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 02652 16655 725
Operating income (EBITDA)2 4062 4322 7202 3932 6602 845
Operating profit (EBIT)1 6161 8232 0611 7001 9482 136
Pre-Tax Profit (EBT)1 6551 7751 5381 7231 9102 116
Net income1 2551 3191 1561 2931 4491 593
EPS ( $)0,200,210,180,210,230,26
Dividend per Share ( $)0,040,080,080,070,070,08
Yield1,68%3,29%3,08%2,69%3,07%3,39%
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 93014 10613 710
Finance------
Operating income (EBITDA)2 4062 4322 7202 3932 6602 845
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x5,82x5,30x4,82x
Capital Expenditure1 6901 3231 0931 033995999
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,58 $2,74 $2,92 $
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 15 471 M$ -
Entreprise Value (EV) 29 401 M$ 29 577 M$
Valuation 2015e 2016e
PER (Price / EPS) 11,9x 10,4x
Capitalization / Revenue 0,32x 0,30x
EV / Revenue 0,61x 0,57x
EV / EBITDA 12,3x 11,1x
Yield (DPS / Price) 2,69% 3,07%
Price to book (Price / BVPS) 0,94x 0,89x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,54% 3,73%
operating Leverage (Delta EBIT / Delta Sales) - 1,70x
Net Margin (Net Profit / Revenue) 2,69% 2,78%
ROA (Net Profit / Asset) 2,99% 3,33%
ROE (Net Profit / Equities) 8,19% 8,72%
Rate of Dividend 31,9% 32,1%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,15% 1,91%
Cash Flow / Sales (Taux d'autofinancement) 4,51% 3,52%
Capital Intensity (Assets / Sales) 0,90x 0,83x
Financial Leverage (Net Debt / EBITDA) 5,82x 5,30x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF