Wilmar International Limited logo

Wilmar International Limited

WLMIF | OTC
Chart Builder DCF Calculator
$2.80
$0.00 (0.00%)
Nov 2, 2026, 12:33 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
304.43M 304.43M 407.97M 407.97M 297.47M 297.47M 295.09M 295.09M 289.81M 289.81M 992.85M 486.95M 543.96M 275.46M 1.28B 618.75M 1.14B 582.49M 569.74M 569.74M 375.46M 375.46M
Depreciation & Amortization
378.12M 378.12M 343.61M 343.61M 336.96M 336.96M 330.86M 330.86M 315.87M 315.87M 640.55M 309.02M 583.68M 295.58M 603.12M 284.5M 559.08M 285.21M 278.08M 278.08M 276.91M 276.91M
Stock-Based Compensation
8.93M 8.93M 9.49M 9.49M 10.65M 10.65M 10.63M 10.63M 8.07M 8.07M 7.3M 7.3M 7.75M 7.75M 7.46M 7.46M 2.41M 2.41M 1.66M 1.66M 1.77M 1.77M
Other Working Capital
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 488.58M n/a n/a n/a 106.51M n/a -106.51M n/a n/a n/a n/a
Other Non-Cash Items
-130.41M -130.41M 115.57M 115.57M -208.65M -208.65M 1.2B 1.2B -544.6M -544.6M -298.29M -105.88M -2.15B -828.23M 763.87M 90.28M 1.73B -361.32M 505.71M 505.71M -237.91M -237.91M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-300.13M -300.13M -595.33M -595.33M 463.16M 463.16M -2.05B -2.05B 825.72M 825.72M -499.83M -349.81M 2.68B 1.84B 503.93M 157.76M -1.27B -643.7M -681.09M -681.09M -1.11B -1.11B
Operating Cash Flow
260.94M 260.94M 281.31M 281.31M 899.59M 899.59M -208.99M -208.99M 894.87M 894.87M 842.59M 347.58M 3.17B 1.6B 2.45B 1.16B -217.61M -134.92M 674.1M 674.1M -696.62M -696.62M
Capital Expenditures
-340.13M -340.13M -273.6M -273.6M -266.88M -266.88M -362.66M -362.66M -423.22M -423.22M -1.15B -560.02M -1.15B -580.61M -1.29B -613.41M -1.23B -627.99M -711.08M -711.08M -552.3M -552.3M
Cash Acquisitions
-34.94M -34.94M -197.66M -197.66M -4.41M -4.41M -6.54M -6.54M -4.51M -4.51M -25.92M -30.15M -80.64M -51.55M 89.96M -218.5K -18.11M -44.14M 4.06M 4.06M 665K 665K
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 1.1B n/a -1.76B n/a -91.95M n/a -53.95M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 578.26M n/a 81.45M n/a -8.91M n/a 33.65M n/a n/a n/a n/a n/a
Other Investing Acitivies
-323.8M -323.8M -50.69M -50.69M -1.2B -1.2B -353.52M -353.52M 712.25M 691.32M -1.06B 682.72M 251.11M -692.63M -537.95K 25.1M 165.04M 165.04M 63.3M 63.3M 17.32M 17.32M
Investing Cash Flow
-698.86M -698.86M -521.96M -521.96M -1.47B -1.47B -722.72M -722.72M 284.53M 263.6M 29.09M 92.56M -2.65B -1.32B -1.31B -588.53M -1.27B -507.08M -643.72M -643.72M -534.32M -534.32M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -105.99M -50.25M -97.08M -49.52M -21.02M -21.02M -27.73M -27.73M
Dividend Paid
-245.82M -245.82M -97.08M -97.08M -234.57M -234.57M -142.65M -142.65M -255.5M -255.5M -140.44M -140.44M -507.59M -257.05M -292.27M -136.5M -472.84M -241.21M -77.33M -154.43M -368.27M -368.27M
Other Financial Acitivies
675.3M 675.3M 263.21M 263.21M 668.91M 668.91M 955.75M 955.75M -1.45B -1.45B -1.29B -142.91M 1.2B 597.01M -307.2M -670.48M 968.73M 1.35B -19.35M 57.75M 1.72B 1.72B
Financial Cash Flow
429.48M 429.48M 166.14M 166.14M 434.34M 434.34M 813.09M 813.09M -1.71B -1.71B -1.44B -283.35M 694.41M 339.96M -2.53B -857.23M 2.3B 1.06B -117.71M -117.71M 1.32B 1.32B
Net Cash Flow
n/a n/a n/a n/a n/a n/a n/a -3.28B 3.28B n/a n/a -4.07B -98.12M n/a 451.32M -3.42B 1.13B n/a n/a -2.76B 2.76B n/a
Free Cash Flow
-79.19M -79.19M 7.7M 7.7M 632.71M 632.71M -571.65M -571.65M 471.65M 471.65M -311.16M -212.44M 2.02B 1.01B 1.15B 545.34M -1.45B -762.9M -36.98M -36.98M -1.25B -1.25B
Adj. Free Cash Flow
-88.12M -88.12M -1.79M -1.79M 622.06M 622.06M -582.28M -582.28M 463.58M 463.58M -318.46M -219.74M 2.01B 1.01B 1.15B 537.87M -1.45B -765.31M -38.65M -38.65M -1.25B -1.25B
Maintenance CapEx
-340.13M -340.13M -148.89M -148.89M -40.73M -40.73M -362.66M -154.43M -423.22M -423.22M n/a -560.02M -1.15B -580.61M -1.18B -502.99M -506.86M n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -124.71M -124.71M -226.16M -226.16M n/a -208.23M n/a n/a -1.15B n/a n/a n/a -110.42M -110.42M -724.38M -627.99M -711.08M -711.08M -552.3M -552.3M
Owner Earnings
-79.19M -79.19M 132.41M 132.41M 858.86M 858.86M -571.65M -363.42M 471.65M 471.65M 842.59M -212.44M 2.02B 1.01B 1.26B 655.76M -724.47M -134.92M 674.1M 674.1M -696.62M -696.62M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.