Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 201320142015201620172018
Sales44 08543 08538 77742 28044 38147 300
Operating income (EBITDA)2 4322 7202 1021 9632 4512 623
Operating profit (EBIT)1 8232 0611 4261 1531 6571 815
Pre-Tax Profit (EBT)1 7751 5381 4291 2231 5641 663
Net income1 3191 1561 0568611 1701 250
P/E ratio13,113,612,518,112,511,8
EPS ( $ )0,210,180,170,130,180,20
Dividend per Share ( $ )0,080,080,080,050,070,07
Yield2,95%3,07%3,85%2,18%2,89%3,07%
Reference price ( $ )2.712.452.082.303532.303532.30353
Announcement Date02/20/2014
01:21pm
02/12/2015
10:31am
02/18/2016
12:38pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Debt14 46020 41513 71713 40113 30813 069
Finance------
Operating income (EBITDA)2 4322 7202 1021 9632 4512 623
Leverage
(Debt/EBITDA)
5,95x7,50x6,53x6,83x5,43x4,98x
Capital Expenditure1 3231 093865895978975
Book Value Per Share (BVPS)2,35 $2,42 $2,39 $2,42 $2,52 $2,65 $
Cash Flow per Share0,25 $0,31 $0,35 $0,17 $0,25 $0,28 $
Announcement Date02/20/2014
01:21pm
02/12/2015
10:31am
02/18/2016
12:38pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 14 788 M$ -
Entreprise Value (EV) 28 188 M$ 28 095 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 18,1x 12,5x
Capitalization / Revenue 0,35x 0,33x
EV / Revenue 0,67x 0,63x
EV / EBITDA 14,4x 11,5x
Yield (DPS / Price) 2,18% 2,89%
Price to book (Price / BVPS) 0,95x 0,92x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 2,73% 3,73%
operating Leverage (Delta EBIT / Delta Sales) - 8,80x
Net Margin (Net Profit / Revenue) 2,04% 2,64%
ROA (Net Profit / Asset) 2,42% 3,48%
ROE (Net Profit / Equities) 5,39% 7,44%
Rate of Dividend 39,5% 36,2%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   2,12% 2,20%
Cash Flow / Sales 2,59% 3,62%
Capital Intensity (Assets / Sales) 0,84x 0,76x
Financial Leverage (Net Debt / EBITDA) 6,83x 5,43x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend