Sembcorp Industries Ltd (SGX:U96)
Singapore · Delayed Price · Currency is SGD 6.15
+0.06 (0.99%)
Sep 3, 2026, 1:28 PM SGT
Sembcorp Industries Income Statement
Financials in millions SGD. Fiscal year is January - December.
Millions SGD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 6,628 | 5,799 | 6,417 | 7,042 | 7,825 | 6,408 | |
Revenue Growth | 7.75% | -9.63% | -8.88% | -10.01% | 22.11% | 17.64% |
Selling, General & Admin | 432 | 436 | 469 | 424 | 491 | 386 |
Amortization of Goodwill & Intangibles | 7 | 7 | 6 | 6 | 8 | 7 |
Other Operating Expenses | 5,370 | 4,391 | 4,815 | 5,426 | 6,444 | 5,508 |
Total Operating Expenses | 5,809 | 4,834 | 5,290 | 5,856 | 6,943 | 5,901 |
Operating Income | 819 | 965 | 1,127 | 1,186 | 882 | 507 |
Interest Expense | -417 | -386 | -365 | -403 | -305 | -291 |
Interest Income | 31 | 29 | 28 | 59 | 39 | 25 |
Net Interest Expense | -386 | -357 | -337 | -344 | -266 | -266 |
Income (Loss) on Equity Investments | 464 | 496 | 316 | 264 | 248 | 206 |
Currency Exchange Gain (Loss) | 17 | -10 | -16 | -7 | 14 | 10 |
Other Non-Operating Income (Expenses) | -17 | -41 | 162 | 128 | -9 | -1 |
EBT Excluding Unusual Items | 897 | 1,053 | 1,252 | 1,227 | 869 | 456 |
Total Merger & Restructuring Charges | -153 | - | -1 | -2 | - | - |
Gain (Loss) on Sale of Investments | -146 | -9 | -4 | 5 | -5 | -205 |
Gain (Loss) on Sale of Assets | 125 | 125 | 3 | - | 1 | 13 |
Asset Writedown | 8 | 5 | 5 | - | - | - |
Other Unusual Items | 51 | 2 | 4 | - | - | 10 |
Pretax Income | 782 | 1,176 | 1,259 | 1,230 | 865 | 274 |
Income Tax Expense | 150 | 156 | 207 | 182 | 138 | 123 |
Earnings From Continuing Ops. | 632 | 1,020 | 1,052 | 1,048 | 727 | 151 |
Earnings From Discontinued Ops. | - | - | -9 | -78 | 144 | 149 |
Net Income to Company | 632 | 1,020 | 1,043 | 970 | 871 | 300 |
Minority Interest in Earnings | -34 | -36 | -27 | -28 | -23 | -21 |
Net Income | 598 | 984 | 1,016 | 942 | 848 | 279 |
Net Income to Common | 598 | 984 | 1,016 | 942 | 848 | 279 |
Net Income Growth | -40.73% | -3.15% | 7.86% | 11.09% | 203.94% | - |
Shares Outstanding (Basic) | 1,778 | 1,778 | 1,782 | 1,783 | 1,782 | 1,784 |
Shares Outstanding (Diluted) | 1,795 | 1,799 | 1,811 | 1,812 | 1,821 | 1,806 |
Shares Change | -0.82% | -0.66% | -0.06% | -0.49% | 0.83% | 0.33% |
EPS (Basic) | 0.34 | 0.55 | 0.57 | 0.53 | 0.48 | 0.16 |
EPS (Diluted) | 0.33 | 0.55 | 0.56 | 0.52 | 0.47 | 0.15 |
EPS Growth | -40.21% | -2.48% | 7.92% | 11.63% | 201.41% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -68 | 214 | -180 | 655 | 1,044 | 937 |
Free Cash Flow Per Share | -0.04 | 0.12 | -0.10 | 0.36 | 0.57 | 0.52 |
Dividend Per Share | 0.270 | 0.250 | 0.230 | 0.130 | 0.080 | 0.050 |
Dividend Growth | 3.85% | 8.70% | 76.92% | 62.50% | 60.00% | 25.00% |
Profit Margin | 9.02% | 16.97% | 15.83% | 13.38% | 10.84% | 4.35% |
Free Cash Flow Margin | -1.03% | 3.69% | -2.80% | 9.30% | 13.34% | 14.62% |
EBITDA | 1,298 | 1,401 | 1,545 | 1,615 | 1,231 | 812 |
EBITDA Margin | 19.58% | 24.16% | 24.08% | 22.93% | 15.73% | 12.67% |
D&A For EBITDA | 479 | 436 | 418 | 429 | 349 | 305 |
EBIT | 819 | 965 | 1,127 | 1,186 | 882 | 507 |
EBIT Margin | 12.36% | 16.64% | 17.56% | 16.84% | 11.27% | 7.91% |
Effective Tax Rate | 19.18% | 13.26% | 16.44% | 14.80% | 15.95% | 44.89% |