating Profit Margin, Industry
Communication Services 22.22% 16.70% 22.45% 16.35% 19.85%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Operating profit margin = 100 × Operating income ÷ Revenues
= 100 × 14,266 ÷ 78,558 = 18.16%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Operating profit margin A profitability ratio calculated as operating income divided by revenue. T-Mobile US Inc. operating profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Net Profit Margin

T-Mobile US Inc., net profit margin calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income 8,317 2,590 3,024 3,064 3,468
Revenues 78,558 79,571 80,118 68,397 44,998
Profitability Ratio
Net profit margin1 10.59% 3.25% 3.77% 4.48% 7.71%
Benchmarks
Net Profit Margin, Competitors2
AT&T Inc. 11.76% -7.06% 11.89% -3.01% 7.67%
Verizon Communications Inc. 8.67% 15.53% 16.51% 13.88% 14.61%
Net Profit Margin, Sector
Telecommunication Services 10.25% 4.54% 11.81% 4.26% 10.23%
Net Profit Margin, Industry
Communication Services 16.68% 11.47% 18.71% 11.50% 14.63%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Revenues
= 100 × 8,317 ÷ 78,558 = 10.59%

2 Click competitor name to see calculations.

Profitability ratio Description The company
Net profit margin An indicator of profitability, calculated as net income divided by revenue. T-Mobile US Inc. net profit margin ratio deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Return on Equity (ROE)

T-Mobile US Inc., ROE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income 8,317 2,590 3,024 3,064 3,468
Stockholders’ equity 64,715 69,656 69,102 65,344 28,789
Profitability Ratio
ROE1 12.85% 3.72% 4.38% 4.69% 12.05%
Benchmarks
ROE, Competitors2
AT&T Inc. 13.94% -8.74% 12.07% -3.20% 7.55%
Verizon Communications Inc. 12.57% 23.32% 26.98% 26.24% 31.38%
ROE, Sector
Telecommunication Services 13.18% 5.93% 14.24% 5.32% 13.35%
ROE, Industry
Communication Services 18.94% 13.32% 20.34% 11.50% 15.27%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 8,317 ÷ 64,715 = 12.85%

2 Click competitor name to see calculations.

Profitability ratio Description The company
ROE A profitability ratio calculated as net income divided by shareholders’ equity. T-Mobile US Inc. ROE deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.

Return on Assets (ROA)

T-Mobile US Inc., ROA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Net income 8,317 2,590 3,024 3,064 3,468
Total assets 207,682 211,338 206,563 200,162 86,921
Profitability Ratio
ROA1 4.00% 1.23% 1.46% 1.53% 3.99%
Benchmarks
ROA, Competitors2
AT&T Inc. 3.54% -2.12% 3.64% -0.98% 2.52%
Verizon Communications Inc. 3.05% 5.60% 6.02% 5.62% 6.60%
ROA, Sector
Telecommunication Services 3.45% 1.54% 4.02% 1.51% 3.94%
ROA, Industry
Communication Services 7.94% 5.43% 8.36% 4.69% 6.30%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 8,317 ÷ 207,682 = 4.00%

2 Click competitor name to see calculations.

Profitability ratio Description The company
ROA A profitability ratio calculated as net income divided by total assets. T-Mobile US Inc. ROA deteriorated from 2021 to 2022 but then improved from 2022 to 2023 exceeding 2021 level.