Log in
Login
Password
Remember
Lost password
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales45 46344 08543 08545 87550 02552 145
Operating income (EBITDA)2 4062 4322 7202 3222 6042 723
Operating profit (EBIT)1 6161 8232 0611 6271 8801 993
Pre-Tax Profit (EBT)1 6551 7751 5381 6331 8201 984
Net income1 2551 3191 1561 2661 4281 486
EPS ( $)0,200,210,180,200,220,24
Dividend per Share ( $)0,040,080,080,060,070,10
Yield1,75%3,41%3,19%2,70%3,07%4,25%
Announcement Date02/22/2013
12:18am
02/20/2014
01:21pm
02/12/2015
10:31am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt13 68314 46020 41514 40114 52814 023
Finance------
Operating income (EBITDA)2 4062 4322 7202 3222 6042 723
Leverage
(Debt/EBITDA)
5,69x5,95x7,50x6,20x5,58x5,15x
Capital Expenditure1 6901 3231 0931 0139991 001
Book Value Per Share (BVPS)2,24 $2,35 $2,42 $2,57 $2,73 $2,87 $
Cash Flow per Share0,17 $0,25 $0,31 $0,29 $0,21 $0,26 $
Announcement Date02/22/2013
12:18am
02/20/2014
01:21pm
02/12/2015
10:31am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 14 978 M$ -
Entreprise Value (EV) 29 379 M$ 29 505 M$
Valuation 2015e 2016e
PER (Price / EPS) 11,9x 10,5x
Capitalization / Revenue 0,33x 0,30x
EV / Revenue 0,64x 0,59x
EV / EBITDA 12,7x 11,3x
Yield (DPS / Price) 2,70% 3,07%
Price to book (Price / BVPS) 0,91x 0,86x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 3,55% 3,76%
operating Leverage (Delta EBIT / Delta Sales) - 1,73x
Net Margin (Net Profit / Revenue) 2,76% 2,85%
ROA (Net Profit / Asset) 2,99% 3,31%
ROE (Net Profit / Equities) 7,86% 8,37%
Rate of Dividend 32,2% 32,2%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,21% 2,00%
Cash Flow / Sales (Taux d'autofinancement) 4,05% 2,68%
Capital Intensity (Assets / Sales) 0,92x 0,86x
Financial Leverage (Net Debt / EBITDA) 6,20x 5,58x
Price Earning Ratio
EPS & Dividend