Member access

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 08548 45752 85356 748
Operating income (EBITDA)2 4062 4322 7202 3942 6292 821
Operating profit (EBIT)1 6161 8232 0611 6991 9132 109
Pre-Tax Profit (EBT)1 6551 7751 5381 7711 7641 793
Net income1 2551 3191 1561 3281 4481 596
EPS ( $)0,200,210,180,210,230,26
Dividend per Share ( $)0,040,080,080,070,070,08
Yield1,74%3,39%3,18%2,82%3,10%3,54%
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 41513 91514 14514 069
Finance------
Operating income (EBITDA)2 4062 4322 7202 3942 6292 821
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x5,81x5,38x4,99x
Capital Expenditure1 6901 3231 0931 0469781 036
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,58 $2,75 $2,93 $
Cash Flow per Share0,17 $0,25 $0,31 $0,34 $0,29 $0,42 $
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 15 202 M$ -
Entreprise Value (EV) 29 116 M$ 29 347 M$
Valuation 2015e 2016e
PER (Price / EPS) 11,3x 10,1x
Capitalization / Revenue 0,31x 0,29x
EV / Revenue 0,60x 0,56x
EV / EBITDA 12,2x 11,2x
Yield (DPS / Price) 2,82% 3,10%
Price to book (Price / BVPS) 0,91x 0,86x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,51% 3,62%
operating Leverage (Delta EBIT / Delta Sales) - 1,39x
Net Margin (Net Profit / Revenue) 2,74% 2,74%
ROA (Net Profit / Asset) 3,03% 3,34%
ROE (Net Profit / Equities) 8,30% 8,70%
Rate of Dividend 32,0% 31,3%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,16% 1,85%
Cash Flow / Sales (Taux d'autofinancement) 4,47% 3,47%
Capital Intensity (Assets / Sales) 0,90x 0,82x
Financial Leverage (Net Debt / EBITDA) 5,81x 5,38x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF