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 201320142015201620172018
Sales44 08543 08538 77741 38044 32647 125
Operating income (EBITDA)2 4322 7202 1021 9412 4792 655
Operating profit (EBIT)1 8232 0611 4261 1771 6821 841
Pre-Tax Profit (EBT)1 7751 5381 4291 2081 5741 688
Net income1 3191 1561 0568581 1801 260
P/E ratio13,113,612,520,313,712,9
EPS ( $ )0,210,180,170,130,190,20
Dividend per Share ( $ )0,080,080,080,050,070,07
Yield2,95%3,07%3,85%1,98%2,58%2,77%
Reference price ( $ )2.712.452.082.580552.580552.58055
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 23213 13812 874
Finance------
Operating income (EBITDA)2 4322 7202 1021 9412 4792 655
Leverage
(Debt/EBITDA)
5,95x7,50x6,53x6,82x5,30x4,85x
Capital Expenditure1 3231 093865896978976
Book Value Per Share (BVPS)2,35 $2,42 $2,39 $2,39 $2,52 $2,65 $
Cash Flow per Share0,25 $0,31 $0,35 $0,22 $0,26 $0,29 $
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 16 516 M$ -
Entreprise Value (EV) 29 749 M$ 29 654 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 20,3x 13,7x
Capitalization / Revenue 0,40x 0,37x
EV / Revenue 0,72x 0,67x
EV / EBITDA 15,3x 12,0x
Yield (DPS / Price) 1,98% 2,58%
Price to book (Price / BVPS) 1,08x 1,02x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 2,85% 3,79%
operating Leverage (Delta EBIT / Delta Sales) - 6,02x
Net Margin (Net Profit / Revenue) 2,07% 2,66%
ROA (Net Profit / Asset) 2,43% 3,52%
ROE (Net Profit / Equities) 5,31% 7,61%
Rate of Dividend 40,1% 35,4%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   2,16% 2,21%
Cash Flow / Sales 3,34% 3,70%
Capital Intensity (Assets / Sales) 0,85x 0,76x
Financial Leverage (Net Debt / EBITDA) 6,82x 5,30x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend