Member access

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

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Wilmar International Limit : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales44 71045 46344 08548 76853 55258 175
Operating income (EBITDA)2 8602 4062 4322 3162 6472 905
Operating profit (EBIT)2 3381 6161 8231 6621 9512 180
Pre-Tax Profit (EBT)2 0791 6551 7751 7251 9822 148
Net income1 6011 2551 3191 2851 4841 601
EPS ( $)0,250,200,210,210,240,26
Dividend per Share ( $)0,060,040,080,060,070,07
Yield2,32%1,56%3,04%2,11%2,47%2,47%
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Finances - Leverage
Wilmar International Limit : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt12 99113 68314 46015 08215 23515 341
Finance------
Operating income (EBITDA)2 8602 4062 4322 3162 6472 905
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,51x5,75x5,28x
Capital Expenditure1 4821 6901 3231 1561 0861 007
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,50 $2,68 $2,87 $
Cash Flow per Share0,30 $0,17 $0,25 $0,29 $0,26 $0,31 $
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Balance Sheet Analysis
Wilmar International Limit : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 16 905 M$ -
Entreprise Value (EV) 31 988 M$ 32 140 M$
Valuation 2014e 2015e
PER (Price / EPS) 12,4x 10,8x
Capitalization / Revenue 0,35x 0,32x
EV / Revenue 0,66x 0,60x
EV / EBITDA 13,8x 12,1x
Yield (DPS / Price) 2,11% 2,47%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,41% 3,64%
operating Leverage (Delta EBIT / Delta Sales) - 1,78x
Net Margin (Net Profit / Revenue) 2,63% 2,77%
ROA (Net Profit / Asset) 2,79% 3,30%
ROE (Net Profit / Equities) 8,24% 8,95%
Rate of Dividend 26,0% 26,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,37% 2,03%
Cash Flow / Sales (Taux d'autofinancement) 3,85% 3,07%
Capital Intensity (Assets / Sales) 0,94x 0,84x
Financial Leverage (Net Debt / EBITDA) 6,51x 5,75x
Price Earning Ratio
Wilmar International Limit : Price Earning Ratio
EPS & Dividend
Wilmar International Limit : EPS Dividend
Dynamic quotes  
ON
| OFF