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

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales45 46344 08543 08547 36451 63954 225
Operating income (EBITDA)2 4062 4322 7202 3532 6272 786
Operating profit (EBIT)1 6161 8232 0611 6591 9102 072
Pre-Tax Profit (EBT)1 6551 7751 5381 7231 9002 116
Net income1 2551 3191 1561 2931 4421 593
EPS ( $)0,200,210,180,200,230,25
Dividend per Share ( $)0,040,080,080,060,070,10
Yield1,70%3,32%3,11%2,66%2,99%4,09%
Announcement Date02/22/2013
12:18am
02/20/2014
01:21pm
02/12/2015
10:31am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt13 68314 46020 41514 52214 66214 108
Finance------
Operating income (EBITDA)2 4062 4322 7202 3532 6272 786
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x6,17x5,58x5,06x
Capital Expenditure1 6901 3231 093969965937
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,58 $2,74 $2,89 $
Cash Flow per Share0,17 $0,25 $0,31 $0,13 $0,18 $0,27 $
Announcement Date02/22/2013
12:18am
02/20/2014
01:21pm
02/12/2015
10:31am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 15 496 M$ -
Entreprise Value (EV) 30 018 M$ 30 158 M$
Valuation 2015e 2016e
PER (Price / EPS) 11,8x 10,5x
Capitalization / Revenue 0,33x 0,30x
EV / Revenue 0,63x 0,58x
EV / EBITDA 12,8x 11,5x
Yield (DPS / Price) 2,66% 2,99%
Price to book (Price / BVPS) 0,94x 0,88x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,50% 3,70%
operating Leverage (Delta EBIT / Delta Sales) - 1,67x
Net Margin (Net Profit / Revenue) 2,73% 2,79%
ROA (Net Profit / Asset) 2,97% 3,33%
ROE (Net Profit / Equities) 8,04% 8,47%
Rate of Dividend 31,4% 31,4%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,05% 1,87%
Cash Flow / Sales (Taux d'autofinancement) 1,77% 2,25%
Capital Intensity (Assets / Sales) 0,92x 0,84x
Financial Leverage (Net Debt / EBITDA) 6,17x 5,58x
Price Earning Ratio
EPS & Dividend