SGX:F34

Stock Analysis Report

Executive Summary

Wilmar International Limited operates as an agribusiness company in Singapore, the People’s Republic of China, Indonesia, Malaysia, Australia, Europe, Ghana, Nigeria, Vietnam, India, and internationally.

Snowflake

Fundamentals

Adequate balance sheet average dividend payer.


Similar Companies

Share Price & News

How has Wilmar International's share price performed over time and what events caused price changes?


Latest Share Price and Events


Market Performance


7 Day Return

0.3%

F34

-0.6%

SG Food

0.9%

SG Market


1 Year Return

21.3%

F34

6.2%

SG Food

0.4%

SG Market

Return vs Industry: F34 exceeded the SG Food industry which returned 6.2% over the past year.

Return vs Market: F34 exceeded the SG Market which returned 0.4% over the past year.


Share holder returns

F34IndustryMarket
7 Day0.3%-0.6%0.9%
30 Day-5.7%-7.2%-2.6%
90 Day-5.0%-7.7%-6.8%
1 Year24.7%21.3%9.0%6.2%4.4%0.4%
3 Year21.4%12.0%-1.3%-8.7%15.5%3.1%
5 Year35.0%18.6%-8.7%-18.9%11.6%-6.9%

Price Volatility Vs. Market

How volatile is Wilmar International's share price compared to the market and industry in the last 5 years?


Simply Wall St News

Valuation

Is Wilmar International undervalued based on future cash flows and its price relative to the stock market?

15.31x

Price to Earnings (PE) ratio


Intrinsic Value Based on Future Cash Flows

Undervalued: F34 (SGD3.64) is trading above our estimate of fair value (SGD2.4)

Significantly Undervalued: F34 is trading above our estimate of fair value.


Price Based on Earnings

PE vs Industry: F34 is good value based on its PE Ratio (15.3x) compared to the Food industry average (15.3x).

PE vs Market: F34 is poor value based on its PE Ratio (15.3x) compared to the SG market (13.3x).


Price Based on Expected Growth

Low PEG Ratio: F34 is poor value based on its PEG Ratio (1.4x)


Price Based on Value of Assets

PB vs Industry: F34 is overvalued based on its PB Ratio (1x) compared to the SG Food industry average (0.9x).


Next Steps

Future Growth

How is Wilmar International expected to perform in the next 1 to 3 years based on estimates from 16 analysts?

11.0%

Forecasted annual earnings growth


Earnings and Revenue Growth Estimates


Future Annual Growth Analysis

Earnings vs Savings Rate: F34's forecast earnings growth (11% per year) is above the savings rate (2.3%).

Earnings vs Market: F34's earnings (11% per year) are forecast to grow faster than the SG market (5.7% per year).

High Growth Earnings: F34's earnings are forecast to grow, but not significantly.

Revenue vs Market: F34's revenue (8.1% per year) is forecast to grow faster than the SG market (5.4% per year).

High Growth Revenue: F34's revenue (8.1% per year) is forecast to grow slower than 20% per year.


Earnings per Share Growth Estimates


Future Return on Equity

High Future ROE: F34's Return on Equity is forecast to be low in 3 years time (7.5%).


Next Steps

Past Performance

How has Wilmar International performed over the past 5 years?

2.5%

Historical annual earnings growth


Earnings and Revenue History


Past Earnings Growth Analysis

Earnings Trend: F34's earnings have grown by 2.5% per year over the past 5 years.

Accelerating Growth: F34's has had negative earnings growth over the past year, so it can't be compared to its 5-year average.

Earnings vs Industry: F34 had negative earnings growth (-16.5%) over the past year, making it difficult to compare to the Food industry average (-16.5%).


Return on Equity

High ROE: F34's Return on Equity (6.8%) is considered low.


Return on Assets

ROA vs Industry: F34's Return on Assets is below or equal to the Food industry average last year.


Return on Capital Employed

ROCE Improving: F34 has significantly improved its Return on Capital Employed over the past 3 years.


Next Steps

Financial Health

How is Wilmar International's financial position?


Financial Position Analysis

Short Term Liabilities: F34's short term assets ($25.8B) exceeds its short term liabilities ($23.4B)

Long Term Liabilities: F34's short term assets (25.8B) exceeds its long term liabilities (5.9B)


Debt to Equity History and Analysis

Debt Level: F34's debt to equity ratio (142.1%) is considered high

Reducing Debt: F34's debt to equity ratio has reduced from 151.7% to 142.1% over the past 5 years.

Debt Coverage: F34's debt is not well covered by operating cash flow (12.9%).

Interest Coverage: F34's interest payments on its debt are well covered by EBIT (3.8x coverage).


Balance Sheet

Inventory Level: F34 has a high level of physical assets or inventory.

Debt Coverage by Assets: F34's debt is covered by short term assets (assets are 1.076550x debt).


Next Steps

Dividend

What is Wilmar International's current dividend yield, its reliability and sustainability?

3.14%

Expected Dividend Yield


Dividend Yield vs Market

company2.8%marketbottom25%2.5%markettop25%5.6%industryaverage2.7%forecastin3Years3.1%

Current dividend yield vs market & industry


Dividend Yield and Payments Analysis

Notable Dividend: F34's dividend (2.84%) is higher than the bottom 25% of dividend payers in the SG market (2.5%).

High Dividend: F34's dividend (2.84%) is low compared to the top 25% of dividend payers in the SG market (5.57%).

Stable Dividend: F34's dividend payments have been volatile in the past 10 years.

Growing Dividend: F34's dividend payments have increased over the past 10 years.


Current Payout to Shareholders

Dividend Coverage: With its reasonably low payout ratio (42.4%), F34's dividend payments are well covered by earnings.


Future Payout to Shareholders

Future Dividend Coverage: F34's dividends in 3 years are forecast to be well covered by earnings (41.6% payout ratio).


Next Steps

Management

What is the CEO of Wilmar International's salary, the management and board of directors tenure and is there insider trading?

11.1yrs

Average management tenure


CEO

Khoon Kuok (70yo)

13.3yrs

Tenure

US$6,055,782

Compensation

Mr. Khoon Hong Kuok @ Khoon Hong Kuok, is the Co-founder of Wilmar International Limited and has been its Chief Executive Officer since July 14, 2006. Mr. Kuok is an In-Charge of overall management at Wilm ...


CEO Compensation Analysis

Compensation vs. Market: Khoon's total compensation ($USD0.00) is too low to compare against companies of similar size in the SG market ($USD3.36M).

Compensation vs Earnings: Khoon's compensation has been consistent with company performance over the past year.


Management Age and Tenure

11.1yrs

Average Tenure

59yo

Average Age

Experienced Management: F34's management team is seasoned and experienced (11.1 years average tenure).


Board Age and Tenure

3.8yrs

Average Tenure

66.5yo

Average Age

Experienced Board: F34's board of directors are considered experienced (3.8 years average tenure).


Insider Trading

Insider Buying: Insufficient data to determine if insiders have bought more shares than they have sold in the past 3 months.


Recent Insider Transactions

BuyUS$3,048,20003 Dec 18
Khoon Kuok
EntityIndividual
Role
Chief Executive Officer
Co-Founder
Shares1,000,000
Max PriceUS$3.05

Ownership Breakdown


Management Team

  • Matthew Morgenroth

    Group Technical Head

    • Tenure: 19.8yrs
  • Khoon Kuok (70yo)

    Co-Founder

    • Tenure: 13.3yrs
    • Compensation: US$6.06m
  • Rahul Kale

    Group Head of Oleochemicals & Biofuels

    • Tenure: 0yrs
  • Patrick Tan

    Group Head of Internal Audit

    • Tenure: 18.8yrs
  • Chek Yee

    Country Head of Malaysia

    • Tenure: 0yrs
  • Nam-Hai Chua

    Chief Scientific Advisor

    • Tenure: 12.1yrs
  • Jeremy Tan (45yo)

    Group Head of Human Resources

    • Tenure: 1.9yrs
  • La-Mei Teo (59yo)

    Executive Director

    • Tenure: 0.7yrs
  • Stephen Ho (60yo)

    Chief Financial Officer

    • Tenure: 7.9yrs
  • Seck Guan Pua (55yo)

    COO & Executive Director

    • Tenure: 3.8yrs
    • Compensation: US$1.56m

Board Members

  • Khoon Ean Kuok (63yo)

    Non-Executive Director

    • Tenure: 12.3yrs
    • Compensation: US$185.50k
  • Thiam Hock Kwah (73yo)

    Independent Director

    • Tenure: 13.3yrs
    • Compensation: US$215.50k
  • Kah-Chye Tay (72yo)

    Independent Director

    • Tenure: 13.3yrs
    • Compensation: US$235.50k
  • Khoon Kuok (70yo)

    Co-Founder

    • Tenure: 13.3yrs
    • Compensation: US$6.06m
  • Siong Lim (71yo)

    Lead Independent Director

    • Tenure: 0.4yrs
  • La-Mei Teo (59yo)

    Executive Director

    • Tenure: 0.7yrs
  • Kishore Mahbubani (71yo)

    Independent Director

    • Tenure: 3.8yrs
    • Compensation: US$127.50k
  • Khoon Hua Kuok (40yo)

    Non-Executive Director

    • Tenure: 3.3yrs
    • Compensation: US$127.50k
  • Seck Guan Pua (55yo)

    COO & Executive Director

    • Tenure: 3.8yrs
    • Compensation: US$1.56m
  • Raymond Young (57yo)

    Non-Executive Director

    • Tenure: 0.8yrs

Company Information

Wilmar International Limited's company bio, employee growth, exchange listings and data sources


Key Information

  • Name: Wilmar International Limited
  • Ticker: F34
  • Exchange: SGX
  • Founded: 1991
  • Industry: Agricultural Products
  • Sector: Food, Beverage & Tobacco
  • Market Cap: S$22.873b
  • Shares outstanding: 6.34b
  • Website: https://www.wilmar-international.com

Number of Employees


Location

  • Wilmar International Limited
  • 56 Neil Road
  • Singapore
  • 88830
  • Singapore

Listings

TickerExchangePrimary SecuritySecurity TypeCountryCurrencyListed on
F34SGX (Singapore Exchange)YesOrdinary SharesSGSGDJul 2006
RTHADB (Deutsche Boerse AG)YesOrdinary SharesDEEURJul 2006
WLMI.FOTCPK (Pink Sheets LLC)YesOrdinary SharesUSUSDJul 2006
WLMI.YOTCPK (Pink Sheets LLC)UNSPONSORD ADRUSUSDNov 2008

Biography

Wilmar International Limited operates as an agribusiness company in Singapore, the People’s Republic of China, Indonesia, Malaysia, Australia, Europe, Ghana, Nigeria, Vietnam, India, and internationally. T ...


Company Analysis and Financial Data Status

All financial data provided by Standard & Poor's Capital IQ.
DataLast Updated (UTC time)
Company Analysis2019/10/14 12:41
End of Day Share Price2019/10/14 00:00
Earnings2019/06/30
Annual Earnings2018/12/31


Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

© 2018 SIMPLY WALL STREET PTY LTD, COMMUNITY DESIGN 2845206, US DESIGN PATENT #29/544/281, EUROPEAN DESIGN REGISTRATION #2845206, STANDARD & POOR’S FINANCIAL SERVICES LLC. ALL RIGHTS RESERVED.

Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.

Copyright © 2018, Standard & Poor’s Financial Services LLC. Reproduction of S&P Capital IQ in any form is prohibited except with the prior written permission of S&P. S&P does not guarantee the accuracy, adequacy, completeness or availability of any information and is not responsible for any errors or omissions, regardless of the cause or for the results obtained from the use of such information. S&P DISCLAIMS ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE. In no event shall S&P be liable for any direct, indirect, special or consequential damages, costs, expenses, legal fees, or losses (including lost income or lost profit and opportunity costs) in connection with subscriber’s or others’ use of S&P Capital IQ. (2018)