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 16153 14157 400
Operating income (EBITDA)2 8602 4062 4322 2042 5452 783
Operating profit (EBIT)2 3381 6161 8231 5651 8772 101
Pre-Tax Profit (EBT)2 0791 6551 7751 6261 8982 059
Net income1 6011 2551 3191 2081 4191 533
EPS ( $)0,250,200,210,190,230,25
Dividend per Share ( $)0,060,040,080,060,070,06
Yield2,41%1,62%3,16%2,23%2,58%2,56%
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 02615 19715 226
Finance------
Operating income (EBITDA)2 8602 4062 4322 2042 5452 783
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,82x5,97x5,47x
Capital Expenditure1 4821 6901 3231 1521 0781 005
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,49 $2,66 $2,84 $
Cash Flow per Share0,30 $0,17 $0,25 $0,28 $0,25 $0,30 $
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 16 201 M$ -
Entreprise Value (EV) 31 226 M$ 31 398 M$
Valuation 2014e 2015e
PER (Price / EPS) 13,5x 11,2x
Capitalization / Revenue 0,34x 0,30x
EV / Revenue 0,65x 0,59x
EV / EBITDA 14,2x 12,3x
Yield (DPS / Price) 2,23% 2,58%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,25% 3,53%
operating Leverage (Delta EBIT / Delta Sales) - 1,93x
Net Margin (Net Profit / Revenue) 2,51% 2,67%
ROA (Net Profit / Asset) 2,56% 2,91%
ROE (Net Profit / Equities) 7,81% 8,64%
Rate of Dividend 30,0% 28,9%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,39% 2,03%
Cash Flow / Sales (Taux d'autofinancement) 3,68% 3,06%
Capital Intensity (Assets / Sales) 0,98x 0,92x
Financial Leverage (Net Debt / EBITDA) 6,82x 5,97x
Price Earning Ratio
Wilmar International Limit : Price Earning Ratio
EPS & Dividend
Wilmar International Limit : EPS Dividend
Dynamic quotes  
ON
| OFF