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 63045 34048 033
EBITDA2 7202 1022 2442 2472 4222 572
Operating profit (EBIT)2 0611 4261 4801 4971 6471 771
Pre-Tax Profit (EBT)1 5381 4291 3001 4671 6091 734
Net income1 1561 0569721 1071 2081 316
P/E ratio13,612,516,113,412,311,3
EPS ( $ )0,180,170,150,170,190,20
Dividend per Share ( $ )0,080,080,050,060,070,07
Yield3,07%3,85%1,81%2,65%2,84%2,84%
Reference price ( $ )2.452.082.482.29292.29292.2929
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 11313 03712 60512 534
Finance------
Operating income (EBITDA)2 7202 1022 2442 2472 4222 572
Leverage
(Debt/EBITDA)
7,50x6,53x5,84x5,80x5,20x4,87x
Capital Expenditure1 093865777856866840
Book Value Per Share (BVPS)2,42 $2,39 $2,29 $2,42 $2,55 $2,70 $
Cash Flow per Share0,31 $0,35 $0,18 $0,27 $0,28 $0,26 $
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
Financial Ratios

Size 2017e 2018e
Capitalization 14 689 M$ -
Entreprise Value (EV) 27 726 M$ 27 294 M$
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,4x 12,3x
Capitalization / Revenue 0,34x 0,32x
EV / Revenue 0,64x 0,60x
EV / EBITDA 12,3x 11,3x
Yield (DPS / Price) 2,65% 2,84%
Price to book (Price / BVPS) 0,95x 0,90x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 3,43% 3,63%
operating Leverage (Delta EBIT / Delta Sales) 0,20x 2,56x
Net Margin (Net Profit / Revenue) 2,54% 2,66%
ROA (Net Profit / Asset) 3,20% 3,44%
ROE (Net Profit / Equities) 7,26% 7,54%
Rate of Dividend 35,4% 35,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   1,96% 1,91%
Cash Flow / Sales 3,87% 3,86%
Capital Intensity (Assets / Sales) 0,79x 0,78x
Financial Leverage (Net Debt / EBITDA) 5,80x 5,20x
EPS & Dividend