Sembcorp Industries Ltd (SGX:U96)
Singapore
· Delayed Price · Currency is SGD 6.34
-0.03 (-0.47%)
Mar 28, 2025, 5:11 PM SGT
Sembcorp Industries Income Statement
Financials in millions SGD. Fiscal year is January - December.
Millions SGD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 6,417 | 7,042 | 7,825 | 6,408 | 5,447 | Upgrade
|
| Revenue Growth (YoY) | -8.88% | -10.01% | 22.11% | 17.64% | -19.12% | Upgrade
|
| Selling, General & Admin | 475 | 426 | 491 | 386 | 338 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | 6 | 8 | 7 | 6 | Upgrade
|
| Other Operating Expenses | 4,819 | 5,426 | 6,444 | 5,508 | 4,519 | Upgrade
|
| Total Operating Expenses | 5,294 | 5,858 | 6,943 | 5,901 | 4,863 | Upgrade
|
| Operating Income | 1,123 | 1,184 | 882 | 507 | 584 | Upgrade
|
| Interest Expense | -365 | -403 | -305 | -291 | -495 | Upgrade
|
| Interest Income | 28 | 59 | 39 | 25 | 37 | Upgrade
|
| Net Interest Expense | -337 | -344 | -266 | -266 | -458 | Upgrade
|
| Income (Loss) on Equity Investments | 317 | 264 | 248 | 206 | 233 | Upgrade
|
| Currency Exchange Gain (Loss) | -16 | -7 | 14 | 10 | 15 | Upgrade
|
| Other Non-Operating Income (Expenses) | 162 | 123 | -9 | -1 | 1 | Upgrade
|
| EBT Excluding Unusual Items | 1,249 | 1,220 | 869 | 456 | 375 | Upgrade
|
| Total Merger & Restructuring Charges | -1 | - | - | - | - | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -27 | Upgrade
|
| Gain (Loss) on Sale of Investments | -3 | 10 | -5 | -205 | -113 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2 | - | 1 | 13 | -2 | Upgrade
|
| Asset Writedown | - | - | - | - | -73 | Upgrade
|
| Other Unusual Items | 4 | - | - | 10 | 51 | Upgrade
|
| Pretax Income | 1,251 | 1,230 | 865 | 274 | 211 | Upgrade
|
| Income Tax Expense | 206 | 182 | 138 | 123 | 32 | Upgrade
|
| Earnings From Continuing Ops. | 1,045 | 1,048 | 727 | 151 | 179 | Upgrade
|
| Earnings From Discontinued Ops. | -9 | -78 | 144 | 149 | -1,154 | Upgrade
|
| Net Income to Company | 1,036 | 970 | 871 | 300 | -975 | Upgrade
|
| Minority Interest in Earnings | -25 | -28 | -23 | -21 | -22 | Upgrade
|
| Net Income | 1,011 | 942 | 848 | 279 | -997 | Upgrade
|
| Preferred Dividends & Other Adjustments | - | - | - | - | 17 | Upgrade
|
| Net Income to Common | 1,011 | 942 | 848 | 279 | -1,014 | Upgrade
|
| Net Income Growth | 7.32% | 11.09% | 203.94% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1,782 | 1,783 | 1,782 | 1,784 | 1,785 | Upgrade
|
| Shares Outstanding (Diluted) | 1,811 | 1,812 | 1,821 | 1,806 | 1,800 | Upgrade
|
| Shares Change (YoY) | -0.06% | -0.49% | 0.83% | 0.33% | 0.17% | Upgrade
|
| EPS (Basic) | 0.57 | 0.53 | 0.48 | 0.16 | -0.57 | Upgrade
|
| EPS (Diluted) | 0.56 | 0.52 | 0.47 | 0.15 | -0.56 | Upgrade
|
| EPS Growth | 7.38% | 11.63% | 201.41% | - | - | Upgrade
|
| Free Cash Flow | -180 | 655 | 1,044 | 937 | 173 | Upgrade
|
| Free Cash Flow Per Share | -0.10 | 0.36 | 0.57 | 0.52 | 0.10 | Upgrade
|
| Dividend Per Share | 0.230 | 0.130 | 0.080 | 0.050 | 0.040 | Upgrade
|
| Dividend Growth | 76.92% | 62.50% | 60.00% | 25.00% | -20.00% | Upgrade
|
| Profit Margin | 15.75% | 13.38% | 10.84% | 4.35% | -18.62% | Upgrade
|
| Free Cash Flow Margin | -2.80% | 9.30% | 13.34% | 14.62% | 3.18% | Upgrade
|
| EBITDA | 1,573 | 1,613 | 1,231 | 812 | 1,013 | Upgrade
|
| EBITDA Margin | 24.51% | 22.91% | 15.73% | 12.67% | 18.60% | Upgrade
|
| D&A For EBITDA | 450 | 429 | 349 | 305 | 429 | Upgrade
|
| EBIT | 1,123 | 1,184 | 882 | 507 | 584 | Upgrade
|
| EBIT Margin | 17.50% | 16.81% | 11.27% | 7.91% | 10.72% | Upgrade
|
| Effective Tax Rate | 16.47% | 14.80% | 15.95% | 44.89% | 15.17% | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.