Wilmar International (WLMIF) AI Stock Analysis

• Market Cap: $14.73B
• Dividend Yield: 5.08%
• Average Volume (3M): 3.29K
• Price to Earnings (P/E): 12.6
• Beta (1Y): 0.07
• Revenue Growth: N/A
• EPS Growth: N/A
• Country: US
• Employees: 100,000
• Sector: Consumer Defensive
• Sector Strength: 61
• Industry: Agricultural Farm Products
• EPS (TTM): 0.06
• Shares Outstanding: 6,403,401,000
• 10 Day Avg. Volume: 40
• 30 Day Avg. Volume: 3,290
• PEG Ratio: -1.00
• Price to Book (P/B): 0.74
• Price to Sales (P/S): 0.00
• P/FCF Ratio: 23.29
• Enterprise Value/Market Cap: 2.71
• Enterprise Value/Revenue: 0.10
• Enterprise Value/Gross Profit: 6.03
• Enterprise Value/Ebitda: 2.63
• 1Y Price Target: $2.69
• Price Target Upside: 13.98% Upside
• Rating Consensus: Moderate Buy
• Number of Analyst Covering: 3

Positive Factors

Business Expansion

Wilmar's dominance in palm oil and soy crushing business sets a strong footing for the company to continue to penetrate the downstream consumer segment by expanding its consumer branded products and central kitchen businesses.

Earnings Recovery

On the back of the recovery of China's economy and consumption trend, the downstream division will provide tailwind for an earnings recovery next year.

Profitability

Stronger-than-expected consumption in China could support better profitability of the food product segment.

Negative Factors

Commodity Prices

Tumbling edible oil prices due to weaker than expected demand and oversupply situation.

Market Uncertainty

Uncertainties from Indonesia and rising volatility from US tariffs may cloud the company outlook.

Sugar Division

The sugar division’s earnings are expected to weaken on harvest delays from negative weather.

Wilmar International Business Overview & Revenue Model

Company Description

Wilmar International Limited operates as an agribusiness company in Singapore, South East Asia, the People's Republic of China, India, Europe, Australia/New Zealand, Africa, and internationally. The company operates through four segments: Food Products, Feed and Industrial Products, Plantation and Sugar Milling, and Others. The Food Products segment engages in processing, branding, and distribution of a range of edible food products, including vegetable oil produced from palm and oilseeds, sugar, flour, rice, noodles, specialty fats, snacks, bakery, and dairy products. The Feed and Industrial Products segment is involved in the processing, merchandising, and distribution of products, such as animal feeds, non-edible palm and lauric products, agricultural commodities, oleochemicals, gas oil, and biodiesel. The Plantation and Sugar Milling segment engages in the cultivation and milling of palm oil and sugarcane. The Others segment provides logistics and jetty port services. As of December 31, 2021, Wilmar International Limited owned an oil palm plantation covering an area 230,480 hectares in Indonesia, Malaysia, and Africa. The company was formerly known as Ezyhealth Asia Pacific Ltd and changed its name to Wilmar International Limited in July 2006. Wilmar International Limited was founded in 1991 and is headquartered in Singapore.

How the Company Makes Money

Wilmar International Financial Statement Overview

Summary

Wilmar International shows stable revenue growth and operational efficiency, but faces challenges in profitability and cash flow management. Increasing leverage and declining return on equity are potential risks. The company maintains a strong asset base but needs to improve profitability and cash flow.

Income Statement

The company has shown a consistent revenue growth trajectory, evident from the increase from 2020 to 2023. Gross profit margin has been stable, with a slight dip in the latest year. Net profit margin experienced a decline recently, mainly due to reduced net income. EBIT and EBITDA margins have seen slight fluctuations, but remain relatively stable, indicating consistent operational efficiency. The reduction in net income in the latest year compared to 2022 is a concern but overall income stability remains positive.

Balance Sheet

The balance sheet reveals a rising debt-to-equity ratio over the years, indicating increased leverage. Total assets have grown, but equity growth has been slower, impacting the equity ratio negatively. Return on equity has reduced due to lower net income, highlighting a potential risk. Despite these issues, the company maintains a stable asset base and liquidity position, as shown by steady cash and cash equivalents.

Cash Flow

Cash flow performance has been mixed, with a significant drop in operating cash flow in the latest year. Free cash flow has turned negative again after a positive year in 2023, suggesting challenges in managing cash expenditures. The operating cash flow to net income ratio has decreased, indicating reduced cash conversion efficiency. Despite these concerns, a prior positive free cash flow in 2023 shows potential for cash flow recovery.

Breakdown
TTM	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Income Statement		Total Revenue
83.53B	67.38B	67.16B	73.40B	65.79B	50.53B
	Gross Profit
6.62B	5.21B	5.27B	6.55B	7.21B	5.60B
	EBIT
2.86B	2.32B	2.43B	3.30B	2.76B	2.29B
	EBITDA
3.47B	4.25B	4.43B	5.16B	4.51B	4.03B
	Net Income Common Stockholders
1.55B	1.17B	1.52B	2.40B	1.89B	1.53B
Balance Sheet		Cash, Cash Equivalents and Short-Term Investments
12.45B	10.46B	10.51B	8.34B	7.90B	8.69B
	Total Assets
46.35B	59.57B	61.81B	60.40B	58.72B	51.02B
	Total Debt
23.62B	28.35B	30.94B	30.66B	29.38B	23.41B
	Net Debt
21.46B	25.14B	26.44B	27.66B	26.69B	20.71B
	Total Liabilities
29.06B	37.18B	39.06B	37.80B	36.12B	29.64B
	Stockholders Equity
16.53B	19.86B	20.17B	19.99B	19.92B	18.88B
Cash Flow		Free Cash Flow
419.71M	-200.12M	1.60B	-435.37M	-2.57B	-1.42B
	Operating Cash Flow
2.98B	1.37B	3.89B	2.05B	-45.04M	552.79M
	Investing Cash Flow
648.85M	-918.24M	-2.46B	-2.46B	-2.36B	-1.81B
	Financing Cash Flow
-5.14B	-1.79B	113.23M	667.23M	2.41B	1.79B

Wilmar International Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
WLMIF		$14.73B	12.59	5.84%	5.08%	―	―
Sector *	65 Neutral	$8.88B	15.05	4.75%	203.76%	3.54%	-2.50%
FTROF		$1.73B	7.70	18.32%	―	―	―
GARPF		$2.46B	6.27	7.27%	3.37%	―	―
OLGPF		$2.71B	66.89	1.32%	6.27%	―	―
2BU		€884.81M	6.40	16.33%	9.38%	―	―
5JS	70 Outperform	S$439.71M	4.66	7.94%	3.17%	-4.59%	74.87%