Member access

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

SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales44 71045 46344 08546 36251 09355 345
Operating income (EBITDA)2 8602 4062 4322 1022 4072 686
Operating profit (EBIT)2 3381 6161 8231 4641 7472 011
Pre-Tax Profit (EBT)2 0791 6551 7751 5041 7731 903
Net income1 6011 2551 3191 1131 3211 406
EPS ( $)0,250,200,210,170,210,23
Dividend per Share ( $)0,060,040,080,050,060,07
Yield2,53%1,70%3,32%2,22%2,54%2,71%
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 46013 94614 07414 163
Finance------
Operating income (EBITDA)2 8602 4062 4322 1022 4072 686
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,63x5,85x5,27x
Capital Expenditure1 4821 6901 3231 1611 042941
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,48 $2,64 $2,82 $
Cash Flow per Share0,30 $0,17 $0,25 $0,28 $0,28 $0,33 $
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 15 455 M$ -
Entreprise Value (EV) 29 401 M$ 29 529 M$
Valuation 2014e 2015e
PER (Price / EPS) 14,0x 11,5x
Capitalization / Revenue 0,33x 0,30x
EV / Revenue 0,63x 0,58x
EV / EBITDA 14,0x 12,3x
Yield (DPS / Price) 2,22% 2,54%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,16% 3,42%
operating Leverage (Delta EBIT / Delta Sales) - 1,90x
Net Margin (Net Profit / Revenue) 2,40% 2,59%
ROA (Net Profit / Asset) 2,48% 2,78%
ROE (Net Profit / Equities) 7,28% 8,24%
Rate of Dividend 31,1% 29,2%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,50% 2,04%
Cash Flow / Sales (Taux d'autofinancement) 3,80% 3,46%
Capital Intensity (Assets / Sales) 0,97x 0,93x
Financial Leverage (Net Debt / EBITDA) 6,63x 5,85x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF