First Time Loading...

Keppel Corporation Ltd
SGX:BN4

Watchlist Manager
Keppel Corporation Ltd Logo
Keppel Corporation Ltd
SGX:BN4
Watchlist
Price: 6.84 SGD Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

7B
-0.2%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+6%
5 Years
+17%
7 Years
+3%
10 Years
-44%
828.9m
+0.9%
Operating Income
Growth Rates:
1 Year
+726%
3 Years
-
5 Years
-28%
7 Years
+4%
10 Years
-61%
4.1B
+0.3%
Net Income
Growth Rates:
1 Year
+339%
3 Years
-
5 Years
+329%
7 Years
+419%
10 Years
+120%

Earnings Waterfall
Keppel Corporation Ltd

Revenue
7B SGD
Cost of Revenue
-5B SGD
Gross Profit
2B SGD
Operating Expenses
-1.1B SGD
Operating Income
828.9m SGD
Other Expenses
3.2B SGD
Net Income
4.1B SGD

Income Statement
Keppel Corporation Ltd

Rotate your device to view
Income Statement
Currency: SGD
Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
12 060
N/A
13 255
+10%
13 771
+4%
13 965
+1%
12 458
-11%
12 052
-3%
11 781
-2%
12 380
+5%
12 618
+2%
12 719
+1%
12 956
+2%
13 283
+3%
13 101
-1%
12 487
-5%
11 742
-6%
10 296
-12%
9 225
-10%
8 288
-10%
7 307
-12%
6 767
-7%
6 272
-7%
6 201
-1%
6 359
+3%
5 964
-6%
6 186
+4%
6 154
-1%
5 833
-5%
5 965
+2%
6 026
+1%
6 287
+4%
7 059
+12%
7 580
+7%
7 906
+4%
9 304
+18%
6 574
-29%
6 280
-4%
6 611
+5%
7 079
+7%
6 620
-6%
6 980
+5%
6 966
0%
Gross Profit
Cost of Revenue
(7 660)
(8 692)
(9 260)
(9 494)
(8 591)
(8 340)
(7 938)
(8 602)
(8 711)
(8 701)
(9 044)
(9 245)
(8 994)
(8 765)
(8 061)
(7 023)
(6 297)
(5 374)
(4 755)
(4 204)
(3 952)
(3 996)
(4 114)
(3 957)
(4 132)
(4 195)
(4 025)
(4 175)
(4 201)
(4 320)
(4 943)
(5 215)
(5 574)
(6 556)
(4 558)
(4 487)
(5 082)
(5 624)
(5 174)
(5 208)
(4 998)
Gross Profit
4 400
N/A
4 562
+4%
4 511
-1%
4 471
-1%
3 867
-14%
3 712
-4%
3 843
+4%
3 779
-2%
3 907
+3%
4 017
+3%
3 912
-3%
4 038
+3%
4 107
+2%
3 723
-9%
3 681
-1%
3 273
-11%
2 929
-11%
2 914
0%
2 552
-12%
2 563
+0%
2 321
-9%
2 205
-5%
2 245
+2%
2 006
-11%
2 054
+2%
1 959
-5%
1 809
-8%
1 790
-1%
1 825
+2%
1 967
+8%
2 116
+8%
2 365
+12%
2 333
-1%
2 748
+18%
2 016
-27%
1 793
-11%
1 529
-15%
1 456
-5%
1 445
-1%
1 772
+23%
1 968
+11%
Operating Income
Operating Expenses
(1 038)
(1 050)
(1 091)
(1 849)
(1 795)
(1 827)
(1 822)
(1 644)
(1 755)
(1 821)
(1 719)
(1 665)
(1 750)
(1 419)
(1 572)
(1 760)
(1 535)
(1 702)
(1 524)
(1 768)
(1 619)
(1 589)
(1 517)
(1 075)
(821)
(597)
(462)
(635)
(833)
(1 090)
(1 328)
(1 814)
(1 430)
(1 523)
(2 545)
(1 125)
(1 414)
(163)
(1 345)
(950)
(1 139)
Selling, General & Administrative
(1 487)
(1 534)
(1 569)
(1 579)
(1 553)
(1 534)
(1 547)
(1 668)
(1 710)
(1 785)
(1 790)
(1 733)
(1 834)
(1 755)
(1 732)
(1 600)
(1 398)
(1 330)
(1 218)
(1 155)
(1 130)
(1 085)
(1 065)
(1 027)
(1 007)
(966)
(961)
(988)
(1 011)
(1 070)
(1 108)
(1 238)
(1 189)
(1 499)
(1 771)
(847)
(965)
(701)
(702)
(683)
(728)
Depreciation & Amortization
(211)
(214)
(218)
(211)
(214)
(223)
(235)
(242)
(251)
(257)
(260)
(265)
(268)
(267)
(255)
(220)
(211)
(204)
(202)
(236)
(236)
(235)
(233)
(212)
(203)
(189)
(182)
(182)
(204)
(262)
(324)
(375)
(408)
(507)
(414)
(352)
(291)
(253)
(207)
(205)
(221)
Other Operating Expenses
660
698
696
(60)
(27)
(70)
(41)
266
207
221
331
333
351
604
415
61
73
(167)
(104)
(376)
(254)
(268)
(219)
164
390
558
681
535
381
242
105
(201)
167
483
(361)
73
(158)
791
(436)
(61)
(189)
Operating Income
3 362
N/A
3 512
+4%
3 420
-3%
2 621
-23%
2 072
-21%
1 886
-9%
2 021
+7%
2 134
+6%
2 153
+1%
2 197
+2%
2 194
0%
2 373
+8%
2 357
-1%
2 304
-2%
2 109
-8%
1 514
-28%
1 393
-8%
1 213
-13%
1 028
-15%
795
-23%
702
-12%
616
-12%
728
+18%
931
+28%
1 233
+32%
1 362
+10%
1 346
-1%
1 155
-14%
992
-14%
877
-12%
788
-10%
550
-30%
903
+64%
1 225
+36%
(529)
N/A
667
N/A
115
-83%
1 293
+1 020%
100
-92%
822
+719%
829
+1%
Pre-Tax Income
Interest Income Expense
495
514
524
635
686
712
748
659
637
667
643
515
496
453
475
484
427
394
396
260
364
380
314
259
116
68
86
190
189
218
209
191
89
(165)
111
303
1 063
319
720
364
335
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(749)
(749)
(746)
(745)
(100)
(101)
(106)
(116)
212
(74)
(706)
164
(303)
433
(15)
275
(40)
50
Total Other Income
0
0
0
(0)
(0)
(0)
0
0
0
0
0
1
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
0
0
Pre-Tax Income
3 858
N/A
4 026
+4%
3 944
-2%
3 256
-17%
2 758
-15%
2 598
-6%
2 769
+7%
2 794
+1%
2 790
0%
2 863
+3%
2 836
-1%
2 889
+2%
2 852
-1%
2 757
-3%
2 584
-6%
1 997
-23%
1 820
-9%
1 607
-12%
1 424
-11%
1 055
-26%
1 066
+1%
996
-7%
1 041
+5%
441
-58%
601
+36%
684
+14%
687
+1%
1 245
+81%
1 080
-13%
989
-8%
881
-11%
953
+8%
918
-4%
354
-61%
(255)
N/A
668
N/A
1 611
+141%
1 597
-1%
1 095
-31%
1 147
+5%
1 214
+6%
Net Income
Tax Provision
(520)
(531)
(504)
(501)
(418)
(417)
(451)
(397)
(423)
(449)
(429)
(462)
(447)
(411)
(403)
(404)
(376)
(353)
(317)
(233)
(208)
(192)
(197)
(244)
(332)
(328)
(368)
(285)
(217)
(225)
(180)
(192)
(230)
(356)
(253)
(297)
(375)
(263)
(245)
(275)
(290)
Income from Continuing Operations
3 338
3 495
3 440
2 756
2 340
2 181
2 318
2 396
2 367
2 414
2 408
2 426
2 406
2 346
2 181
1 593
1 445
1 254
1 107
822
858
804
844
197
269
356
320
961
863
764
701
761
687
(2)
(508)
371
1 236
1 334
850
872
924
Income to Minority Interest
(953)
(974)
(979)
(518)
(497)
(511)
(537)
(551)
(540)
(527)
(564)
(541)
(499)
(449)
(335)
(68)
(70)
(70)
(62)
(38)
(33)
(14)
(13)
(1)
12
4
1
(12)
(49)
(46)
(50)
(54)
(23)
(24)
2
6
15
12
1
(10)
(27)
Net Income (Common)
2 385
N/A
2 521
+6%
2 461
-2%
2 237
-9%
1 844
-18%
1 669
-9%
1 781
+7%
1 846
+4%
1 828
-1%
1 887
+3%
1 843
-2%
1 885
+2%
1 906
+1%
1 897
0%
1 846
-3%
1 525
-17%
1 375
-10%
1 184
-14%
1 046
-12%
784
-25%
826
+5%
791
-4%
831
+5%
196
-76%
281
+43%
360
+28%
321
-11%
948
+195%
814
-14%
718
-12%
651
-9%
707
+9%
665
-6%
(26)
N/A
(506)
-1 847%
331
N/A
1 023
+209%
1 220
+19%
927
-24%
4 056
+338%
4 067
+0%
EPS (Diluted)
1.33
N/A
1.41
+6%
1.37
-3%
1.24
-9%
1.02
-18%
0.92
-10%
0.98
+7%
1.02
+4%
1
-2%
1.03
+3%
1.01
-2%
1.03
+2%
1.05
+2%
1.05
N/A
1.02
-3%
0.84
-18%
0.76
-10%
0.65
-14%
0.57
-12%
0.43
-25%
0.45
+5%
0.43
-4%
0.45
+5%
0.11
-76%
0.14
+27%
0.19
+36%
0.17
-11%
0.52
+206%
0.45
-13%
0.39
-13%
0.36
-8%
0.39
+8%
0.36
-8%
-0.02
N/A
-0.28
-1 300%
0.18
N/A
0.55
+206%
0.67
+22%
0.51
-24%
2.24
+339%
2.25
+0%

See Also

Summary
BN4 intrinsic value, competitors valuation, and company profile.
DCF Valuation
BN4 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BN4 stock valuation using valuation multiples.
Wall Street Estimates
BN4 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BN4 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.