Sembcorp Industries Ltd
SGX:U96.SI
5.01 (SGD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SGD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 7,042 | 7,825 | 7,795 | 5,447 | 9,618 | 11,689 | 8,345.605 | 7,907.048 | 9,544.621 | 10,894.66 | 10,797.622 | 10,189.058 | 9,047.066 | 8,763.614 | 9,572.408 | 9,928.413 | 8,618.778 | 7,485.853 | 7,409.217 | 5,943.962 | 4,641.66 | 4,201.921 | 3,225.215 | 2,894.943 | 3,653.068 | 3,900.066 | 3,309.333 |
Cost of Revenue
| 5,477 | 6,598 | 6,693 | 4,660 | 8,726 | 10,769 | 7,399.538 | 6,801.916 | 8,812.96 | 9,479.983 | 9,510.359 | 8,808.796 | 7,692.621 | 7,242.974 | 8,222.294 | 8,896.422 | 7,802.101 | 6,820.304 | 6,769.618 | 5,358.663 | 4,144.718 | 3,669.77 | 2,768.8 | 2,401.924 | 3,023.956 | 0 | 0 |
Gross Profit
| 1,565 | 1,227 | 1,102 | 787 | 892 | 920 | 946.067 | 1,105.132 | 731.661 | 1,414.677 | 1,287.263 | 1,380.262 | 1,354.445 | 1,520.64 | 1,350.114 | 1,031.991 | 816.677 | 665.549 | 639.599 | 585.299 | 496.942 | 532.151 | 456.415 | 493.019 | 629.112 | 3,900.066 | 3,309.333 |
Gross Profit Ratio
| 0.222 | 0.157 | 0.141 | 0.144 | 0.093 | 0.079 | 0.113 | 0.14 | 0.077 | 0.13 | 0.119 | 0.135 | 0.15 | 0.174 | 0.141 | 0.104 | 0.095 | 0.089 | 0.086 | 0.098 | 0.107 | 0.127 | 0.142 | 0.17 | 0.172 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 432 | 499 | 432 | 344 | 447 | 408 | 420.089 | 360.827 | 524.373 | 352.486 | 339.042 | 320.38 | 288.641 | 341.065 | 295.063 | 264.599 | 246.079 | 207.907 | 324.741 | 315.406 | 298.347 | 292.395 | 265.831 | 271.767 | 413.933 | 0 | 0 |
Selling & Marketing Expenses
| -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 414 | 499 | 432 | 344 | 447 | 408 | 420.089 | 360.827 | 524.373 | 352.486 | 339.042 | 320.38 | 288.641 | 341.065 | 295.063 | 264.599 | 246.079 | 207.907 | 324.741 | 315.406 | 298.347 | 292.395 | 265.831 | 271.767 | 413.933 | 0 | 0 |
Other Expenses
| 36 | -169 | -140 | -126 | -222 | 48 | 29.703 | 39.603 | 417.991 | 76.687 | 211.966 | 43.068 | 99.87 | 88.788 | 204.419 | 12.864 | 242.873 | 156.016 | 192.798 | 745.92 | 272.039 | 62.124 | 149.693 | 43.716 | 0 | 28.209 | 0 |
Operating Expenses
| 414 | 330 | 292 | 218 | 225 | 301 | 344.539 | 360.827 | 524.373 | 352.486 | 339.042 | 320.38 | 288.641 | 341.065 | 295.063 | 264.599 | 246.079 | 207.907 | 324.741 | 315.406 | 298.347 | 292.395 | 265.831 | 271.767 | 413.933 | 28.209 | 0 |
Operating Income
| 1,151 | 1,159 | 830 | 696 | 866 | 619 | 601.528 | 783.908 | 625.279 | 1,138.878 | 948.221 | 1,059.882 | 1,065.804 | 1,179.575 | 1,055.051 | 767.392 | 570.598 | 457.642 | 314.858 | 269.893 | 198.595 | 239.756 | 190.584 | 221.252 | 3,653.068 | 3,900.066 | 3,309.333 |
Operating Income Ratio
| 0.163 | 0.148 | 0.106 | 0.128 | 0.09 | 0.053 | 0.072 | 0.099 | 0.066 | 0.105 | 0.088 | 0.104 | 0.118 | 0.135 | 0.11 | 0.077 | 0.066 | 0.061 | 0.042 | 0.045 | 0.043 | 0.057 | 0.059 | 0.076 | 1 | 1 | 1 |
Total Other Income Expenses Net
| -185 | -294 | -407 | -485 | -571 | -199 | -289.425 | -246.47 | -198.929 | 107.56 | 266.138 | 94.874 | 204.775 | 187.754 | 163.233 | 94.553 | 242.873 | 156.016 | 192.798 | 745.92 | 272.039 | 62.124 | 149.693 | 43.716 | -3,424.076 | -3,715.102 | -3,186.294 |
Income Before Tax
| 966 | 865 | 423 | 211 | 295 | 420 | 312.103 | 537.438 | 426.35 | 1,246.438 | 1,214.359 | 1,154.756 | 1,270.579 | 1,367.329 | 1,218.284 | 861.945 | 813.471 | 613.658 | 507.656 | 1,015.813 | 470.634 | 301.88 | 340.277 | 264.968 | 228.992 | 184.964 | 123.039 |
Income Before Tax Ratio
| 0.137 | 0.111 | 0.054 | 0.039 | 0.031 | 0.036 | 0.037 | 0.068 | 0.045 | 0.114 | 0.112 | 0.113 | 0.14 | 0.156 | 0.127 | 0.087 | 0.094 | 0.082 | 0.069 | 0.171 | 0.101 | 0.072 | 0.106 | 0.092 | 0.063 | 0.047 | 0.037 |
Income Tax Expense
| 182 | 138 | 123 | 32 | 78 | 88 | 67.391 | 100.284 | -28.052 | 162.156 | 117.154 | 121.698 | 124.769 | 194.378 | 202.981 | 130.951 | 86.247 | 130.176 | 92.43 | 93.573 | 88.207 | 54.368 | 90.766 | 84.74 | 81.829 | 83.456 | 83.447 |
Net Income
| 942 | 848 | 279 | 179 | 247 | 347 | 230.772 | 394.889 | 520.916 | 791.501 | 816.229 | 753.283 | 809.282 | 792.871 | 682.664 | 507.061 | 526.217 | 497.728 | 380.751 | 391.488 | 285.135 | 171.554 | 245.213 | 180.228 | 179.052 | -515.104 | 54.325 |
Net Income Ratio
| 0.134 | 0.108 | 0.036 | 0.033 | 0.026 | 0.03 | 0.028 | 0.05 | 0.055 | 0.073 | 0.076 | 0.074 | 0.089 | 0.09 | 0.071 | 0.051 | 0.061 | 0.066 | 0.051 | 0.066 | 0.061 | 0.041 | 0.076 | 0.062 | 0.049 | -0.132 | 0.016 |
EPS
| 0.53 | 0.48 | 0.16 | 0.1 | 0.12 | 0.19 | 0.13 | 0.2 | 0.29 | 0.44 | 0.46 | 0.42 | 0.45 | 0.44 | 0.38 | 0.28 | 0.3 | 0.28 | 0.17 | 0.21 | 0.16 | 0.095 | 0.15 | 0.11 | 0.11 | -0.33 | 0.057 |
EPS Diluted
| 0.52 | 0.47 | 0.15 | 0.1 | 0.12 | 0.19 | 0.13 | 0.2 | 0.29 | 0.44 | 0.45 | 0.42 | 0.45 | 0.44 | 0.38 | 0.28 | 0.29 | 0.28 | 0.17 | 0.21 | 0.16 | 0.095 | 0.15 | 0.11 | 0.11 | -0.33 | 0.057 |
EBITDA
| 1,607 | 1,620 | 1,287 | 1,275 | 1,548 | 1,502 | 1,393.393 | 1,383.555 | 1,062.367 | 1,627.484 | 1,629.166 | 1,554.833 | 1,571.063 | 1,670.597 | 1,459.173 | 1,101.421 | 753.457 | 627.99 | 499.237 | 452.082 | 377.064 | 410.688 | 339.321 | 356.444 | 3,799.435 | 4,045.942 | 3,420.285 |
EBITDA Ratio
| 0.228 | 0.207 | 0.165 | 0.234 | 0.161 | 0.128 | 0.167 | 0.175 | 0.111 | 0.149 | 0.151 | 0.153 | 0.174 | 0.191 | 0.152 | 0.111 | 0.087 | 0.084 | 0.067 | 0.076 | 0.081 | 0.098 | 0.105 | 0.123 | 1.04 | 1.037 | 1.034 |