Sembcorp Industries Ltd (SGX:U96)
Singapore
· Delayed Price · Currency is SGD 5.72
+0.04 (0.70%)
At close: Mar 6, 2026
Sembcorp Industries Income Statement
Financials in millions SGD. Fiscal year is January - December.
Millions SGD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 5,799 | 6,417 | 7,042 | 7,825 | 6,408 | Upgrade
|
| Revenue Growth (YoY) | -9.63% | -8.88% | -10.01% | 22.11% | 17.64% | Upgrade
|
| Selling, General & Admin | 443 | 469 | 424 | 491 | 386 | Upgrade
|
| Amortization of Goodwill & Intangibles | - | 6 | 6 | 8 | 7 | Upgrade
|
| Other Operating Expenses | 4,387 | 4,819 | 5,426 | 6,444 | 5,508 | Upgrade
|
| Total Operating Expenses | 4,830 | 5,294 | 5,856 | 6,943 | 5,901 | Upgrade
|
| Operating Income | 969 | 1,123 | 1,186 | 882 | 507 | Upgrade
|
| Interest Expense | -386 | -365 | -403 | -305 | -291 | Upgrade
|
| Interest Income | 29 | 28 | 59 | 39 | 25 | Upgrade
|
| Net Interest Expense | -357 | -337 | -344 | -266 | -266 | Upgrade
|
| Income (Loss) on Equity Investments | 496 | 317 | 264 | 248 | 206 | Upgrade
|
| Currency Exchange Gain (Loss) | -10 | -16 | -7 | 14 | 10 | Upgrade
|
| Other Non-Operating Income (Expenses) | -41 | 162 | 128 | -9 | -1 | Upgrade
|
| EBT Excluding Unusual Items | 1,057 | 1,249 | 1,227 | 869 | 456 | Upgrade
|
| Total Merger & Restructuring Charges | - | -1 | -2 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -13 | -3 | 5 | -5 | -205 | Upgrade
|
| Gain (Loss) on Sale of Assets | 125 | 2 | - | 1 | 13 | Upgrade
|
| Asset Writedown | 5 | - | - | - | - | Upgrade
|
| Other Unusual Items | 2 | 4 | - | - | 10 | Upgrade
|
| Pretax Income | 1,176 | 1,251 | 1,230 | 865 | 274 | Upgrade
|
| Income Tax Expense | 156 | 206 | 182 | 138 | 123 | Upgrade
|
| Earnings From Continuing Ops. | 1,020 | 1,045 | 1,048 | 727 | 151 | Upgrade
|
| Earnings From Discontinued Ops. | - | -9 | -78 | 144 | 149 | Upgrade
|
| Net Income to Company | 1,020 | 1,036 | 970 | 871 | 300 | Upgrade
|
| Minority Interest in Earnings | -36 | -25 | -28 | -23 | -21 | Upgrade
|
| Net Income | 984 | 1,011 | 942 | 848 | 279 | Upgrade
|
| Net Income to Common | 984 | 1,011 | 942 | 848 | 279 | Upgrade
|
| Net Income Growth | -2.67% | 7.32% | 11.09% | 203.94% | - | Upgrade
|
| Shares Outstanding (Basic) | 1,778 | 1,782 | 1,783 | 1,782 | 1,784 | Upgrade
|
| Shares Outstanding (Diluted) | 1,799 | 1,811 | 1,812 | 1,821 | 1,806 | Upgrade
|
| Shares Change (YoY) | -0.68% | -0.06% | -0.49% | 0.83% | 0.33% | Upgrade
|
| EPS (Basic) | 0.55 | 0.57 | 0.53 | 0.48 | 0.16 | Upgrade
|
| EPS (Diluted) | 0.55 | 0.56 | 0.52 | 0.47 | 0.15 | Upgrade
|
| EPS Growth | -1.99% | 7.38% | 11.63% | 201.41% | - | Upgrade
|
| Free Cash Flow | 185 | -180 | 655 | 1,044 | 937 | Upgrade
|
| Free Cash Flow Per Share | 0.10 | -0.10 | 0.36 | 0.57 | 0.52 | Upgrade
|
| Dividend Per Share | 0.250 | 0.230 | 0.130 | 0.080 | 0.050 | Upgrade
|
| Dividend Growth | 8.70% | 76.92% | 62.50% | 60.00% | 25.00% | Upgrade
|
| Profit Margin | 16.97% | 15.75% | 13.38% | 10.84% | 4.35% | Upgrade
|
| Free Cash Flow Margin | 3.19% | -2.80% | 9.30% | 13.34% | 14.62% | Upgrade
|
| EBITDA | 1,445 | 1,526 | 1,615 | 1,231 | 812 | Upgrade
|
| EBITDA Margin | 24.92% | 23.78% | 22.93% | 15.73% | 12.67% | Upgrade
|
| D&A For EBITDA | 476 | 403 | 429 | 349 | 305 | Upgrade
|
| EBIT | 969 | 1,123 | 1,186 | 882 | 507 | Upgrade
|
| EBIT Margin | 16.71% | 17.50% | 16.84% | 11.27% | 7.91% | Upgrade
|
| Effective Tax Rate | 13.26% | 16.47% | 14.80% | 15.95% | 44.89% | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.