Wilmar International Ltd
Wilmar International Limited, together with its subsidiaries, operates as an agribusiness company in the People's Republic of China, South East Asia, India, Europe, Australia, New Zealand, Africa, and internationally. It operates in four segments: Food Products, Feed and Industrial Products, Plantation and Sugar Milling, and Others. The Food Products segment engages in the processing, branding, a… Read more
Wilmar International Ltd (WLMIY) - Net Assets
Latest net assets as of June 2025: $23.31 Billion USD
Based on the latest financial reports, Wilmar International Ltd (WLMIY) has net assets worth $23.31 Billion USD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($60.72 Billion) and total liabilities ($37.41 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $23.31 Billion |
| % of Total Assets | 38.39% |
| Annual Growth Rate | 25.94% |
| 5-Year Change | 4.72% |
| 10-Year Change | 39.26% |
| Growth Volatility | 277.21 |
Wilmar International Ltd - Net Assets Trend (2005–2024)
This chart illustrates how Wilmar International Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Wilmar International Ltd (2005–2024)
The table below shows the annual net assets of Wilmar International Ltd from 2005 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $22.39 Billion | -1.58% |
| 2023-12-31 | $22.75 Billion | +0.67% |
| 2022-12-31 | $22.60 Billion | -0.01% |
| 2021-12-31 | $22.60 Billion | +5.70% |
| 2020-12-31 | $21.38 Billion | +19.62% |
| 2019-12-31 | $17.88 Billion | +6.62% |
| 2018-12-31 | $16.77 Billion | -1.29% |
| 2017-12-31 | $16.99 Billion | +10.44% |
| 2016-12-31 | $15.38 Billion | -4.35% |
| 2015-12-31 | $16.08 Billion | -2.02% |
| 2014-12-31 | $16.41 Billion | +3.30% |
| 2013-12-31 | $15.89 Billion | +4.55% |
| 2012-12-31 | $15.20 Billion | +6.65% |
| 2011-12-31 | $14.25 Billion | +13.46% |
| 2010-12-31 | $12.56 Billion | +10.04% |
| 2009-12-31 | $11.41 Billion | +14.40% |
| 2008-12-31 | $9.98 Billion | +21.93% |
| 2007-12-31 | $8.18 Billion | +1248.61% |
| 2006-12-31 | $606.66 Million | +116.88% |
| 2005-12-31 | $279.73 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Wilmar International Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 6862.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | $14.23 Billion | 71.63% |
| Common Stock | $8.46 Billion | 42.59% |
| Total Equity | $19.86 Billion | 100.00% |
Wilmar International Ltd Competitors by Market Cap
The table below lists competitors of Wilmar International Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Essity AB (publ)
PINK:ETTYF
|
$17.74 Billion |
|
TELUS
F:BCZ
|
$17.77 Billion |
|
RB Global Inc.
NYSE:RBA
|
$17.78 Billion |
|
Astera Labs, Inc.
NASDAQ:ALAB
|
$17.81 Billion |
|
Huatai Securities Co. Ltd
PINK:HUATF
|
$17.68 Billion |
|
Waters Corporation
NYSE:WAT
|
$17.66 Billion |
|
Powszechna Kasa Oszczednosci Bank Polski Spólka Akcyjna
PINK:PSZKF
|
$17.66 Billion |
|
LATAM Airlines Group S.A.
NYSE:LTM
|
$17.64 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wilmar International Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 20,172,838,000 to 19,860,734,000, a change of -312,104,000 (-1.5%).
- Net income of 1,169,814,000 contributed positively to equity growth.
- Dividend payments of 796,310,000 reduced retained earnings.
- Other comprehensive income increased equity by 2,586,525,000.
- Other factors decreased equity by 3,272,133,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $1.17 Billion | +5.89% |
| Dividends Paid | $796.31 Million | -4.01% |
| Other Comprehensive Income | $2.59 Billion | +13.02% |
| Other Changes | $-3.27 Billion | -16.48% |
| Total Change | $- | -1.55% |
Book Value vs Market Value Analysis
This analysis compares Wilmar International Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.76x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 19.81x to 0.76x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | $1.22 | $24.25 | x |
| 2006-12-31 | $2.52 | $24.25 | x |
| 2007-12-31 | $17.30 | $24.25 | x |
| 2008-12-31 | $14.67 | $24.25 | x |
| 2009-12-31 | $16.69 | $24.25 | x |
| 2010-12-31 | $18.53 | $24.25 | x |
| 2011-12-31 | $20.88 | $24.25 | x |
| 2012-12-31 | $22.41 | $24.25 | x |
| 2013-12-31 | $23.45 | $24.25 | x |
| 2014-12-31 | $24.22 | $24.25 | x |
| 2015-12-31 | $23.75 | $24.25 | x |
| 2016-12-31 | $22.84 | $24.25 | x |
| 2017-12-31 | $25.23 | $24.25 | x |
| 2018-12-31 | $25.36 | $24.25 | x |
| 2019-12-31 | $26.44 | $24.25 | x |
| 2020-12-31 | $29.71 | $24.25 | x |
| 2021-12-31 | $31.54 | $24.25 | x |
| 2022-12-31 | $31.85 | $24.25 | x |
| 2023-12-31 | $32.39 | $24.25 | x |
| 2024-12-31 | $31.81 | $24.25 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wilmar International Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 5.89%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.74%
- • Asset Turnover: 1.13x
- • Equity Multiplier: 3.00x
- Recent ROE (5.89%) is below the historical average (10.38%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 21.79% | 1.25% | 2.96x | 5.89x | $31.41 Million |
| 2006 | 17.89% | 1.97% | 2.88x | 3.15x | $46.13 Million |
| 2007 | 7.40% | 3.52% | 1.06x | 1.98x | $-204.11 Million |
| 2008 | 15.94% | 5.25% | 1.63x | 1.86x | $570.34 Million |
| 2009 | 17.22% | 7.88% | 1.02x | 2.15x | $788.93 Million |
| 2010 | 11.17% | 4.36% | 0.89x | 2.87x | $138.39 Million |
| 2011 | 11.97% | 3.58% | 1.13x | 2.96x | $263.82 Million |
| 2012 | 8.75% | 2.76% | 1.08x | 2.92x | $-179.09 Million |
| 2013 | 8.79% | 2.99% | 0.95x | 3.11x | $-181.55 Million |
| 2014 | 7.46% | 2.68% | 0.99x | 2.81x | $-393.31 Million |
| 2015 | 6.98% | 2.72% | 1.02x | 2.51x | $-456.61 Million |
| 2016 | 6.74% | 2.35% | 1.12x | 2.57x | $-471.21 Million |
| 2017 | 7.64% | 2.78% | 1.07x | 2.56x | $-377.05 Million |
| 2018 | 7.03% | 2.53% | 0.97x | 2.85x | $-476.88 Million |
| 2019 | 7.72% | 3.03% | 0.91x | 2.81x | $-382.85 Million |
| 2020 | 8.12% | 3.04% | 0.99x | 2.70x | $-354.13 Million |
| 2021 | 9.49% | 2.87% | 1.12x | 2.95x | $-102.00 Million |
| 2022 | 12.02% | 3.27% | 1.22x | 3.02x | $403.90 Million |
| 2023 | 7.56% | 2.27% | 1.09x | 3.06x | $-492.45 Million |
| 2024 | 5.89% | 1.74% | 1.13x | 3.00x | $-816.26 Million |
Industry Comparison
This section compares Wilmar International Ltd's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $5,681,533,529
- Average return on equity (ROE) among peers: 0.04%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wilmar International Ltd (WLMIY) | $23.31 Billion | 21.79% | 1.60x | $17.71 Billion |
| Above Food Ingredients Inc. Common Stock (ABVE) | $30.90K | -3.31% | 7.66x | $18.76 Million |
| The a2 Milk Company Limited (ACOPF) | $7.27 Million | -30.19% | 0.14x | $3.91 Billion |
| Ayujoy Herbals Ltd (AJOY) | $22.20 Million | 29.29% | 0.00x | $95.71 |
| Alfa S.A.B. de C.V (ALFFF) | $53.35 Billion | 7.36% | 3.80x | $2.16 Billion |
| Amincor Inc (AMNCB) | $34.44 Million | -63.76% | 0.81x | $2.24K |
| Armanino Foods New (AMNF) | $21.40 Million | 30.30% | 0.33x | $72.33K |
| Amira Nature Foods Ltd (ANFIF) | $303.22 Million | 8.27% | 0.89x | $128.79 |
| AAK AB (publ.) (ARHUF) | $2.44 Billion | 12.85% | 2.63x | $5.07 Billion |
| Artisan Consumer Goods Inc (ARRT) | $-326.75K | 0.00% | 0.00x | $279.39K |
| ARYZTA AG (ARZTF) | $632.10 Million | 9.58% | 2.04x | $53.13 Million |