Member access

4-Traders Homepage  >  Shares  >  SINGAPORE EXCHANGE  >  Wilmar International Limited    WLIL   SG1T56930848

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales44 71045 46344 08547 72252 66256 913
Operating income (EBITDA)2 8602 4062 4322 1532 4852 723
Operating profit (EBIT)2 3381 6161 8231 5091 8112 031
Pre-Tax Profit (EBT)2 0791 6551 7751 5601 8351 968
Net income1 6011 2551 3191 1531 3671 462
EPS ( $)0,250,200,210,180,220,24
Dividend per Share ( $)0,060,040,080,050,060,06
Yield2,45%1,65%3,21%2,17%2,50%2,46%
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt12 99113 68314 46015 09015 27615 365
Finance------
Operating income (EBITDA)2 8602 4062 4322 1532 4852 723
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x7,01x6,15x5,64x
Capital Expenditure1 4821 6901 3231 1671 0781 005
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,49 $2,66 $2,84 $
Cash Flow per Share0,30 $0,17 $0,25 $0,29 $0,25 $0,31 $
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 15 938 M$ -
Entreprise Value (EV) 31 029 M$ 31 214 M$
Valuation 2014e 2015e
PER (Price / EPS) 13,8x 11,5x
Capitalization / Revenue 0,33x 0,30x
EV / Revenue 0,65x 0,59x
EV / EBITDA 14,4x 12,6x
Yield (DPS / Price) 2,17% 2,50%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,16% 3,44%
operating Leverage (Delta EBIT / Delta Sales) - 1,93x
Net Margin (Net Profit / Revenue) 2,42% 2,60%
ROA (Net Profit / Asset) 2,51% 2,88%
ROE (Net Profit / Equities) 7,50% 8,40%
Rate of Dividend 29,9% 28,7%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,45% 2,05%
Cash Flow / Sales (Taux d'autofinancement) 3,86% 3,04%
Capital Intensity (Assets / Sales) 0,96x 0,90x
Financial Leverage (Net Debt / EBITDA) 7,01x 6,15x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF