Log in
Login
Password
Remember
Forgot 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 201320142015201620172018
Sales44 08543 08538 77743 02845 54948 930
Operating income (EBITDA)2 4322 7202 1022 4112 5962 793
Operating profit (EBIT)1 8232 0611 4261 6261 8021 996
Pre-Tax Profit (EBT)1 7751 5381 4291 4611 7321 937
Net income1 3191 1561 0561 2021 2891 418
P/E ratio13,113,612,513,712,611,5
EPS ( $ )0,210,180,170,190,200,22
Dividend per Share ( $ )0,080,080,080,070,090,08
Yield2,95%3,07%3,85%2,61%3,57%3,06%
Reference price ( $ )2.712.452.082.585252.585252.58525
Announcement Date02/20/2014
01:21pm
02/12/2015
10:31am
02/18/2016
12:38pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201320142015201620172018
Debt14 46020 41513 71713 35313 43113 373
Finance------
Operating income (EBITDA)2 4322 7202 1022 4112 5962 793
Leverage
(Debt/EBITDA)
5,95x7,50x6,53x5,54x5,17x4,79x
Capital Expenditure1 3231 0938659079911 009
Book Value Per Share (BVPS)2,35 $2,42 $2,39 $2,49 $2,59 $2,76 $
Cash Flow per Share0,25 $0,31 $0,35 $0,22 $0,27 $0,30 $
Announcement Date02/20/2014
01:21pm
02/12/2015
10:31am
02/18/2016
12:38pm
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 16 624 M$ -
Entreprise Value (EV) 29 977 M$ 30 056 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 13,7x 12,6x
Capitalization / Revenue 0,39x 0,36x
EV / Revenue 0,70x 0,66x
EV / EBITDA 12,4x 11,6x
Yield (DPS / Price) 2,61% 3,57%
Price to book (Price / BVPS) 1,04x 1,00x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 3,78% 3,96%
operating Leverage (Delta EBIT / Delta Sales) 1,28x 1,85x
Net Margin (Net Profit / Revenue) 2,79% 2,83%
ROA (Net Profit / Asset) 3,53% 3,80%
ROE (Net Profit / Equities) 7,80% 8,13%
Rate of Dividend 35,8% 45,2%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   2,11% 2,17%
Cash Flow / Sales 3,18% 3,69%
Capital Intensity (Assets / Sales) 0,79x 0,74x
Financial Leverage (Net Debt / EBITDA) 5,54x 5,17x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend