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

WILMAR INTERNATIONAL LIMITED (WLIL)
Mes dernières consult.
Most popular
  Report  
SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Sales38 77741 40243 84645 95149 30749 100
EBITDA2 1022 2442 1412 5182 6682 930
Operating profit (EBIT)1 4261 4801 3661 7131 8652 092
Pre-Tax Profit (EBT)1 4291 3001 5981 6431 810-
Net income1 0569721 2191 2101 3321 588
P/E ratio12,516,112,012,411,39,27
EPS ( $ )0,170,150,190,190,210,25
Dividend per Share ( $ )0,080,050,080,070,070,08
Yield3,85%1,81%3,25%2,84%2,85%3,35%
Reference price ( $ )2.082.482.312.327342.327342.32734
Announcement Date02/18/2016
12:38pm
02/20/2017
09:49am
02/22/2018
09:31am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201520162017201820192020
Debt13 71713 113-12 56412 3859 082
Finance------
Operating income (EBITDA)2 1022 2442 1412 5182 6682 930
Leverage
(Debt/EBITDA)
6,53x5,84x-4,99x4,64x3,10x
Capital Expenditure865777-878843745
Book Value Per Share (BVPS)2,39 $2,29 $-2,55 $2,68 $2,92 $
Cash Flow per Share0,35 $0,18 $0,41 $0,27 $0,26 $0,29 $
Announcement Date02/18/2016
12:38pm
02/20/2017
09:49am
02/22/2018
09:31am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2018e 2019e
Capitalization 14 953 M$ -
Entreprise Value (EV) 27 516 M$ 27 338 M$
Valuation 2018e 2019e
P/E ratio (Price / EPS) 12,4x 11,3x
Capitalization / Revenue 0,33x 0,30x
EV / Revenue 0,60x 0,55x
EV / EBITDA 10,9x 10,2x
Yield (DPS / Price) 2,84% 2,85%
Price to book (Price / BVPS) 0,91x 0,87x
Profitability 2018e 2019e
Operating Margin (EBIT / Sales) 3,73% 3,78%
operating Leverage (Delta EBIT / Delta Sales) 5,30x 1,21x
Net Margin (Net Profit / Revenue) 2,63% 2,70%
ROA (Net Profit / Asset) 3,44% 3,68%
ROE (Net Profit / Equities) 7,63% 7,93%
Rate of Dividend 35,1% 32,3%
Balance Sheet Analysis 2018e 2019e
CAPEX / CA   1,91% 1,71%
Cash Flow / Sales 3,68% 3,39%
Capital Intensity (Assets / Sales) 0,77x 0,73x
Financial Leverage (Net Debt / EBITDA) 4,99x 4,64x
EPS & Dividend