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 40244 30446 38350 220
Operating income (EBITDA)2 7202 1022 2442 5272 6482 697
Operating profit (EBIT)2 0611 4261 4801 7451 8481 946
Pre-Tax Profit (EBT)1 5381 4291 3001 6701 7901 837
Net income1 1561 0569721 2461 3391 387
P/E ratio13,612,516,112,811,811,2
EPS ( $ )0,180,170,150,200,210,23
Dividend per Share ( $ )0,080,080,050,070,080,07
Yield3,07%3,85%1,81%2,77%3,01%2,84%
Reference price ( $ )2.452.082.482.536542.536542.53654
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 62312 17712 214
Finance------
Operating income (EBITDA)2 7202 1022 2442 5272 6482 697
Leverage
(Debt/EBITDA)
7,50x6,53x5,84x5,00x4,60x4,53x
Capital Expenditure1 093865777962958988
Book Value Per Share (BVPS)2,42 $2,39 $2,29 $2,45 $2,57 $2,71 $
Cash Flow per Share0,31 $0,35 $0,18 $0,28 $0,29 $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 16 268 M$ -
Entreprise Value (EV) 28 891 M$ 28 445 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 12,8x 11,8x
Capitalization / Revenue 0,37x 0,35x
EV / Revenue 0,65x 0,61x
EV / EBITDA 11,4x 10,7x
Yield (DPS / Price) 2,77% 3,01%
Price to book (Price / BVPS) 1,03x 0,99x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 3,94% 3,98%
operating Leverage (Delta EBIT / Delta Sales) 2,56x 1,25x
Net Margin (Net Profit / Revenue) 2,81% 2,89%
ROA (Net Profit / Asset) 3,67% 3,80%
ROE (Net Profit / Equities) 8,29% 8,29%
Rate of Dividend 35,4% 35,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   2,17% 2,07%
Cash Flow / Sales 4,02% 3,93%
Capital Intensity (Assets / Sales) 0,77x 0,76x
Financial Leverage (Net Debt / EBITDA) 5,00x 4,60x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend