Sembcorp Industries Ratios and Metrics

Market cap in millions SGD. Fiscal year is January - December.

Millions SGD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 6, 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
Market Capitalization	12,069	10,704	9,841	9,448	6,006	3,560
Market Cap Growth	6.65%	8.77%	4.16%	57.32%	68.69%	16.88%
Enterprise Value	20,873	18,987	18,021	16,451	13,521	10,237
PE Ratio	12.39	10.88	9.73	10.03	7.08	12.76
PS Ratio	2.08	1.85	1.53	1.34	0.77	0.56
PB Ratio	2.06	1.83	1.74	1.94	1.42	0.91
P/FCF Ratio	65.24	57.86	-	14.42	5.75	3.80
P/OCF Ratio	10.32	9.15	6.97	6.38	3.64	2.92
EV/Sales Ratio	3.60	3.27	2.81	2.34	1.73	1.60
EV/EBITDA Ratio	10.87	13.32	11.81	10.19	10.98	12.61
EV/EBIT Ratio	14.45	20.01	16.05	13.87	15.33	20.19
EV/FCF Ratio	112.83	102.63	-	25.12	12.95	10.93
Debt / Equity Ratio	1.65	1.65	1.66	1.55	1.75	1.96
Debt / EBITDA Ratio	6.81	6.81	5.98	4.61	5.87	9.25
Debt / FCF Ratio	52.45	52.45	-	11.55	7.05	8.20
Net Debt / Equity Ratio	1.45	1.45	1.49	1.37	1.42	1.59
Net Debt / EBITDA Ratio	5.95	5.95	5.52	4.14	4.86	7.68
Net Debt / FCF Ratio	45.84	45.84	-46.78	10.22	5.73	6.65
Quick Ratio	1.00	1.00	0.91	0.69	0.56	1.10
Current Ratio	1.05	1.05	1.16	0.78	1.35	1.35
Asset Turnover	0.32	0.32	0.38	0.45	0.52	0.46
Return on Equity (ROE)	17.70%	17.70%	19.85%	23.06%	17.88%	4.08%
Return on Assets (ROA)	3.24%	3.24%	4.17%	4.70%	3.62%	2.27%
Return on Capital Employed (ROCE)	6.10%	6.10%	7.40%	9.90%	7.90%	4.40%
Earnings Yield	8.15%	9.19%	10.27%	9.97%	14.12%	7.84%
FCF Yield	1.53%	1.73%	-1.83%	6.93%	17.38%	26.32%
Dividend Yield	3.69%	4.15%	4.34%	2.62%	2.60%	2.81%
Payout Ratio	46.95%	46.95%	24.73%	16.98%	14.74%	38.35%
Buyback Yield / Dilution	0.68%	0.68%	0.06%	0.49%	-0.83%	-0.33%
Total Shareholder Return	4.38%	4.83%	4.39%	3.12%	1.77%	2.48%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.