Member access

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

SummaryChart AnalysisNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Sales44 71045 46344 08546 28550 83555 173
Operating income (EBITDA)2 8602 4062 4322 0992 4022 682
Operating profit (EBIT)2 3381 6161 8231 4611 7422 007
Pre-Tax Profit (EBT)2 0791 6551 7751 5041 7731 903
Net income1 6011 2551 3191 1131 3211 431
EPS ( $)0,250,200,210,170,210,23
Dividend per Share ( $)0,060,040,080,050,060,07
Yield2,52%1,69%3,30%2,19%2,54%2,69%
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201120122013201420152016
Debt12 99113 68314 46013 91413 98514 116
Finance------
Operating income (EBITDA)2 8602 4062 4322 0992 4022 682
Leverage
(Debt/EBITDA)
4,54x5,69x5,95x6,63x5,82x5,26x
Capital Expenditure1 4821 6901 3231 1611 042941
Book Value Per Share (BVPS)2,09 $2,24 $2,35 $2,48 $2,64 $2,82 $
Cash Flow per Share0,30 $0,17 $0,25 $0,28 $0,31 $0,33 $
Announcement Date02/21/2012
11:43pm
02/22/2013
12:18am
02/20/2014
01:21pm
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 15 528 M$ -
Entreprise Value (EV) 29 442 M$ 29 513 M$
Valuation 2014e 2015e
PER (Price / EPS) 14,1x 11,6x
Capitalization / Revenue 0,34x 0,31x
EV / Revenue 0,64x 0,58x
EV / EBITDA 14,0x 12,3x
Yield (DPS / Price) 2,19% 2,54%
Price to book (Price / BVPS) 0,98x 0,92x
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 3,16% 3,43%
operating Leverage (Delta EBIT / Delta Sales) - 1,96x
Net Margin (Net Profit / Revenue) 2,41% 2,60%
ROA (Net Profit / Asset) 2,45% 2,77%
ROE (Net Profit / Equities) 7,30% 8,25%
Rate of Dividend 30,9% 29,4%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   2,51% 2,05%
Cash Flow / Sales (Taux d'autofinancement) 3,91% 3,94%
Capital Intensity (Assets / Sales) 0,98x 0,94x
Financial Leverage (Net Debt / EBITDA) 6,63x 5,82x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF