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 85545 96149 244
EBITDA2 7202 1022 2442 5422 6502 661
Operating profit (EBIT)2 0611 4261 4801 7651 8561 950
Pre-Tax Profit (EBT)1 5381 4291 3001 6731 7861 838
Net income1 1561 0569721 2491 2441 257
P/E ratio13,612,516,112,411,611,3
EPS ( $ )0,180,170,150,200,220,22
Dividend per Share ( $ )0,080,080,050,070,080,07
Yield3,07%3,85%1,81%2,77%3,04%2,73%
Reference price ( $ )2.452.082.482.515862.515862.51586
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 88712 30312 130
Finance------
Operating income (EBITDA)2 7202 1022 2442 5422 6502 661
Leverage
(Debt/EBITDA)
7,50x6,53x5,84x5,07x4,64x4,56x
Capital Expenditure1 093865777902900893
Book Value Per Share (BVPS)2,42 $2,39 $2,29 $2,46 $2,60 $2,73 $
Cash Flow per Share0,31 $0,35 $0,18 $0,30 $0,30 $0,28 $
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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 16 110 M$ -
Entreprise Value (EV) 28 997 M$ 28 413 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,4x 11,6x
Capitalization / Revenue 0,37x 0,35x
EV / Revenue 0,66x 0,62x
EV / EBITDA 11,4x 10,7x
Yield (DPS / Price) 2,77% 3,04%
Price to book (Price / BVPS) 1,02x 0,97x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 4,03% 4,04%
operating Leverage (Delta EBIT / Delta Sales) 3,25x 1,07x
Net Margin (Net Profit / Revenue) 2,85% 2,71%
ROA (Net Profit / Asset) 3,66% 3,76%
ROE (Net Profit / Equities) 8,36% 8,34%
Rate of Dividend 34,4% 35,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   2,06% 1,96%
Cash Flow / Sales 4,38% 4,06%
Capital Intensity (Assets / Sales) 0,78x 0,72x
Financial Leverage (Net Debt / EBITDA) 5,07x 4,64x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend