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 08547 80152 01054 438
Operating income (EBITDA)2 4062 4322 7202 3662 6392 793
Operating profit (EBIT)1 6161 8232 0611 6741 9232 079
Pre-Tax Profit (EBT)1 6551 7751 5381 7231 9002 116
Net income1 2551 3191 1561 3381 3841 470
EPS ( $)0,200,210,180,200,230,25
Dividend per Share ( $)0,040,080,080,060,070,11
Yield1,63%3,19%2,99%2,55%2,92%4,26%
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 65614 76614 142
Finance------
Operating income (EBITDA)2 4062 4322 7202 3662 6392 793
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x6,19x5,60x5,06x
Capital Expenditure1 6901 3231 093969965937
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,58 $2,75 $2,90 $
Cash Flow per Share0,17 $0,25 $0,31 $0,26 $0,27 $0,27 $
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 16 053 M$ -
Entreprise Value (EV) 30 709 M$ 30 819 M$
Valuation 2015e 2016e
PER (Price / EPS) 12,3x 10,9x
Capitalization / Revenue 0,34x 0,31x
EV / Revenue 0,64x 0,59x
EV / EBITDA 13,0x 11,7x
Yield (DPS / Price) 2,55% 2,92%
Price to book (Price / BVPS) 0,97x 0,91x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,50% 3,70%
operating Leverage (Delta EBIT / Delta Sales) - 1,69x
Net Margin (Net Profit / Revenue) 2,80% 2,66%
ROA (Net Profit / Asset) 2,99% 3,33%
ROE (Net Profit / Equities) 8,09% 8,50%
Rate of Dividend 31,5% 31,9%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,03% 1,86%
Cash Flow / Sales (Taux d'autofinancement) 3,47% 3,27%
Capital Intensity (Assets / Sales) 0,94x 0,80x
Financial Leverage (Net Debt / EBITDA) 6,19x 5,60x
Price Earning Ratio
EPS & Dividend