Loading...
OTCM
SMBMF
Market cap5.34bUSD
Apr 04, Last price  
1.57USD
1D
-2.19%
Name

Sembcorp Marine Ltd

Chart & Performance

D1W1MN
P/E
45.82
P/S
0.78
EPS
0.05
Div Yield, %
Shrs. gr., 5y
68.84%
Rev. gr., 5y
26.21%
Revenues
9.23b
+26.60%
2,119,279,0003,545,049,0004,513,123,0005,063,948,0005,724,742,0004,554,863,0003,960,230,0004,430,123,0005,525,882,0005,832,595,0004,968,132,0003,544,816,0002,387,354,0004,887,866,0002,882,560,0001,510,280,0001,862,215,0001,947,195,0007,291,488,0009,230,702,000
Net income
157m
P
121,398,000238,388,000251,727,000429,918,000700,118,000860,266,000751,903,000538,453,000555,747,000560,128,000-289,672,00078,777,00014,076,000-74,131,000-137,174,000-582,510,000-1,170,558,000-261,141,000-2,016,717,000156,838,000
CFO
132m
-78.02%
303,087,000-100,507,000211,666,0001,916,943,000413,749,0001,357,538,000326,167,000207,536,000937,165,000-508,273,000-989,099,000568,513,00049,647,000-169,984,000-296,169,000-749,891,000-589,124,0001,039,252,000600,803,000132,085,000
Dividend
May 06, 20250.0112455 USD/sh
Earnings
Apr 24, 2025

Profile

Sembcorp Marine Ltd, an investment holding company, provides offshore and marine engineering solutions worldwide. The company engages in the turnkey design, engineering, procurement, construction, and commissioning of offshore newbuilding and conversions, FSOs, FPSOs, FDPSOs, FPUs, MOPUs, gas terminals, FLNGs, FSRUs, jack-ups, semi-submersibles, drill ships, SSP solutions, TLPs, and SPARs. It is also involved in the repair, refurbishment, retrofitting, life-extension, upgrading, and conversion of vessels, marine and offshore structures, LNG and LPG gas carriers, cruise ships, ferries, mega-yachts, floating production vessels, MODUs, tankers, containers, and cargo ships; and offers jumboisation and dejumboisation solutions. In addition, the company offers afloat and emergency repair, underwater cleaning and repair, main engine maintenance and repair, steel and pipe work, electrical and instrumentation repair, mechanical and motor rewind repair, tank cleaning, sludge and oily waste disposal, staging work, hydro jetting and hydro/vacuum blasting, riding crew and voyage repair, specialized workshop repair and reconditioning, vessel towage and port clearance arrangement, specialists service and navigation, automation, safety, and fire protection services. Further, it offers integrated production facilities, utility and living quarters, compression and power generation, wellhead and risers, and jacket platforms; topside modules; onshore LNG and plant modules; and substation platforms and wind turbine foundations. Additionally, it designs and builds sophisticated, specialized, gas value chain, ferry, RoPax, cruise, renewable energy and offshore support, naval support and security, and research and scientific survey vessels. The company was formerly known as Jurong Shipyard Ltd and changed its name to Sembcorp Marine Ltd in 2000. The company was founded in 1963 and is headquartered in Singapore. Sembcorp Marine Ltd operates as a subsidiary of Startree Investments Pte Ltd.
IPO date
Sep 18, 1987
Employees
Domiciled in
SG
Incorporated in
SG

Valuation

Title
SGD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
9,230,702
26.60%
7,291,488
274.46%
1,947,195
4.56%
Cost of revenue
8,973,299
7,866,313
2,189,804
Unusual Expense (Income)
NOPBT
257,403
(574,825)
(242,609)
NOPBT Margin
2.79%
Operating Taxes
34,616
13,868
25,816
Tax Rate
13.45%
NOPAT
222,787
(588,693)
(268,425)
Net income
156,838
-107.78%
(2,016,717)
672.27%
(261,141)
-77.69%
Dividends
Dividend yield
Proceeds from repurchase of equity
(43,476)
(2,829)
(465)
BB yield
Debt
Debt current
300,835
788,418
1,695,480
Long-term debt
2,818,505
3,296,274
1,930,594
Deferred revenue
Other long-term liabilities
670,139
783,618
201,807
Net debt
608,457
1,532,793
1,535,231
Cash flow
Cash from operating activities
132,085
600,803
1,039,252
CAPEX
(101,611)
(115,859)
(29,163)
Cash from investing activities
85,171
654,353
(26,209)
Cash from financing activities
(524,109)
(1,071,507)
(20,656)
FCF
469,661
(1,222,462)
(636,387)
Balance
Cash
1,957,311
2,273,260
2,090,843
Long term investments
553,572
278,639
Excess cash
2,049,348
2,187,325
1,993,483
Stockholders' equity
8,531,594
8,774,856
4,093,251
Invested Capital
8,080,928
8,562,787
5,344,886
ROIC
2.68%
ROCE
2.52%
EV
Common stock shares outstanding
3,419,790
3,113,709
3,138,910
Price
Market cap
EV
EBITDA
681,310
(118,531)
(42,799)
EV/EBITDA
Interest
241,399
271,629
120,417
Interest/NOPBT
93.78%