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 81653 60858 253
Operating income (EBITDA)2 8602 4062 4322 3312 6632 923
Operating profit (EBIT)2 3381 6161 8231 6781 9682 199
Pre-Tax Profit (EBT)2 0791 6551 7751 7401 9982 164
Net income1 6011 2551 3191 2951 4951 612
EPS ( $)0,250,200,210,210,250,27
Dividend per Share ( $)0,060,040,080,060,070,07
Yield2,36%1,58%3,09%2,14%2,53%2,54%
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 07415 22415 325
Finance------
Operating income (EBITDA)2 8602 4062 4322 3312 6632 923
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,47x5,72x5,24x
Capital Expenditure1 4821 6901 3231 1561 0861 007
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,50 $2,68 $2,87 $
Cash Flow per Share0,30 $0,17 $0,25 $0,29 $0,26 $0,31 $
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 16 566 M$ -
Entreprise Value (EV) 31 640 M$ 31 790 M$
Valuation 2014e 2015e
PER (Price / EPS) 12,0x 10,5x
Capitalization / Revenue 0,34x 0,31x
EV / Revenue 0,65x 0,59x
EV / EBITDA 13,6x 11,9x
Yield (DPS / Price) 2,14% 2,53%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,44% 3,67%
operating Leverage (Delta EBIT / Delta Sales) - 1,76x
Net Margin (Net Profit / Revenue) 2,65% 2,79%
ROA (Net Profit / Asset) 2,82% 3,33%
ROE (Net Profit / Equities) 8,31% 9,02%
Rate of Dividend 25,8% 26,6%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,37% 2,03%
Cash Flow / Sales (Taux d'autofinancement) 3,85% 3,06%
Capital Intensity (Assets / Sales) 0,94x 0,84x
Financial Leverage (Net Debt / EBITDA) 6,47x 5,72x
Price Earning Ratio
Wilmar International Limit : Price Earning Ratio
EPS & Dividend
Wilmar International Limit : EPS Dividend
Dynamic quotes  
ON
| OFF