First Time Loading...

Sembcorp Marine Ltd
SGX:S51

Watchlist Manager
Sembcorp Marine Ltd Logo
Sembcorp Marine Ltd
SGX:S51
Watchlist
Price: 0.092 SGD -3.16% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

7.3B
+95%
Revenue
Growth Rates:
1 Year
+274%
3 Years
+383%
5 Years
+49%
7 Years
+106%
10 Years
+32%
-418.8m
-47%
Operating Income
Growth Rates:
1 Year
-103%
3 Years
+28%
5 Years
-700%
7 Years
-
10 Years
-
-1.9B
-407%
Net Income
Growth Rates:
1 Year
-643%
3 Years
-233%
5 Years
-2 517%
7 Years
-
10 Years
-

Earnings Waterfall
Sembcorp Marine Ltd

Revenue
7.3B SGD
Cost of Revenue
-7.5B SGD
Gross Profit
-205.7m SGD
Operating Expenses
-213.1m SGD
Operating Income
-418.8m SGD
Other Expenses
-1.5B SGD
Net Income
-1.9B SGD

Income Statement
Sembcorp Marine Ltd

Rotate your device to view
Income Statement
Currency: SGD
Dec-2011 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 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
3 960
N/A
4 074
+3%
4 460
+9%
4 050
-9%
4 430
+9%
4 538
+2%
4 445
-2%
5 211
+17%
5 526
+6%
5 811
+5%
6 028
+4%
6 080
+1%
5 833
-4%
5 801
-1%
5 668
-2%
5 086
-10%
4 968
-2%
4 583
-8%
4 284
-7%
4 042
-6%
3 545
-12%
3 372
-5%
3 112
-8%
2 953
-5%
3 035
+3%
3 470
+14%
4 448
+28%
4 886
+10%
4 888
+0%
4 518
-8%
3 622
-20%
3 172
-12%
2 883
-9%
2 247
-22%
1 510
-33%
1 448
-4%
1 862
+29%
2 113
+13%
1 947
-8%
3 738
+92%
7 291
+95%
Gross Profit
Cost of Revenue
(3 094)
(3 246)
(3 632)
(3 312)
(3 736)
(3 845)
(3 805)
(4 558)
(4 818)
(5 088)
(5 254)
(5 282)
(4 989)
(4 959)
(4 820)
(4 353)
(4 837)
(4 541)
(4 334)
(4 112)
(3 252)
(3 145)
(2 919)
(2 704)
(2 689)
(3 096)
(4 194)
(4 772)
(4 885)
(4 536)
(3 589)
(3 172)
(2 974)
(2 560)
(2 001)
(2 332)
(2 945)
(2 700)
(2 079)
(3 927)
(7 497)
Gross Profit
866
N/A
828
-4%
827
0%
738
-11%
695
-6%
693
0%
640
-8%
653
+2%
708
+8%
723
+2%
774
+7%
798
+3%
844
+6%
842
0%
847
+1%
734
-13%
131
-82%
42
-68%
(50)
N/A
(70)
-40%
293
N/A
227
-22%
194
-15%
250
+29%
346
+39%
374
+8%
254
-32%
114
-55%
3
-97%
(18)
N/A
33
N/A
0
-100%
(92)
N/A
(313)
-241%
(490)
-57%
(884)
-80%
(1 082)
-22%
(587)
+46%
(132)
+77%
(190)
-43%
(206)
-8%
Operating Income
Operating Expenses
(119)
(122)
(119)
(113)
(141)
(116)
(91)
(91)
(78)
(118)
(123)
(136)
(137)
(123)
(123)
(142)
(281)
(279)
(270)
(239)
(67)
8
18
19
(40)
(53)
(42)
(31)
(55)
(47)
(50)
(48)
(47)
(1)
(91)
(234)
(142)
(48)
(74)
(96)
(213)
Selling, General & Administrative
(133)
(136)
(138)
(133)
(143)
(139)
(140)
(139)
(147)
(151)
(153)
(158)
(152)
(148)
(148)
(153)
(290)
(282)
(270)
(262)
(114)
(111)
(109)
(100)
(99)
(96)
(95)
(94)
(102)
(96)
(99)
(92)
(86)
(82)
(93)
(87)
(89)
(101)
(110)
(195)
(337)
Depreciation & Amortization
0
(5)
(6)
(6)
0
0
(3)
(2)
0
(3)
(3)
(3)
0
(3)
(3)
(2)
0
(3)
(5)
0
0
(3)
(2)
(3)
0
(3)
(3)
(1)
0
(2)
(2)
(2)
0
(6)
0
(4)
0
(2)
0
(11)
(28)
Other Operating Expenses
14
19
24
26
3
23
51
50
68
36
32
25
16
28
28
14
10
6
5
23
47
122
129
122
59
46
56
65
47
52
50
46
39
86
2
(142)
(52)
55
36
110
152
Operating Income
747
N/A
707
-5%
708
+0%
625
-12%
554
-11%
578
+4%
549
-5%
562
+2%
630
+12%
605
-4%
651
+8%
663
+2%
707
+7%
720
+2%
724
+1%
592
-18%
(150)
N/A
(237)
-58%
(320)
-35%
(309)
+4%
225
N/A
236
+5%
212
-10%
268
+27%
306
+14%
320
+5%
211
-34%
83
-61%
(52)
N/A
(65)
-24%
(17)
+74%
(48)
-190%
(139)
-188%
(314)
-126%
(582)
-85%
(1 118)
-92%
(1 224)
-10%
(635)
+48%
(206)
+67%
(286)
-38%
(419)
-47%
Pre-Tax Income
Interest Income Expense
117
120
125
72
80
63
43
61
15
48
26
16
2
(33)
(65)
(65)
(208)
(189)
(213)
(279)
(109)
(201)
(197)
(121)
(73)
(81)
(35)
(59)
(43)
(37)
(34)
(31)
(32)
(60)
(78)
(45)
(18)
(10)
(14)
(46)
23
Non-Reccuring Items
(2)
(2)
(2)
(2)
0
0
17
18
18
18
1
0
0
0
0
(17)
(17)
(17)
(25)
(12)
(23)
24
27
30
34
0
(7)
(6)
0
0
0
0
0
0
0
(0)
0
0
0
3
(1 430)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17
0
0
17
0
0
0
0
0
0
1
0
0
0
0
0
0
Total Other Income
(1)
(1)
(4)
(5)
(5)
(5)
(2)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
14
14
(4)
(6)
(6)
(6)
(7)
(7)
(8)
(12)
(15)
(12)
(16)
(20)
(17)
(114)
Pre-Tax Income
860
N/A
823
-4%
826
+0%
690
-16%
630
-9%
635
+1%
607
-4%
639
+5%
661
+3%
668
+1%
675
+1%
676
+0%
707
+5%
684
-3%
657
-4%
508
-23%
(378)
N/A
(444)
-18%
(561)
-26%
(602)
-7%
91
N/A
56
-38%
40
-29%
174
+339%
281
+61%
253
-10%
184
-27%
32
-82%
(101)
N/A
(108)
-7%
(57)
+47%
(86)
-52%
(177)
-105%
(381)
-116%
(671)
-76%
(1 177)
-76%
(1 255)
-7%
(662)
+47%
(240)
+64%
(346)
-44%
(1 939)
-460%
Net Income
Tax Provision
(91)
(89)
(93)
(63)
(62)
(62)
(53)
(66)
(72)
(74)
(72)
(72)
(106)
(103)
(102)
(61)
78
91
106
93
(15)
1
10
(4)
(25)
(30)
(20)
1
23
26
22
30
37
56
84
135
79
(9)
(26)
(41)
(14)
Income from Continuing Operations
769
734
733
628
567
573
554
573
588
594
603
604
601
582
555
447
(300)
(353)
(456)
(509)
75
57
49
171
256
223
164
33
(78)
(82)
(35)
(56)
(140)
(326)
(587)
(1 042)
(1 175)
(671)
(266)
(387)
(1 953)
Income to Minority Interest
(17)
(20)
(25)
(27)
(29)
(29)
(28)
(32)
(33)
(35)
(37)
(36)
(41)
(38)
(34)
(26)
10
13
17
17
4
4
6
7
4
5
4
4
4
4
4
3
3
3
5
5
5
5
4
5
13
Net Income (Common)
752
N/A
714
-5%
707
-1%
600
-15%
539
-10%
544
+1%
526
-3%
540
+3%
556
+3%
560
+1%
566
+1%
569
+0%
560
-1%
544
-3%
521
-4%
421
-19%
(290)
N/A
(341)
-18%
(439)
-29%
(492)
-12%
79
N/A
61
-23%
55
-10%
177
+224%
260
+47%
228
-12%
168
-27%
37
-78%
(74)
N/A
(78)
-5%
(31)
+61%
(54)
-75%
(137)
-156%
(322)
-135%
(583)
-81%
(1 038)
-78%
(1 171)
-13%
(666)
+43%
(261)
+61%
(383)
-47%
(1 940)
-407%
EPS (Diluted)
0.36
N/A
0.34
-6%
0.34
N/A
0.29
-15%
0.26
-10%
0.27
+4%
0.26
-4%
0.26
N/A
0.27
+4%
0.27
N/A
0.27
N/A
0.27
N/A
0.27
N/A
0.25
-7%
0.24
-4%
0.2
-17%
-0.09
N/A
-0.16
-78%
-0.2
-25%
-0.23
-15%
0.02
N/A
0.04
+100%
0.03
-25%
0.09
+200%
0.07
-22%
0.11
+57%
0.08
-27%
0.02
-75%
-0.02
N/A
-0.04
-100%
-0.01
+75%
-0.01
N/A
-0.04
-300%
-0.09
-125%
-0.09
N/A
-0.09
N/A
-0.06
+33%
-0.03
+50%
-0.01
+67%
-0.01
N/A
-0.03
-200%

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 134,300+ 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.