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 40243 73445 52748 172
EBITDA2 7202 1022 2442 3802 5232 573
Operating profit (EBIT)2 0611 4261 4801 6381 7611 845
Pre-Tax Profit (EBT)1 5381 4291 3001 6231 7461 810
Net income1 1561 0569721 2151 2151 266
P/E ratio13,612,516,112,611,711,0
EPS ( $ )0,180,170,150,180,200,21
Dividend per Share ( $ )0,080,080,050,060,070,07
Yield3,07%3,85%1,81%2,74%3,05%2,93%
Reference price ( $ )2.452.082.482.296742.296742.29674
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 95112 42012 314
Finance------
Operating income (EBITDA)2 7202 1022 2442 3802 5232 573
Leverage
(Debt/EBITDA)
7,50x6,53x5,84x5,44x4,92x4,79x
Capital Expenditure1 093865777882877879
Book Value Per Share (BVPS)2,42 $2,39 $2,29 $2,43 $2,56 $2,71 $
Cash Flow per Share0,31 $0,35 $0,18 $0,27 $0,28 $0,27 $
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
Financial Ratios

Size 2017e 2018e
Capitalization 14 669 M$ -
Entreprise Value (EV) 27 621 M$ 27 089 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,6x 11,7x
Capitalization / Revenue 0,34x 0,32x
EV / Revenue 0,63x 0,60x
EV / EBITDA 11,6x 10,7x
Yield (DPS / Price) 2,74% 3,05%
Price to book (Price / BVPS) 0,95x 0,90x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 3,75% 3,87%
operating Leverage (Delta EBIT / Delta Sales) 1,89x 1,83x
Net Margin (Net Profit / Revenue) 2,78% 2,67%
ROA (Net Profit / Asset) 3,52% 3,72%
ROE (Net Profit / Equities) 7,76% 7,93%
Rate of Dividend 34,5% 35,6%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   2,02% 1,93%
Cash Flow / Sales 3,95% 3,84%
Capital Intensity (Assets / Sales) 0,79x 0,72x
Financial Leverage (Net Debt / EBITDA) 5,44x 4,92x
EPS & Dividend