Sembcorp Marine Ltd
SGX:S51

Watchlist Manager
Sembcorp Marine Ltd Logo
Sembcorp Marine Ltd
SGX:S51
Watchlist
Price: 1.58 SGD 1.28% Market Closed
Updated: May 24, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

16.2B
+78%
Assets
Growth Rates:
1 Year
+78%
3 Years
+81%
5 Years
+89%
7 Years
+72%
10 Years
+124%
9.8B
+84%
Liabilities
Growth Rates:
1 Year
+84%
3 Years
+85%
5 Years
+57%
7 Years
+43%
10 Years
+115%
6.4B
+70%
Equity
Growth Rates:
1 Year
+70%
3 Years
+74%
5 Years
+177%
7 Years
+150%
10 Years
+139%

Balance Sheet Decomposition
Sembcorp Marine Ltd

16.2B
Assets
9.8B
Liabilities
16.2B
Assets
9.8B
Liabilities
Current Assets 6.3B
Cash & Short-Term Investments 2.3B
Receivables 3.8B
Other Current Assets 215.1m
Non-Current Assets 9.9B
Long-Term Investments 294.9m
PP&E 4.7B
Intangibles 4.2B
Other Non-Current Assets 687.1m
Current Liabilities 6.3B
Accounts Payable 4.1B
Other Current Liabilities 2.1B
Non-Current Liabilities 3.6B
Long-Term Debt 2.8B
Other Non-Current Liabilities 804.6m

Balance Sheet
Sembcorp Marine Ltd

Rotate your device to view
Balance Sheet
Currency: SGD
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
1 013
614
1 072
1 148
837
384
767
1 101
1 103
945
Cash
1 013
614
1 072
1 148
837
384
767
1 101
1 103
945
Short-Term Investments
66
15
145
187
0
5
6
7
1 028
1 377
Total Receivables
446
564
478
1 214
1 665
1 913
2 056
1 735
738
3 609
Accounts Receivables
385
496
408
1 124
1 398
1 841
1 970
1 654
627
3 157
Other Receivables
62
68
70
90
267
72
86
81
110
452
Inventory
3 005
3 833
3 067
96
80
113
94
67
71
192
Other Current Assets
37
90
256
2 448
378
150
218
117
193
197
Total Current Assets
4 567
5 117
5 018
5 092
2 960
2 565
3 140
3 026
3 133
6 320
PP&E Net
3 009
3 541
3 987
3 995
4 179
4 504
4 366
4 228
4 076
4 710
PP&E Gross
3 009
3 541
3 987
3 995
4 179
4 504
4 366
4 228
4 076
4 710
Accumulated Depreciation
1 066
1 125
1 259
1 410
1 580
1 720
1 911
1 962
2 036
3 047
Intangible Assets
47
41
191
168
198
234
209
186
163
393
Goodwill
6
6
11
11
11
12
12
12
12
3 822
Note Receivable
41
54
53
297
1 136
1 088
1 106
1 631
1 507
467
Long-Term Investments
561
419
143
114
69
26
20
20
42
295
Other Long-Term Assets
8
23
12
14
23
29
117
196
169
220
Other Assets
6
6
11
11
11
12
12
12
12
3 822
Total Assets
8 238
N/A
9 201
+12%
9 415
+2%
9 692
+3%
8 577
-12%
8 459
-1%
8 970
+6%
9 300
+4%
9 102
-2%
16 227
+78%
Liabilities
Accounts Payable
1 767
2 470
2 054
1 555
1 487
1 273
1 003
1 407
1 018
3 985
Accrued Liabilities
45
33
35
30
28
26
17
13
24
26
Short-Term Debt
2
2
0
0
0
50
0
0
0
0
Current Portion of Long-Term Debt
432
913
1 364
852
1 055
1 396
2 143
842
1 695
788
Other Current Liabilities
1 203
479
295
1 209
192
130
236
271
696
1 466
Total Current Liabilities
3 449
3 897
3 748
3 647
2 763
2 875
3 400
2 533
3 434
6 265
Long-Term Debt
1 308
2 465
2 791
3 247
3 173
3 233
1 698
2 513
1 662
2 763
Deferred Income Tax
130
43
86
62
53
29
27
19
16
98
Minority Interest
167
153
46
41
37
33
29
24
19
21
Other Liabilities
220
132
182
256
240
115
150
210
202
685
Total Liabilities
5 273
N/A
6 690
+27%
6 853
+2%
7 253
+6%
6 266
-14%
6 285
+0%
5 303
-16%
5 299
0%
5 333
+1%
9 832
+84%
Equity
Common Stock
484
484
484
484
484
486
2 575
4 074
4 074
8 754
Retained Earnings
2 554
2 013
2 004
1 944
1 841
1 706
1 123
49
311
2 328
Unrealized Security Profit/Loss
11
13
2
0
0
0
0
0
0
2
Treasury Stock
2
3
1
3
2
1
1
0
0
3
Other Equity
60
4
72
13
11
18
30
24
6
26
Total Equity
2 965
N/A
2 511
-15%
2 562
+2%
2 439
-5%
2 312
-5%
2 173
-6%
3 667
+69%
4 001
+9%
3 769
-6%
6 395
+70%
Total Liabilities & Equity
8 238
N/A
9 201
+12%
9 415
+2%
9 692
+3%
8 577
-12%
8 459
-1%
8 970
+6%
9 300
+4%
9 102
-2%
16 227
+78%
Shares Outstanding
Common Shares Outstanding
2 089
3 249
3 733
3 731
3 732
3 735
14 422
1 569
1 569
3 411

See Also

Summary
S51 intrinsic value, competitors valuation, and company profile.
DCF Valuation
S51 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
S51 stock valuation using valuation multiples.
Wall Street Estimates
S51 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
S51 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 140,400+ 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.