Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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 201420152016201720182019
Sales43 08538 77741 40244 46846 64549 169
Operating income (EBITDA)2 7202 1022 2442 5202 6512 651
Operating profit (EBIT)2 0611 4261 4801 7251 8351 883
Pre-Tax Profit (EBT)1 5381 4291 3001 6511 7801 822
Net income1 1561 0569721 2301 3281 388
P/E ratio13,612,516,113,712,612,3
EPS ( $ )0,180,170,150,190,210,21
Dividend per Share ( $ )0,080,080,050,070,080,07
Yield3,07%3,85%1,81%2,59%2,89%2,55%
Reference price ( $ )2.452.082.482.634392.634392.63439
Announcement Date02/12/2015
10:31am
02/18/2016
12:38pm
02/20/2017
09:49am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201420152016201720182019
Debt20 41513 71713 11312 67212 20211 097
Finance------
Operating income (EBITDA)2 7202 1022 2442 5202 6512 651
Leverage
(Debt/EBITDA)
7,50x6,53x5,84x5,03x4,60x4,19x
Capital Expenditure1 093865777916912892
Book Value Per Share (BVPS)2,42 $2,39 $2,29 $2,45 $2,58 $2,75 $
Cash Flow per Share0,31 $0,35 $0,18 $0,28 $0,30 $0,33 $
Announcement Date02/12/2015
10:31am
02/18/2016
12:38pm
02/20/2017
09:49am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 16 851 M$ -
Entreprise Value (EV) 29 524 M$ 29 053 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,7x 12,6x
Capitalization / Revenue 0,38x 0,36x
EV / Revenue 0,66x 0,62x
EV / EBITDA 11,7x 11,0x
Yield (DPS / Price) 2,59% 2,89%
Price to book (Price / BVPS) 1,07x 1,02x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 3,88% 3,93%
operating Leverage (Delta EBIT / Delta Sales) 2,23x 1,30x
Net Margin (Net Profit / Revenue) 2,77% 2,85%
ROA (Net Profit / Asset) 3,65% 3,82%
ROE (Net Profit / Equities) 8,20% 8,26%
Rate of Dividend 35,4% 36,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   2,06% 1,95%
Cash Flow / Sales 3,98% 4,03%
Capital Intensity (Assets / Sales) 0,76x 0,75x
Financial Leverage (Net Debt / EBITDA) 5,03x 4,60x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend