Log in
Login
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Sales44 08543 08538 77741 93644 89548 015
Operating income (EBITDA)2 4322 7202 1022 0692 5002 688
Operating profit (EBIT)1 8232 0611 4261 2801 6931 852
Pre-Tax Profit (EBT)1 7751 5381 4291 3791 6061 722
Net income1 3191 1561 0569881 2031 291
P/E ratio13,113,612,515,211,911,0
EPS ( $ )0,210,180,170,150,190,21
Dividend per Share ( $ )0,080,080,080,060,070,08
Yield2,95%3,07%3,85%2,59%3,14%3,44%
Reference price ( $ )2.712.452.082.267872.267872.26787
Announcement Date02/20/2014
01:21pm
02/12/2015
10:31am
02/18/2016
12:38pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Debt14 46020 41513 71713 57313 44313 197
Finance------
Operating income (EBITDA)2 4322 7202 1022 0692 5002 688
Leverage
(Debt/EBITDA)
5,95x7,50x6,53x6,56x5,38x4,91x
Capital Expenditure1 3231 093865906988988
Book Value Per Share (BVPS)2,35 $2,42 $2,39 $2,40 $2,54 $2,67 $
Cash Flow per Share0,25 $0,31 $0,35 $0,19 $0,26 $0,29 $
Announcement Date02/20/2014
01:21pm
02/12/2015
10:31am
02/18/2016
12:38pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 14 555 M$ -
Entreprise Value (EV) 28 129 M$ 27 998 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 15,2x 11,9x
Capitalization / Revenue 0,35x 0,32x
EV / Revenue 0,67x 0,62x
EV / EBITDA 13,6x 11,2x
Yield (DPS / Price) 2,59% 3,14%
Price to book (Price / BVPS) 0,94x 0,89x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 3,05% 3,77%
operating Leverage (Delta EBIT / Delta Sales) - 4,58x
Net Margin (Net Profit / Revenue) 2,36% 2,68%
ROA (Net Profit / Asset) 2,75% 3,49%
ROE (Net Profit / Equities) 6,26% 7,76%
Rate of Dividend 39,5% 37,3%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   2,16% 2,20%
Cash Flow / Sales 2,82% 3,66%
Capital Intensity (Assets / Sales) 0,86x 0,77x
Financial Leverage (Net Debt / EBITDA) 6,56x 5,38x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend