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

4-Traders Homepage  >  Equities  >  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 08543 03246 66947 983
Operating income (EBITDA)2 4062 4322 7202 1452 3882 516
Operating profit (EBIT)1 6161 8232 0611 4241 6121 753
Pre-Tax Profit (EBT)1 6551 7751 5381 4871 5961 687
Net income1 2551 3191 1561 1461 2481 251
P/E ratio14,013,113,611,710,610,3
EPS ( $ )0,200,210,180,180,200,20
Dividend per Share ( $ )0,040,080,080,060,070,10
Yield1,50%2,95%3,07%2,87%3,15%4,78%
Reference price ( $ )2.742.712.452.081992.081992.08199
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 41513 58113 68613 768
Finance------
Operating income (EBITDA)2 4062 4322 7202 1452 3882 516
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x6,33x5,73x5,47x
Capital Expenditure1 6901 3231 0931 0621 0701 108
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,54 $2,67 $2,78 $
Cash Flow per Share0,17 $0,25 $0,31 $0,33 $0,19 $0,24 $
Announcement Date02/22/2013
12:18am
02/20/2014
01:21pm
02/12/2015
10:31am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 13 411 M$ -
Entreprise Value (EV) 26 992 M$ 27 098 M$
Valuation 2015e 2016e
P/E ratio (Price / EPS) 11,7x 10,6x
Capitalization / Revenue 0,31x 0,29x
EV / Revenue 0,63x 0,58x
EV / EBITDA 12,6x 11,3x
Yield (DPS / Price) 2,87% 3,15%
Price to book (Price / BVPS) 0,82x 0,78x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,31% 3,45%
operating Leverage (Delta EBIT / Delta Sales) # 1,56x
Net Margin (Net Profit / Revenue) 2,66% 2,67%
ROA (Net Profit / Asset) 2,60% 2,62%
ROE (Net Profit / Equities) 7,27% 7,55%
Rate of Dividend 33,6% 33,4%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,47% 2,29%
Cash Flow / Sales 4,90% 2,61%
Capital Intensity (Assets / Sales) 1,03x 1,02x
Financial Leverage (Net Debt / EBITDA) 6,33x 5,73x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend