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 08546 62851 60155 832
Operating income (EBITDA)2 8602 4062 4322 1142 4232 691
Operating profit (EBIT)2 3381 6161 8231 4791 7572 007
Pre-Tax Profit (EBT)2 0791 6551 7751 5291 8011 946
Net income1 6011 2551 3191 1451 3601 456
EPS ( $)0,250,200,210,180,210,24
Dividend per Share ( $)0,060,040,080,050,060,06
Yield2,43%1,64%3,19%2,11%2,40%2,40%
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 46014 64414 82815 110
Finance------
Operating income (EBITDA)2 8602 4062 4322 1142 4232 691
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,93x6,12x5,61x
Capital Expenditure1 4821 6901 3231 1411 044961
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,48 $2,65 $2,83 $
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 16 001 M$ -
Entreprise Value (EV) 30 645 M$ 30 829 M$
Valuation 2014e 2015e
PER (Price / EPS) 14,2x 11,7x
Capitalization / Revenue 0,34x 0,31x
EV / Revenue 0,66x 0,60x
EV / EBITDA 14,5x 12,7x
Yield (DPS / Price) 2,11% 2,40%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,17% 3,40%
operating Leverage (Delta EBIT / Delta Sales) - 1,76x
Net Margin (Net Profit / Revenue) 2,45% 2,63%
ROA (Net Profit / Asset) 2,54% 2,87%
ROE (Net Profit / Equities) 7,37% 8,32%
Rate of Dividend 30,0% 28,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,45% 2,02%
Cash Flow / Sales (Taux d'autofinancement) 4,00% 3,14%
Capital Intensity (Assets / Sales) 0,97x 0,92x
Financial Leverage (Net Debt / EBITDA) 6,93x 6,12x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF