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 77742 15945 48848 554
Operating income (EBITDA)2 4322 7202 1022 3632 5892 795
Operating profit (EBIT)1 8232 0611 4261 5991 7941 964
Pre-Tax Profit (EBT)1 7751 5381 4291 5861 7201 869
Net income1 3191 1561 0561 1921 2861 388
P/E ratio13,113,612,512,911,710,6
EPS ( $ )0,210,180,170,180,200,22
Dividend per Share ( $ )0,080,080,080,070,070,08
Yield2,95%3,07%3,85%2,90%3,10%3,38%
Reference price ( $ )2.712.452.082.3732.3732.373
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 36813 44113 230
Finance------
Operating income (EBITDA)2 4322 7202 1022 3632 5892 795
Leverage
(Debt/EBITDA)
5,95x7,50x6,53x5,66x5,19x4,73x
Capital Expenditure1 3231 093865907991988
Book Value Per Share (BVPS)2,35 $2,42 $2,39 $2,45 $2,58 $2,72 $
Cash Flow per Share0,25 $0,31 $0,35 $0,22 $0,26 $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 15 159 M$ -
Entreprise Value (EV) 28 527 M$ 28 600 M$
Valuation 2016e 2017e
P/E ratio (Price / EPS) 12,9x 11,7x
Capitalization / Revenue 0,36x 0,33x
EV / Revenue 0,68x 0,63x
EV / EBITDA 12,1x 11,0x
Yield (DPS / Price) 2,90% 3,10%
Price to book (Price / BVPS) 0,97x 0,92x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 3,79% 3,94%
operating Leverage (Delta EBIT / Delta Sales) 1,39x 1,54x
Net Margin (Net Profit / Revenue) 2,83% 2,83%
ROA (Net Profit / Asset) 3,43% 3,67%
ROE (Net Profit / Equities) 7,72% 8,11%
Rate of Dividend 37,2% 36,2%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   2,15% 2,18%
Cash Flow / Sales 3,23% 3,68%
Capital Intensity (Assets / Sales) 0,82x 0,77x
Financial Leverage (Net Debt / EBITDA) 5,66x 5,19x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend