Member access

4-Traders Homepage  >  Shares  >  SINGAPORE EXCHANGE  >  Wilmar International Limited    WLIL   SG1T56930848

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisionsForum 
Income Statement Evolution
Wilmar International Limit : Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201020112012201320142015
Sales30 37844 71045 46348 13453 62158 677
Operating income (EBITDA)2 0332 8602 4062 5442 7933 032
Operating profit (EBIT)1 7172 3381 6161 9342 1442 396
Pre-Tax Profit (EBT)1 6442 0791 6551 8602 0832 289
Net income1 3241 6011 2551 3891 5671 717
EPS ( $)0,210,250,200,210,240,26
Dividend per Share ( $)0,060,060,040,050,050,06
Yield2,08%2,31%1,55%1,79%2,03%2,17%
Announcement Date02/23/2011
01:09am		02/21/2012
11:43pm		02/22/2013
12:18am		---
Finances - Leverage
Wilmar International Limit : Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201020112012201320142015
Debt1 05112 99113 68313 71714 13014 010
Finance------
Operating income (EBITDA)2 0332 8602 4062 5442 7933 032
Leverage
(Debt/EBITDA)		0,52x4,54x5,69x5,39x5,06x4,62x
Capital Expenditure9971 4821 6901 3511 2611 313
Book Value Per Share (BVPS)1,34 $2,09 $2,24 $2,41 $2,60 $2,79 $
Cash Flow per Share-0,36 $0,30 $0,17 $0,27 $0,27 $0,29 $
Announcement Date02/23/2011
01:09am		02/21/2012
11:43pm		02/22/2013
12:18am		---
Balance Sheet Analysis
Wilmar International Limit : Balance Sheet Analysis
Assessed data source :
© 2013 Thomson Reuters
Advertisement
Financial Ratios

Size 2013e 2014e
Capitalization 16 890 M$ -
Company Value 30 607 M$ 31 019 M$
Valuation 2013e 2014e
PER (Price / EPS) 12,4x 11,1x
Capitalization / Revenue 0,35x 0,31x
EV / Revenue 0,64x 0,58x
EV / EBITDA 12,0x 11,1x
Yield (DPS / Price) 1,79% 2,03%
Profitability 2013e 2014e
Operating Margin (EBIT / Sales) 4,02% 4,00%
operating laverage (Delta EBIT / Delta Sales) 3,35x 0,95x
Net Margin (Net Profit / Revenue) 2,89% 2,92%
ROA (Net Profit / Asset) 3,47% 3,76%
ROE (Net Profit / Equities) 9,14% 9,42%
Rate of Dividend 22,3% 22,6%
Balance Sheet Analysis 2013e 2014e
CAPEX / Sales   2,81% 2,35%
Cash Flow / Sales (Taux d'autofinancement) 3,53% 3,23%
Capital Intensity (Assets / Sales) 0,83x 0,78x
Financial Leverage (Net Debt / EBITDA) 5,39x 5,06x
Price Earning Ratio
Wilmar International Limit : Price Earning Ratio
EPS & Dividend
Wilmar International Limit : EPS Dividend
Dynamic quotes  
ON
| OFF
My Watchlist|My Portfolio
4-traders.com :
About :
Copyright © 2013 Surperformance. All rights reserved.