Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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 08545 41949 12951 484
Operating income (EBITDA)2 4062 4322 7202 2562 5132 663
Operating profit (EBIT)1 6161 8232 0611 5871 8081 936
Pre-Tax Profit (EBT)1 6551 7751 5381 6141 7601 930
Net income1 2551 3191 1561 2401 3701 455
EPS ( $)0,200,210,180,190,220,23
Dividend per Share ( $)0,040,080,080,060,070,10
Yield2,10%4,11%3,85%3,22%3,53%4,92%
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 41514 16314 19713 638
Finance------
Operating income (EBITDA)2 4062 4322 7202 2562 5132 663
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x6,28x5,65x5,12x
Capital Expenditure1 6901 3231 0931 0171 0101 021
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,57 $2,72 $2,85 $
Cash Flow per Share0,17 $0,25 $0,31 $0,31 $0,21 $0,26 $
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 12 490 M$ -
Entreprise Value (EV) 26 652 M$ 26 687 M$
Valuation 2015e 2016e
PER (Price / EPS) 10,1x 9,03x
Capitalization / Revenue 0,27x 0,25x
EV / Revenue 0,59x 0,54x
EV / EBITDA 11,8x 10,6x
Yield (DPS / Price) 3,22% 3,53%
Price to book (Price / BVPS) 0,76x 0,72x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,49% 3,68%
operating Leverage (Delta EBIT / Delta Sales) - 1,71x
Net Margin (Net Profit / Revenue) 2,73% 2,79%
ROA (Net Profit / Asset) 2,91% 3,10%
ROE (Net Profit / Equities) 7,70% 8,07%
Rate of Dividend 32,6% 31,8%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,24% 2,06%
Cash Flow / Sales (Taux d'autofinancement) 4,36% 2,79%
Capital Intensity (Assets / Sales) 0,94x 0,90x
Financial Leverage (Net Debt / EBITDA) 6,28x 5,65x
Price Earning Ratio
EPS & Dividend