Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

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 201420152016201720182019
Sales43 08538 77741 40243 79745 65348 283
EBITDA2 7202 1022 2442 2902 4832 536
Operating profit (EBIT)2 0611 4261 4801 5441 7171 805
Pre-Tax Profit (EBT)1 5381 4291 3001 5311 7031 759
Net income1 1561 0569721 1481 1931 252
P/E ratio13,612,516,114,212,812,0
EPS ( $ )0,180,170,150,180,190,21
Dividend per Share ( $ )0,080,080,050,060,070,07
Yield3,07%3,85%1,81%2,47%2,72%2,65%
Reference price ( $ )2.452.082.482.479162.479162.47916
Announcement Date02/12/2015
10:31am
02/18/2016
12:38pm
02/20/2017
09:49am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201420152016201720182019
Debt20 41513 71713 11312 98912 51512 397
Finance------
Operating income (EBITDA)2 7202 1022 2442 2902 4832 536
Leverage
(Debt/EBITDA)
7,50x6,53x5,84x5,67x5,04x4,89x
Capital Expenditure1 093865777874867855
Book Value Per Share (BVPS)2,42 $2,39 $2,29 $2,43 $2,56 $2,71 $
Cash Flow per Share0,31 $0,35 $0,18 $0,27 $0,28 $0,27 $
Announcement Date02/12/2015
10:31am
02/18/2016
12:38pm
02/20/2017
09:49am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 15 926 M$ -
Entreprise Value (EV) 28 915 M$ 28 440 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,2x 12,8x
Capitalization / Revenue 0,36x 0,35x
EV / Revenue 0,66x 0,62x
EV / EBITDA 12,6x 11,5x
Yield (DPS / Price) 2,47% 2,72%
Price to book (Price / BVPS) 1,02x 0,97x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 3,53% 3,76%
operating Leverage (Delta EBIT / Delta Sales) 0,75x 2,65x
Net Margin (Net Profit / Revenue) 2,62% 2,61%
ROA (Net Profit / Asset) 3,39% 3,63%
ROE (Net Profit / Equities) 7,65% 7,83%
Rate of Dividend 35,0% 34,8%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   2,00% 1,90%
Cash Flow / Sales 3,85% 3,89%
Capital Intensity (Assets / Sales) 0,77x 0,72x
Financial Leverage (Net Debt / EBITDA) 5,67x 5,04x
EPS & Dividend