Loading...
XHKG0981
Market cap43bUSD
Dec 20, Last price  
28.30HKD
1D
8.22%
1Q
74.69%
Jan 2017
132.35%
Name

Semiconductor Manufacturing International Corp

Chart & Performance

D1W1MN
XHKG:0981 chart
P/E
48.09
P/S
6.87
EPS
0.08
Div Yield, %
0.00%
Shrs. gr., 5y
9.70%
Rev. gr., 5y
13.47%
Revenues
6.32b
-13.09%
974,664,6961,171,318,7351,465,322,8671,549,765,2881,353,711,2991,070,387,1031,554,788,5871,319,466,0331,701,598,0002,068,964,0001,969,966,0002,236,415,0002,914,180,0003,101,175,0003,359,984,0003,115,672,0003,906,975,0005,443,112,0007,273,284,0006,321,560,000
Net income
903m
-50.35%
89,744,832-111,534,094-44,109,078-19,468,147-440,231,120-963,537,20513,100,397-246,816,03722,771,000173,177,000152,969,000253,411,000376,630,000179,679,000134,055,000158,860,000715,550,0001,701,803,0001,817,942,000902,526,000
CFO
3.36b
-37.20%
518,662,437648,104,807769,648,875672,464,967569,782,104283,566,143694,612,689398,352,614435,166,000738,016,000608,102,000669,197,000977,202,0001,080,686,000799,426,0001,019,057,0001,660,410,0003,011,895,0005,347,916,0003,358,294,000
Earnings
Feb 04, 2025

Profile

Semiconductor Manufacturing International Corporation, an investment holding company, engages in the computer-aided design, manufacture, testing, packaging, and trading of integrated circuits (IC) in North America, China, rest of Asia, Hong Kong, and Eurasia. It is also involved in the technical research and development, manufacture, and sale of semiconductor masks; provision of semiconductor foundry and technology services; and construction, operation, and management of living quarters. In addition, the company offers one-stop supporting services in design, IP support, photomask manufacturing, etc.; marketing related services; and private education services. Semiconductor Manufacturing International Corporation was incorporated in 2000 and is headquartered in Shanghai, the People's Republic of China.
URL
https://www.smics.com/
IPO date
Mar 17, 2004
Employees
20,568
Domiciled in
CN
Incorporated in
KY

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
6,321,560
-13.09%
7,273,284
33.62%
5,443,112
39.32%
Cost of revenue
6,329,515
5,772,296
4,709,529
Unusual Expense (Income)
NOPBT
(7,955)
1,500,988
733,583
NOPBT Margin
20.64%
13.48%
Operating Taxes
62,514
16,023
65,166
Tax Rate
1.07%
8.88%
NOPAT
(70,469)
1,484,965
668,417
Net income
902,526
-50.35%
1,817,942
6.82%
1,701,803
137.83%
Dividends
Dividend yield
Proceeds from repurchase of equity
56,777
19,802
5,755
BB yield
Debt
Debt current
1,248,623
1,320,067
1,127,572
Long-term debt
9,018,663
7,483,896
5,855,019
Deferred revenue
396,803
538,992
Other long-term liabilities
380,071
15,286
3,203
Net debt
(8,510,332)
(5,811,469)
(7,424,931)
Cash flow
Cash from operating activities
3,358,294
5,347,916
3,011,895
CAPEX
(7,630,407)
(6,260,546)
(4,340,405)
Cash from investing activities
(6,207,572)
(10,391,505)
(6,655,435)
Cash from financing activities
2,466,338
3,614,290
2,357,325
FCF
(5,112,329)
(3,015,136)
(1,418,600)
Balance
Cash
9,378,678
12,431,069
12,498,059
Long term investments
9,398,940
2,184,363
1,909,463
Excess cash
18,461,540
14,251,768
14,135,366
Stockholders' equity
16,728,544
14,997,956
11,601,529
Invested Capital
24,705,809
23,813,583
21,124,526
ROIC
6.61%
3.20%
ROCE
3.94%
2.24%
EV
Common stock shares outstanding
7,964,015
7,939,473
7,933,799
Price
Market cap
EV
EBITDA
2,659,336
3,772,349
2,602,885
EV/EBITDA
Interest
209,424
125,582
110,143
Interest/NOPBT
8.37%
15.01%