Member access

4-Traders Homepage  >  Shares  >  SINGAPORE EXCHANGE  >  Wilmar International Limited    WLIL   SG1T56930848

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Wilmar International Limit : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales44 71045 46344 08549 23854 74060 701
Operating income (EBITDA)2 8602 4062 4322 5262 8113 122
Operating profit (EBIT)2 3381 6161 8231 8852 1382 412
Pre-Tax Profit (EBT)2 0791 6551 7751 9972 1992 400
Net income1 6011 2551 3191 4731 6221 707
EPS ( $)0,250,200,210,230,260,27
Dividend per Share ( $)0,060,040,080,060,060,07
Yield2,20%1,48%2,88%2,12%2,31%2,53%
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Finances - Leverage
Wilmar International Limit : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt12 99113 68314 46014 10215 73015 807
Finance------
Operating income (EBITDA)2 8602 4062 4322 5262 8113 122
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x5,58x5,60x5,06x
Capital Expenditure1 4821 6901 3761 1961 1151 010
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,54 $2,74 $2,94 $
Cash Flow per Share0,30 $0,17 $-0,29 $0,29 $0,36 $
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Balance Sheet Analysis
Wilmar International Limit : Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 17 801 M$ -
Company Value 31 903 M$ 33 532 M$
Valuation 2014e 2015e
PER (Price / EPS) 12,0x 10,9x
Capitalization / Revenue 0,36x 0,33x
EV / Revenue 0,65x 0,61x
EV / EBITDA 12,6x 11,9x
Yield (DPS / Price) 2,12% 2,31%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,83% 3,90%
operating Leverage (Delta EBIT / Delta Sales) 0,29x 1,20x
Net Margin (Net Profit / Revenue) 2,99% 2,96%
ROA (Net Profit / Asset) 3,20% 3,54%
ROE (Net Profit / Equities) 9,27% 9,55%
Rate of Dividend 25,5% 25,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,43% 2,04%
Cash Flow / Sales (Taux d'autofinancement) 3,73% 3,44%
Capital Intensity (Assets / Sales) 0,94x 0,84x
Financial Leverage (Net Debt / EBITDA) 5,58x 5,60x
Price Earning Ratio
Wilmar International Limit : Price Earning Ratio
EPS & Dividend
Wilmar International Limit : EPS Dividend
Dynamic quotes  
ON
| OFF