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

WILMAR INTERNATIONAL LIMITED (WLIL)
Mes dernières consult.
Most popular
  Report  
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Sales38 77741 40243 84645 17947 71351 208
EBITDA2 1022 2442 1412 5002 6422 687
Operating profit (EBIT)1 4261 4801 3661 6701 7971 915
Pre-Tax Profit (EBT)1 4291 3001 5981 6321 8071 978
Net income1 0569721 2191 2001 3341 442
P/E ratio12,516,112,013,011,910,8
EPS ( $ )0,170,150,190,190,200,23
Dividend per Share ( $ )0,080,050,080,080,080,09
Yield3,85%1,81%3,25%3,09%3,28%3,64%
Reference price ( $ )2.082.482.312.43572.43572.4357
Announcement Date02/18/2016
12:38pm
02/20/2017
09:49am
02/22/2018
09:31am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Debt13 71713 11315 29514 70814 46514 740
Finance------
Operating income (EBITDA)2 1022 2442 1412 5002 6422 687
Leverage
(Debt/EBITDA)
6,53x5,84x7,14x5,88x5,48x5,49x
Capital Expenditure865777938922915926
Book Value Per Share (BVPS)2,39 $2,29 $2,52 $2,61 $2,75 $2,91 $
Cash Flow per Share0,35 $0,18 $0,41 $0,35 $0,26 $0,29 $
Announcement Date02/18/2016
12:38pm
02/20/2017
09:49am
02/22/2018
09:31am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2018e 2019e
Capitalization 15 557 M$ -
Entreprise Value (EV) 30 265 M$ 30 021 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 13,0x 11,9x
Capitalization / Revenue 0,34x 0,33x
EV / Revenue 0,67x 0,63x
EV / EBITDA 12,1x 11,4x
Yield (DPS / Price) 3,09% 3,28%
Price to book (Price / BVPS) 0,93x 0,89x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 3,70% 3,77%
operating Leverage (Delta EBIT / Delta Sales) 7,33x 1,35x
Net Margin (Net Profit / Revenue) 2,66% 2,80%
ROA (Net Profit / Asset) 3,20% 3,44%
ROE (Net Profit / Equities) 7,35% 7,67%
Rate of Dividend 40,2% 38,9%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   2,04% 1,92%
Cash Flow / Sales 4,91% 3,51%
Capital Intensity (Assets / Sales) 0,83x 0,81x
Financial Leverage (Net Debt / EBITDA) 5,88x 5,48x
EPS & Dividend