Member access

4-Traders Homepage  >  Shares  >  SINGAPORE EXCHANGE  >  Wilmar International Limited    WLIL   SG1T56930848

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales44 71045 46344 08547 81552 80257 089
Operating income (EBITDA)2 8602 4062 4322 1622 4952 738
Operating profit (EBIT)2 3381 6161 8231 5191 8222 047
Pre-Tax Profit (EBT)2 0791 6551 7751 5611 8411 983
Net income1 6011 2551 3191 1641 3791 481
EPS ( $)0,250,200,210,180,220,24
Dividend per Share ( $)0,060,040,080,050,060,06
Yield2,49%1,67%3,26%2,20%2,54%2,52%
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt12 99113 68314 46015 09015 27615 365
Finance------
Operating income (EBITDA)2 8602 4062 4322 1622 4952 738
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,98x6,12x5,61x
Capital Expenditure1 4821 6901 3231 1671 0781 005
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,49 $2,66 $2,85 $
Cash Flow per Share0,30 $0,17 $0,25 $0,29 $0,25 $0,31 $
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 15 742 M$ -
Entreprise Value (EV) 30 833 M$ 31 018 M$
Valuation 2014e 2015e
PER (Price / EPS) 13,6x 11,2x
Capitalization / Revenue 0,33x 0,30x
EV / Revenue 0,64x 0,59x
EV / EBITDA 14,3x 12,4x
Yield (DPS / Price) 2,20% 2,54%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,18% 3,45%
operating Leverage (Delta EBIT / Delta Sales) - 1,92x
Net Margin (Net Profit / Revenue) 2,43% 2,61%
ROA (Net Profit / Asset) 2,54% 2,91%
ROE (Net Profit / Equities) 7,54% 8,45%
Rate of Dividend 29,9% 28,5%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,44% 2,04%
Cash Flow / Sales (Taux d'autofinancement) 3,85% 3,03%
Capital Intensity (Assets / Sales) 0,96x 0,90x
Financial Leverage (Net Debt / EBITDA) 6,98x 6,12x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF