Wilmar International Limited (SGX: F34)
Singapore flag Singapore · Delayed Price · Currency is SGD
3.130
+0.040 (1.29%)
Nov 5, 2024, 4:03 PM SGT

Wilmar International Income Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Revenue
65,55267,15573,39965,79450,52742,641
Upgrade
Revenue Growth (YoY)
-6.09%-8.51%11.56%30.22%18.49%-4.17%
Upgrade
Cost of Revenue
60,21361,88766,85358,60844,92338,138
Upgrade
Gross Profit
5,3395,2696,5467,1865,6044,503
Upgrade
Selling, General & Admin
3,1063,2573,4804,5093,4732,674
Upgrade
Other Operating Expenses
-134.31-197.96-144.66-116.93-92.1-66.37
Upgrade
Operating Expenses
3,0023,0893,3554,3983,3852,618
Upgrade
Operating Income
2,3372,1803,1912,7872,2191,885
Upgrade
Interest Expense
-1,299-1,285-887.29-594.67-660.22-922.67
Upgrade
Interest & Investment Income
514.66552.24462.92376.04530.35521.26
Upgrade
Earnings From Equity Investments
204.04319.8273.8219.5202.19153
Upgrade
Currency Exchange Gain (Loss)
36.97-9.23-118.8-46.6975.22-22.93
Upgrade
Other Non Operating Income (Expenses)
-0-----
Upgrade
EBT Excluding Unusual Items
1,7941,7572,9222,7412,3671,613
Upgrade
Impairment of Goodwill
-5.33-5.33----
Upgrade
Gain (Loss) on Sale of Investments
220.71212.61178.258.35-39.91-1
Upgrade
Gain (Loss) on Sale of Assets
-5.45-5.4529.97-7.36-12.7584.61
Upgrade
Asset Writedown
-2.75-2.75-13.2223.46-2.831.48
Upgrade
Pretax Income
2,0011,9563,1172,7662,3111,698
Upgrade
Income Tax Expense
335.66298.08547.21699.6620.09371.53
Upgrade
Earnings From Continuing Operations
1,6651,6582,5692,0661,6911,327
Upgrade
Earnings From Discontinued Operations
-----25.4
Upgrade
Net Income to Company
1,6651,6582,5692,0661,6911,352
Upgrade
Minority Interest in Earnings
-111.52-133.35-166.87-175.87-156.86-58.95
Upgrade
Net Income
1,5541,5252,4021,8901,5341,293
Upgrade
Net Income to Common
1,5541,5252,4021,8901,5341,293
Upgrade
Net Income Growth
-13.13%-36.53%27.09%23.22%18.61%14.97%
Upgrade
Shares Outstanding (Basic)
6,2296,2436,2726,3086,3476,330
Upgrade
Shares Outstanding (Diluted)
6,2296,2436,2756,3186,3566,339
Upgrade
Shares Change (YoY)
-0.45%-0.51%-0.68%-0.60%0.27%0.18%
Upgrade
EPS (Basic)
0.250.240.380.300.240.20
Upgrade
EPS (Diluted)
0.250.240.380.300.240.20
Upgrade
EPS Growth
-12.87%-36.29%28.09%24.07%18.13%14.73%
Upgrade
Free Cash Flow
518.431,604-435.13-2,572-1,4231,525
Upgrade
Free Cash Flow Per Share
0.080.26-0.07-0.41-0.220.24
Upgrade
Dividend Per Share
0.1290.1290.1270.1150.0980.093
Upgrade
Dividend Growth
0.57%1.59%10.28%16.90%5.83%20.58%
Upgrade
Gross Margin
8.14%7.85%8.92%10.92%11.09%10.56%
Upgrade
Operating Margin
3.57%3.25%4.35%4.24%4.39%4.42%
Upgrade
Profit Margin
2.37%2.27%3.27%2.87%3.04%3.03%
Upgrade
Free Cash Flow Margin
0.79%2.39%-0.59%-3.91%-2.82%3.58%
Upgrade
EBITDA
3,4723,2744,2213,7853,1352,696
Upgrade
EBITDA Margin
5.30%4.88%5.75%5.75%6.20%6.32%
Upgrade
D&A For EBITDA
1,1351,0941,030997.42915.99811.57
Upgrade
EBIT
2,3372,1803,1912,7872,2191,885
Upgrade
EBIT Margin
3.57%3.25%4.35%4.24%4.39%4.42%
Upgrade
Effective Tax Rate
16.78%15.24%17.56%25.29%26.83%21.87%
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.