Wilmar International Limited
SGX:F34.SI
3.14 (SGD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SGD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 46,730.156 | 43,481.899 | 51,895.939 | 49,328.174 | 11,250.363 | 11,163.634 | 9,782.065 | 10,444.457 | 10,924.586 | 11,606.284 | 10,797.647 | 11,169.189 | 11,547.977 | 11,128.915 | 10,599.448 | 10,569.989 | 11,947.192 | 11,084.342 | 9,367.499 | 9,002.657 | 9,431.171 | 10,649.348 | 9,284.769 | 9,411.347 | 10,777.691 | 11,520.831 | 10,517.717 | 10,268.636 | 11,621.573 | 11,836.628 | 10,426.279 | 10,200.521 | 11,623.479 | 12,349.254 | 11,019.737 | 10,470.944 | 11,518.673 | 13,094.841 | 10,560.806 | 9,535.714 | 9,088.779 | 7,764.307 | 6,760.306 | 6,764.132 | 6,915.717 | 6,299.02 | 5,712.262 | 4,958.145 | 5,826.142 | 8,347.743 |
Kosten van de omzet
| 42,904.597 | 39,698.262 | 46,623.548 | 44,293.801 | 9,978.863 | 9,851.84 | 8,872.165 | 9,433.449 | 9,965.806 | 10,248.401 | 9,694.447 | 10,210.618 | 10,600.224 | 10,111.828 | 10,045.806 | 9,621.261 | 10,539.383 | 9,942.935 | 8,885.158 | 8,039.642 | 8,342.572 | 9,373.18 | 8,572.626 | 8,541.282 | 9,713.145 | 10,485.279 | 9,735.241 | 9,342.233 | 10,613.568 | 10,768.8 | 9,730.829 | 9,255.461 | 10,579.212 | 11,237.617 | 10,159.413 | 9,567.345 | 10,708.598 | 12,014.695 | 9,579.735 | 8,536.371 | 8,545.744 | 7,335.1 | 6,047.75 | 5,941.776 | 6,156.47 | 5,576.07 | 5,008.282 | 4,141.362 | 5,155.616 | 7,266.993 |
Brutowinst
| 3,825.559 | 3,783.637 | 5,272.391 | 5,034.372 | 1,271.5 | 1,311.794 | 909.9 | 1,011.008 | 958.78 | 1,357.883 | 1,103.2 | 958.571 | 947.753 | 1,017.087 | 553.642 | 948.728 | 1,407.809 | 1,141.407 | 482.341 | 963.015 | 1,088.599 | 1,276.168 | 712.143 | 870.065 | 1,064.546 | 1,035.552 | 782.476 | 926.403 | 1,008.005 | 1,067.828 | 695.45 | 945.06 | 1,044.267 | 1,111.637 | 860.324 | 903.599 | 810.075 | 1,080.146 | 981.071 | 999.343 | 543.035 | 429.207 | 712.556 | 822.356 | 759.247 | 722.95 | 703.98 | 816.783 | 670.526 | 1,080.75 |
Brutowinstmarge
| 0.082 | 0.087 | 0.102 | 0.102 | 0.113 | 0.118 | 0.093 | 0.097 | 0.088 | 0.117 | 0.102 | 0.086 | 0.082 | 0.091 | 0.052 | 0.09 | 0.118 | 0.103 | 0.051 | 0.107 | 0.115 | 0.12 | 0.077 | 0.092 | 0.099 | 0.09 | 0.074 | 0.09 | 0.087 | 0.09 | 0.067 | 0.093 | 0.09 | 0.09 | 0.078 | 0.086 | 0.07 | 0.082 | 0.093 | 0.105 | 0.06 | 0.055 | 0.105 | 0.122 | 0.11 | 0.115 | 0.123 | 0.165 | 0.115 | 0.129 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 205.579 | 188.574 | 180.135 | 199.93 | 183.113 | 178.442 | 185.343 | 185.241 | 186.791 | 170.385 | 171.794 | 170.708 | 178.075 | 148.585 | 177.912 | 176.103 | 173.994 | 162.45 | 172.168 | 187.849 | 180.212 | 170.178 | 160.767 | 162.659 | 164.724 | 167.54 | 176.415 | 172.634 | 168.114 | 157.898 | 173.152 | 145.858 | 137.767 | 140.732 | 143.78 | 137.562 | 90.512 | 83.742 | 77.225 | 90.078 | 83.008 | 75.534 | 65.43 | 62.889 | 49.972 | 70.805 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 522.673 | 485.123 | 427.324 | 464.771 | 391.678 | 548.565 | 445.16 | 515.949 | 485.137 | 477.206 | 407.529 | 444.606 | 483.151 | 439.608 | 402.588 | 481.087 | 444.782 | 491.913 | 305.578 | 435.498 | 389.031 | 462.939 | 408.784 | 408.128 | 427.076 | 409.929 | 370.46 | 412.528 | 420.836 | 445.255 | 436.723 | 428.826 | 475.988 | 523.754 | 499.426 | 464.7 | 387.113 | 212.994 | 270.561 | 263.858 | 218.058 | 220.848 | 186.081 | 208.222 | 229.332 | 458.944 |
Verkoop-, algemene en administratieve kosten
| 2,173.593 | 2,726.16 | 2,955.762 | 3,122.695 | 728.252 | 673.697 | 607.459 | 664.701 | 574.791 | 727.007 | 630.503 | 701.19 | 671.928 | 647.591 | 579.323 | 615.314 | 661.226 | 588.193 | 580.5 | 657.19 | 618.776 | 654.363 | 477.746 | 623.347 | 569.243 | 633.117 | 569.551 | 570.787 | 591.8 | 577.469 | 546.875 | 585.162 | 588.95 | 603.153 | 609.875 | 574.684 | 613.755 | 664.486 | 643.206 | 602.262 | 477.625 | 296.736 | 347.786 | 353.936 | 301.066 | 296.382 | 251.511 | 271.111 | 279.304 | 529.749 |
Overige kosten
| 0 | 0 | 0 | 0 | -36.169 | -38.656 | 2.68 | -44.835 | -6.054 | 5.88 | -33.894 | 21.603 | -138.542 | 51.071 | 24.134 | 53.309 | -44.606 | 7.435 | 1.236 | 19.888 | 86.274 | -78.948 | 8.134 | -25.629 | 50.133 | -5.191 | 6.73 | -59.648 | -16.924 | 28.948 | -21.203 | 0.625 | 0 | 11.99 | -54.23 | 50.71 | 0 | 0 | 6.89 | -22.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 2,173.593 | 2,726.16 | 2,955.762 | 3,122.695 | 692.083 | 635.041 | 610.139 | 619.866 | 568.737 | 730.432 | 623.263 | 660.54 | 532.031 | 560.72 | 480.009 | 538.452 | 819.485 | 569.119 | 663.519 | 636.304 | 714.43 | 808.18 | 445.445 | 582.537 | 568.301 | 526.617 | 561.427 | 708.276 | 522.16 | 532.659 | 429.341 | 572.837 | 884.317 | 438.274 | 601.262 | 487.222 | 283.981 | 596.834 | 495.124 | 500.649 | 58.962 | 71.094 | 350.327 | 347.599 | 257.038 | 34.575 | 162.437 | 257.357 | 291.189 | 539.704 |
Bedrijfsresultaat
| 1,651.965 | 1,057.477 | 2,316.629 | 1,911.677 | 818.268 | 802.326 | 440.208 | 560.346 | 567.953 | 822.769 | 613.555 | 464.327 | 697.905 | 532.835 | 118.612 | 462.773 | 604.371 | 572.288 | -135.115 | 326.711 | 384.338 | 467.988 | 266.698 | 287.528 | 1,096.725 | 678.012 | 364.479 | 218.127 | 698.318 | 697.402 | 403.447 | 544.224 | 616.789 | 673.363 | 259.062 | 258.393 | 839.523 | 483.312 | 485.947 | 498.694 | 484.073 | 358.113 | 362.229 | 474.757 | 433.223 | 718.941 | 541.543 | 559.426 | 326.981 | 568.5 |
Bedrijfsresultaat ratio
| 0.035 | 0.024 | 0.045 | 0.039 | 0.073 | 0.072 | 0.045 | 0.054 | 0.052 | 0.071 | 0.057 | 0.042 | 0.06 | 0.048 | 0.011 | 0.044 | 0.051 | 0.052 | -0.014 | 0.036 | 0.041 | 0.044 | 0.029 | 0.031 | 0.102 | 0.059 | 0.035 | 0.021 | 0.06 | 0.059 | 0.039 | 0.053 | 0.053 | 0.055 | 0.024 | 0.025 | 0.073 | 0.037 | 0.046 | 0.052 | 0.053 | 0.046 | 0.054 | 0.07 | 0.063 | 0.114 | 0.095 | 0.113 | 0.056 | 0.068 |
Totaal overige inkomsten en kosten netto
| -116.245 | -390.9 | -388.706 | 79.22 | -217.943 | -224.286 | -246.529 | -233.911 | -264.811 | -237.492 | -193.838 | -155.072 | -149.248 | -15.03 | -54.596 | 4.445 | -6.559 | -5.261 | -51.049 | -5.433 | 46.823 | -53.925 | 6.892 | 22.359 | -554.743 | -120.058 | -132.672 | -12.292 | -188.098 | -130.904 | -121.514 | -127.384 | -68.604 | -104.596 | -109.919 | 130.113 | -163.249 | -45.979 | -22.683 | 3.176 | -55.272 | -41.098 | 37.22 | 24.164 | 83.858 | 16.055 | -17.831 | -40.828 | 33.929 | -74.17 |
Inkomen voor belasting
| 1,535.72 | 666.577 | 1,927.923 | 1,990.897 | 600.325 | 578.04 | 193.679 | 326.435 | 303.142 | 585.277 | 419.717 | 309.255 | 548.657 | 517.805 | 64.016 | 467.218 | 597.812 | 567.027 | -186.164 | 321.278 | 431.161 | 414.063 | 273.59 | 309.887 | 541.982 | 557.954 | 231.807 | 205.835 | 510.22 | 566.498 | 281.933 | 416.84 | 548.185 | 568.767 | 149.143 | 388.506 | 676.274 | 437.333 | 463.264 | 501.87 | 428.801 | 317.015 | 399.449 | 498.921 | 517.081 | 734.996 | 523.712 | 518.598 | 360.91 | 494.33 |
Inkomen voor belasting ratio
| 0.033 | 0.015 | 0.037 | 0.04 | 0.053 | 0.052 | 0.02 | 0.031 | 0.028 | 0.05 | 0.039 | 0.028 | 0.048 | 0.047 | 0.006 | 0.044 | 0.05 | 0.051 | -0.02 | 0.036 | 0.046 | 0.039 | 0.029 | 0.033 | 0.05 | 0.048 | 0.022 | 0.02 | 0.044 | 0.048 | 0.027 | 0.041 | 0.047 | 0.046 | 0.014 | 0.037 | 0.059 | 0.033 | 0.044 | 0.053 | 0.047 | 0.041 | 0.059 | 0.074 | 0.075 | 0.117 | 0.092 | 0.105 | 0.062 | 0.059 |
Belastingkosten
| 255.057 | 145.843 | 301.79 | 451.19 | 141.234 | 167.937 | 19.877 | 42.485 | 67.248 | 134.121 | 74.913 | 73.511 | 83.459 | 120.327 | 2.806 | 84.284 | -23.348 | 149.845 | 20.677 | 59.12 | 61.84 | 118.102 | 53.284 | 60.818 | 110.885 | 114.451 | 45.298 | 43.04 | 114.797 | 125.315 | 55.126 | 89.455 | 67.072 | 131.343 | 23.31 | 112.449 | 146.947 | 91.985 | 57.994 | 82.293 | 48.698 | 27.907 | 36.5 | 76.555 | 52.647 | 76.498 | 85.381 | 109.548 | -11.426 | 50.939 |
Nettowinst
| 1,314.683 | 736.223 | 1,723.358 | 1,590.373 | 438.392 | 447.135 | 150.877 | 256.992 | 235.894 | 405.881 | 316.396 | 203.281 | 427.516 | 395.007 | 58.958 | 341.984 | 560.772 | 392.195 | -220.125 | 239.403 | 337.18 | 267.565 | 193.202 | 232.008 | 401.219 | 422.439 | 170.697 | 161.825 | 369.056 | 416.018 | 218.506 | 315.35 | 476.756 | 405.751 | 117.139 | 255.852 | 500.008 | 321.047 | 393.084 | 386.701 | 318.615 | 259.484 | 344.485 | 401.39 | 441.97 | 652.948 | 407.153 | 379.97 | 373.597 | 482.617 |
Nettowinstmarge
| 0.028 | 0.017 | 0.033 | 0.032 | 0.039 | 0.04 | 0.015 | 0.025 | 0.022 | 0.035 | 0.029 | 0.018 | 0.037 | 0.035 | 0.006 | 0.032 | 0.047 | 0.035 | -0.023 | 0.027 | 0.036 | 0.025 | 0.021 | 0.025 | 0.037 | 0.037 | 0.016 | 0.016 | 0.032 | 0.035 | 0.021 | 0.031 | 0.041 | 0.033 | 0.011 | 0.024 | 0.043 | 0.025 | 0.037 | 0.041 | 0.035 | 0.033 | 0.051 | 0.059 | 0.064 | 0.104 | 0.071 | 0.077 | 0.064 | 0.058 |
WPA (Winst Per Aandeel)
| 0.21 | 0.12 | 0.28 | 0.25 | 0.069 | 0.071 | 0.064 | 0.041 | 0.037 | 0.064 | 0.082 | 0.032 | 0.067 | 0.058 | 0.009 | 0.054 | 0.089 | 0.062 | -0.035 | 0.038 | 0.053 | 0.042 | 0.03 | 0.036 | 0.063 | 0.066 | 0.027 | 0.025 | 0.057 | 0.065 | 0.034 | 0.049 | 0.074 | 0.063 | 0.018 | 0.04 | 0.078 | 0.05 | 0.061 | 0.06 | 0.05 | 0.041 | 0.054 | 0.063 | 0.07 | 0.1 | 0.064 | 0.06 | 0.059 | 0.076 |
Verwaterde WPA
| 0.21 | 0.12 | 0.28 | 0.25 | 0.069 | 0.07 | 0.064 | 0.041 | 0.037 | 0.064 | 0.082 | 0.032 | 0.067 | 0.058 | 0.009 | 0.054 | 0.089 | 0.062 | -0.035 | 0.038 | 0.053 | 0.042 | 0.03 | 0.036 | 0.063 | 0.066 | 0.027 | 0.025 | 0.057 | 0.065 | 0.034 | 0.049 | 0.074 | 0.063 | 0.018 | 0.04 | 0.078 | 0.05 | 0.061 | 0.06 | 0.05 | 0.039 | 0.054 | 0.06 | 0.065 | 0.09 | 0.064 | 0.06 | 0.056 | 0.076 |
EBITDA
| 2,500.158 | 1,847.463 | 3,128.52 | 2,690.381 | 1,059.779 | 1,019.295 | 658.031 | 762.466 | 811.846 | 1,023.172 | 809.684 | 655.26 | 925.049 | 823.154 | 346.933 | 736.911 | 909.174 | 834.596 | 81.449 | 610.894 | 727.489 | 697.58 | 555.361 | 592.268 | 861.267 | 846.865 | 525.642 | 515.077 | 858.359 | 850.014 | 554.216 | 689.705 | 766.089 | 859.014 | 444.916 | 542.177 | 988.715 | 713.4 | 695.191 | 708.865 | 591.398 | 447.298 | 516.007 | 613.557 | 613.513 | 799.562 | 622.994 | 651.629 | 513.066 | 644.812 |
EBITDA ratio
| 0.054 | 0.042 | 0.06 | 0.055 | 0.094 | 0.091 | 0.067 | 0.073 | 0.074 | 0.088 | 0.075 | 0.059 | 0.08 | 0.074 | 0.033 | 0.07 | 0.076 | 0.075 | 0.009 | 0.068 | 0.077 | 0.066 | 0.06 | 0.063 | 0.08 | 0.074 | 0.05 | 0.05 | 0.074 | 0.072 | 0.053 | 0.068 | 0.066 | 0.07 | 0.04 | 0.052 | 0.086 | 0.054 | 0.066 | 0.074 | 0.065 | 0.058 | 0.076 | 0.091 | 0.089 | 0.127 | 0.109 | 0.131 | 0.088 | 0.077 |