Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Wilson Sons

BOVESPA:WSON33
Snowflake Description

Adequate balance sheet average dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
WSON33
BOVESPA
R$2B
Market Cap
  1. Home
  2. BR
  3. Transportation
Company description

Wilson Sons Limited provides port, maritime, and logistics services in Brazil. The last earnings update was 17 days ago. More info.


Add to Portfolio Compare Print
  • Wilson Sons has significant price volatility in the past 3 months.
WSON33 Share Price and Events
7 Day Returns
4.3%
BOVESPA:WSON33
8.8%
South America Infrastructure
7.9%
BR Market
1 Year Returns
-21.2%
BOVESPA:WSON33
-16%
South America Infrastructure
-18.8%
BR Market
WSON33 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Wilson Sons (WSON33) 4.3% -37.9% -34.8% -21.2% -17.7% 3.2%
South America Infrastructure 8.8% -26.6% -33.6% -16% -23.6% -3.2%
BR Market 7.9% -25.6% -33.9% -18.8% 8.2% 22.8%
1 Year Return vs Industry and Market
  • WSON33 underperformed the Infrastructure industry which returned -16% over the past year.
  • WSON33 underperformed the Market in Brazil which returned -18.8% over the past year.
Price Volatility
WSON33
Industry
5yr Volatility vs Market

Value

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

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Wilson Sons to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Wilson Sons.

BOVESPA:WSON33 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 15.5%
Perpetual Growth Rate 10-Year BR Government Bond Rate 7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BOVESPA:WSON33
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year BR Govt Bond Rate 7%
Equity Risk Premium S&P Global 6.5%
Infrastructure Unlevered Beta Simply Wall St/ S&P Global 0.72
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.725 (1 + (1- 21%) (129.36%))
1.312
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.31
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 6.96% + (1.312 * 6.51%)
15.5%

Discounted Cash Flow Calculation for BOVESPA:WSON33 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Wilson Sons is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BOVESPA:WSON33 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 15.5%)
2020 57.11 Est @ 1.44% 49.45
2021 58.88 Est @ 3.1% 44.14
2022 61.39 Est @ 4.25% 39.84
2023 64.50 Est @ 5.07% 36.24
2024 68.13 Est @ 5.63% 33.15
2025 72.24 Est @ 6.03% 30.43
2026 76.80 Est @ 6.31% 28.01
2027 81.80 Est @ 6.51% 25.83
2028 87.23 Est @ 6.64% 23.85
2029 93.10 Est @ 6.74% 22.04
Present value of next 10 years cash flows $332.00
BOVESPA:WSON33 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= $93.10 × (1 + 6.96%) ÷ (15.5% – 6.96%)
$1,166.31
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $1,166.31 ÷ (1 + 15.5%)10
$276.09
BOVESPA:WSON33 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $332.00 + $276.09
$608.09
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $608.09 / 71.56
$8.5
BOVESPA:WSON33 Discount to Share Price
Calculation Result
Exchange Rate USD/BRL
(Reporting currency to currency of BOVESPA:WSON33)
5.109
Value per Share
(BRL)
= Value per Share in USD x Exchange Rate (USD/BRL)
= $8.5 x 5.109
R$43.41
Value per share (BRL) From above. R$43.41
Current discount Discount to share price of R$29.20
= -1 x (R$29.20 - R$43.41) / R$43.41
32.7%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Wilson Sons is available for.
Intrinsic value
33%
Share price is R$29.2 vs Future cash flow value of R$43.41
Current Discount Checks
For Wilson Sons to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Wilson Sons's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Wilson Sons's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Wilson Sons's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Wilson Sons's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BOVESPA:WSON33 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in USD $0.43
BOVESPA:WSON33 Share Price ** BOVESPA (2020-03-27) in BRL R$29.2
BOVESPA:WSON33 Share Price converted to USD reporting currency Exchange rate (BRL/ USD) 0.196 $5.72
South America Infrastructure Industry PE Ratio Median Figure of 17 Publicly-Listed Infrastructure Companies 10.35x
Brazil Market PE Ratio Median Figure of 234 Publicly-Listed Companies 11.87x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Wilson Sons.

BOVESPA:WSON33 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BOVESPA:WSON33 Share Price ÷ EPS (both in USD)

= 5.72 ÷ 0.43

13.38x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Wilson Sons is overvalued based on earnings compared to the South America Infrastructure industry average.
  • Wilson Sons is overvalued based on earnings compared to the Brazil market.
Price based on expected Growth
Does Wilson Sons's expected growth come at a high price?
Raw Data
BOVESPA:WSON33 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 13.38x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
South America Infrastructure Industry PEG Ratio Median Figure of 6 Publicly-Listed Infrastructure Companies 1.45x
Brazil Market PEG Ratio Median Figure of 118 Publicly-Listed Companies 1.06x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Wilson Sons, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Wilson Sons's assets?
Raw Data
BOVESPA:WSON33 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in USD $6.97
BOVESPA:WSON33 Share Price * BOVESPA (2020-03-27) in BRL R$29.2
BOVESPA:WSON33 Share Price converted to USD reporting currency Exchange rate (BRL/ USD) 0.196 $5.72
South America Infrastructure Industry PB Ratio Median Figure of 22 Publicly-Listed Infrastructure Companies 1.03x
Brazil Market PB Ratio Median Figure of 281 Publicly-Listed Companies 1.25x
BOVESPA:WSON33 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BOVESPA:WSON33 Share Price ÷ Book Value per Share (both in USD)

= 5.72 ÷ 6.97

0.82x

* Primary Listing of Wilson Sons.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Wilson Sons is good value based on assets compared to the South America Infrastructure industry average.
X
Value checks
We assess Wilson Sons's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Infrastructure industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Infrastructure industry average (and greater than 0)? (1 check)
  5. Wilson Sons has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Wilson Sons expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Wilson Sons has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
11.4%
Expected Infrastructure industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Wilson Sons expected to grow at an attractive rate?
  • Unable to compare Wilson Sons's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Wilson Sons's earnings growth to the Brazil market average as no estimate data is available.
  • Unable to compare Wilson Sons's revenue growth to the Brazil market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BOVESPA:WSON33 Future Growth Rates Data Sources
Data Point Source Value (per year)
South America Infrastructure Industry Earnings Growth Rate Market Cap Weighted Average 11.4%
South America Infrastructure Industry Revenue Growth Rate Market Cap Weighted Average 6.7%
Brazil Market Earnings Growth Rate Market Cap Weighted Average 17.2%
Brazil Market Revenue Growth Rate Market Cap Weighted Average 8.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BOVESPA:WSON33 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BOVESPA:WSON33 Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-03-29
BOVESPA:WSON33 Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-12-31 406 111 30
2019-09-30 416 135 41
2019-06-30 424 113 43
2019-03-31 441 107 35
2018-12-31 460 119 44
2018-09-30 470 106 42
2018-06-30 486 126 53
2018-03-31 498 121 72
2017-12-31 496 108 72
2017-09-30 492 100 72
2017-06-30 488 88 69
2017-03-31 473 92 78

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Wilson Sons is high growth as no earnings estimate data is available.
  • Unable to determine if Wilson Sons is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BOVESPA:WSON33 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (2 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Wilson Sons Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BOVESPA:WSON33 Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-03-29
BOVESPA:WSON33 Past Financials Data
Date (Data in USD Millions) EPS *
2019-12-31 0.43
2019-09-30 0.57
2019-06-30 0.60
2019-03-31 0.49
2018-12-31 0.62
2018-09-30 0.59
2018-06-30 0.74
2018-03-31 1.01
2017-12-31 1.01
2017-09-30 1.02
2017-06-30 0.97
2017-03-31 1.09

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Wilson Sons will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine Wilson Sons's financial health to determine how well-positioned it is against times of financial stress by looking at its level of debt over time and how much cash it has left.
  2. Wilson Sons's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Transportation companies here
  3. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Wilson Sons's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the South America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the South America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Wilson Sons has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Wilson Sons performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Wilson Sons's growth in the last year to its industry (Infrastructure).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Wilson Sons's year on year earnings growth rate has been positive over the past 5 years, however the most recent earnings are below average.
  • Wilson Sons's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Wilson Sons's 1-year earnings growth is negative, it can't be compared to the South America Infrastructure industry average.
Earnings and Revenue History
Wilson Sons's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Wilson Sons Company Filings, last reported 2 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BOVESPA:WSON33 Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 406.13 30.45 83.53
2019-09-30 416.36 40.81 91.04
2019-06-30 424.40 43.05 97.84
2019-03-31 441.34 35.26 104.22
2018-12-31 460.20 44.26 112.36
2018-09-30 470.28 42.07 113.08
2018-06-30 485.60 53.05 157.08
2018-03-31 497.93 71.98 138.63
2017-12-31 496.34 71.59 118.09
2017-09-30 492.13 72.29 96.75
2017-06-30 488.24 69.25 35.94
2017-03-31 473.20 77.50 35.71
2016-12-31 457.16 84.89 37.00
2016-09-30 458.19 91.97 40.41
2016-06-30 455.04 63.03 43.23
2016-03-31 471.82 60.49 46.35
2015-12-31 509.27 30.18 47.93
2015-09-30 547.67 8.00 26.64
2015-06-30 602.51 5.98 27.45
2015-03-31 624.96 -3.41 27.63
2014-12-31 633.52 28.60 28.30
2014-09-30 661.72 39.94 52.31
2014-06-30 653.59 66.45 53.33
2014-03-31 659.52 45.24 54.49
2013-12-31 660.11 40.36 55.26
2013-09-30 640.39 58.72 52.67
2013-06-30 619.65 56.98 50.27
2013-03-31 608.50 59.87 47.74

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Wilson Sons has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Wilson Sons used its assets less efficiently than the South America Infrastructure industry average last year based on Return on Assets.
  • Wilson Sons's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Wilson Sons's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Infrastructure industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Wilson Sons has a total score of 1/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Wilson Sons's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Wilson Sons's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Wilson Sons is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Wilson Sons's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Wilson Sons's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Wilson Sons Company Filings, last reported 2 months ago.

BOVESPA:WSON33 Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 497.50 334.98 77.72
2019-09-30 485.56 313.26 54.06
2019-06-30 493.44 329.99 54.67
2019-03-31 521.50 302.63 68.50
2018-12-31 516.11 307.73 69.03
2018-09-30 493.13 313.95 60.38
2018-06-30 486.33 323.86 67.34
2018-03-31 562.54 341.92 120.06
2017-12-31 547.65 356.23 111.74
2017-09-30 546.60 369.46 107.07
2017-06-30 508.24 366.25 75.95
2017-03-31 538.25 379.61 118.01
2016-12-31 516.49 377.42 112.40
2016-09-30 500.48 361.00 90.57
2016-06-30 479.81 376.01 96.02
2016-03-31 467.00 355.58 131.51
2015-12-31 434.01 363.76 131.12
2015-09-30 410.04 358.70 111.27
2015-06-30 464.73 371.46 114.90
2015-03-31 463.12 385.74 125.84
2014-12-31 513.33 395.19 109.53
2014-09-30 522.09 384.82 92.35
2014-06-30 535.65 388.96 95.16
2014-03-31 545.17 375.60 138.76
2013-12-31 517.00 373.63 130.95
2013-09-30 509.42 370.66 129.13
2013-06-30 492.72 358.87 143.67
2013-03-31 523.99 353.56 151.67
  • Wilson Sons's level of debt (67.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (77% vs 67.3% today).
  • Debt is well covered by operating cash flow (33.2%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.2x coverage).
X
Financial health checks
We assess Wilson Sons's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Wilson Sons has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Wilson Sons's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
9.45%
Current annual income from Wilson Sons dividends.
If you bought R$2,000 of Wilson Sons shares you are expected to receive R$189 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Wilson Sons's pays a higher dividend yield than the bottom 25% of dividend payers in Brazil (1.93%).
  • Wilson Sons's dividend is above the markets top 25% of dividend payers in Brazil (6.48%).
Upcoming dividend payment

Purchase Wilson Sons before the 'Ex-dividend' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BOVESPA:WSON33 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
South America Infrastructure Industry Average Dividend Yield Market Cap Weighted Average of 15 Stocks 5.3%
Brazil Market Average Dividend Yield Market Cap Weighted Average of 165 Stocks 5.1%
Brazil Minimum Threshold Dividend Yield 10th Percentile 0.9%
Brazil Bottom 25% Dividend Yield 25th Percentile 1.9%
Brazil Top 25% Dividend Yield 75th Percentile 6.5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BOVESPA:WSON33 Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2020-03-29
BOVESPA:WSON33 Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2020-03-12 0.540 9.200
2019-04-26 0.540 5.712
2018-05-15 0.540 4.937
2018-03-16 0.540 4.757
2017-05-18 0.520 4.417
2017-03-24 0.520 4.452
2016-05-12 0.500 4.937
2016-03-21 0.500 5.587
2015-03-24 0.408 4.794
2014-11-14 0.380 3.535
2014-08-14 0.380 2.764
2014-05-15 0.380 2.491
2014-03-31 0.380 2.768
2014-03-28 0.380 3.126
2013-05-15 0.254 2.154
2013-03-19 0.254 1.826
2012-08-14 0.254 1.714
2012-05-15 0.250 1.669
2012-03-26 0.254 1.595
2011-03-28 0.254 1.603
2011-03-25 0.254 1.503
2010-03-23 0.317 2.166

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Wilson Sons's earnings are paid to the shareholders as a dividend.
  • Dividends paid are not well covered by earnings (0.8x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Wilson Sons's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.9%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Wilson Sons afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Wilson Sons has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

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

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
  • Wilson Sons has no CEO, or we have no data on them.
Management Team

Arnaldo Calbucci

TITLE
Chief Operating Officer of Operations - Brazil

Fernando Salek

TITLE
CFO of the Brazilian Subsidiaries & Investor Relations and Executive Director
TENURE
3.8 yrs

Augusto Cezar Baião

TITLE
CEO of Brazil Operations & Executive Director

Malcolm Mitchell

TITLE
Secretary
Board of Directors Tenure

Average tenure and age of the Wilson Sons board of directors in years:

9.8
Average Tenure
71.5
Average Age
  • The tenure for the Wilson Sons board of directors is about average.
Board of Directors

Jose Francisco Viera

TITLE
Chairman
AGE
70

William Salomon

TITLE
Deputy Chairman
AGE
62

Fernando Salek

TITLE
CFO of the Brazilian Subsidiaries & Investor Relations and Executive Director
TENURE
1.9 yrs

Augusto Cezar Baião

TITLE
CEO of Brazil Operations & Executive Director
TENURE
13.3 yrs

Claudio Marote

TITLE
Director
AGE
77
TENURE
13.3 yrs

Andrés Rozental

TITLE
Director
AGE
73
TENURE
9.8 yrs

Cláudio Frischtak

TITLE
Independent Director
TENURE
4.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (R$) Value (R$)
X
Management checks
We assess Wilson Sons's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Wilson Sons has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Wilson Sons Limited provides port, maritime, and logistics services in Brazil. It operates through two segments, Port & Logistics Services, and Maritime Services. The company also provides port terminals, such as Rio Grande and Salvador container terminals. In addition, its logistics solutions include bonded and general warehousing, inventory management, distribution, transport management, and foreign trade solutions. Further, the company operates 76 tugboats; and offers salvage assistance, fire-fighting, ocean towage, and support services for the construction of oil platforms and offshore drilling rigs. Additionally, it is involved in the construction, maintenance, and repair of small and medium sized vessels that are used primarily for the offshore and harbour support. The company also provides logistics services, such as transportation of equipment, mud and pipes drilling, cement, food, waste, and other materials between port terminals and offshore platforms; and manages equipment logistics, boarding documents, and regular and non-regular ships scheduling, as well as prepares documents related to maritime transport, demurrage control, and others. It serves shipping companies, importers, exporters, and oil and gas companies, as well as other participants in various sectors. The company was founded in 1837 and is headquartered in Hamilton, Bermuda.

Details
Name: Wilson Sons Limited
WSON33
Exchange: BOVESPA
Founded: 1837
R$2,089,582,952
71,561,060
Website: http://www.wilsonsons.com.br/pt/grupo
Address: Wilson Sons Limited
Clarendon House,
2 Church Street,
Hamilton,
HM CX,
Bermuda
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BOVESPA WSON33 BRAZILIAN DR EACH REPR 1 COM NPV Bolsa de Valores de Sao Paulo BR BRL 30. Apr 2007
BDL WILSN Ordinary Shares Bourse de Luxembourg LU USD 24. Dec 2007
Number of employees
Current staff
Staff numbers
0
Wilson Sons employees.
Industry
Marine Ports and Services
Transportation
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/29 18:38
End of day share price update: 2020/03/27 00:00
Last estimates confirmation: 2020/03/17
Last earnings filing: 2020/03/12
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

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.