HKEX: 0981 - Semiconductor Manufacturing International Corporation

Yield per half year: +218.52%
Dividend yield: 0.00%
Sector: Technology

Reporting Semiconductor Manufacturing International Corporation

Reports

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
3.46 7.05 50.31 47.35 51.34 155.64 187.21 135.29 157.34 207.47 137.36 25.11
Выручка, млрд $
2.24 2.91 3.1 3.36 3.12 3.91 5.44 7.27 6.32 6.32 5.21 15.16
Чистая прибыль, млрд $
0.2534 0.3766 0.1797 0.1341 0.2347 0.7156 1.7 1.82 0.9025 0.9025 1.07 30.91
EV, млрд $
3.87 7.95 51.78 48.99 52.79 151.94 184.33 18.79 24.54 24.43 86.48 -14.20
EBIT, млрд $
0.1165 0.1931 0.3486 0.1316 0.0135 -0.0334 0.3101 0.7346 2.28 1.13 0.8843 -302.24
EBITDA, млрд $
0.7167 1.08 1.1 1.06 1.09 1.62 3.82 4.55 3.79 4.61 2.97 28.30
Баланс стоимость, млрд $
3.73 4.15 5.23 6.02 6.23 15.17 17.15 19.15 20.12 20.12 15.56 26.42
FCF, млрд $
-0.6003 -1.87 -1.25 -1.03 -0.8632 -3.65 -1.33 -0.9126 -4.28 -4.28 -2.2072 37.74
Операционный денежный поток, млрд $
0.6692 0.9772 1.08 0.7994 1.02 1.66 3.01 5.35 3.36 3.36 2.88 26.93
Операционная прибыль, млрд $
0.1931 0.3486 0.1316 0.0135 -0.0334 0.3101 1.39 1.84 0.3577 0.3556 0.7729 -260.68
Операционные расходы, млрд $
2.04 2.57 2.97 3.35 3.15 3.6 4.33 0.9722 0.8621 5.97 2.58 -22.83
CAPEX, млрд $
1.27 2.84 2.33 1.83 1.88 5.31 4.12 6.26 7.63 7.63 5.04 32.33


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
1.01 2.13 1.84 1.79 2.24 9.83 8.58 6.93 6.22 6.22 6.76 22.66
Short Term Investments $
0.2827 0.0315 0.677 2.04 2.32 2.92 3.92 5.5 3.16 3.16 3.56 6.38
Long term investments $
0.0305 0.0727 0.2187 0.2811 0.8148 1.21 0.5195 75.49
Total Receivables $
0.4998 0.6458 0.6163 0.774 0.5859 0.5472 0.6906 0.7651 0.5568 0.4943 0.6291 -1.01
Total Current Assets $
2.59 3.68 4.17 6.15 6.87 15.17 15.22 16.59 13.64 13.64 13.50 14.70
Чистые активы, млрд $
3.9 5.69 6.62 6.88 8.13 12.63 14.81 19.39 134.3 19.39 37.85 75.23
Активы, млрд $
7.12 10.12 11.92 14.42 16.44 31.32 36.11 43.81 47.79 47.79 35.09 23.79
Short Term Debt $
0.5057 0.6871 0.4406 1.25 1.48 1.26 0.17 1.32 1.25 1.22 1.10 -3.32
Long Term Debt $
0.9092 2.34 2.87 2.18 2.22 4.87 5.54 7.37 8.93 8.93 5.79 32.10
Задолженность, млрд $
2.93 4.71 5.2 5.5 6.24 9.64 18.96 14.85 16.94 16.94 13.33 22.11
Чистый долг, млрд $
0.4097 0.8993 1.47 1.64 1.46 -3.7 -1.81 1.76 3.99 3.93 0.3400 22.27
Долг, млрд $
1.41 3.03 3.31 3.43 3.7 6.13 5.71 8.69 10.21 9.35 6.89 22.51
Interest income $
0.0468 0.0272 0.0131 0.0528 0.0904 0.1708 0.3784 0.3639 0.7366 0.3480 52.13
Расходы на обслуживание долга $
0.0438 0.0635 0.0732 0.1101 0.1256 0.2094 0.2094 0.1164 26.95
Чист. проц. доходы, млрд $
-0.0118 -0.0151 0.0206 0.0755 0.0976 0.1129 0.2236 0.5272 5.74 0.2074 47.50
Goodwill $
0.0039 0.0039 0.0039 0.00
Амортизация, млрд $
0.5495 0.5235 0.7299 0.9714 1.05 1.13 1.31 1.87 2.27 2.67 1.85 18.76
Себестоимость, млрд $
1.55 2.06 2.36 2.61 2.47 2.99 3.77 4.51 5.1 5.1 3.77 15.60
Товарно материальные запасы $
0.3873 0.4642 0.6227 0.593 0.6289 0.7988 1.19 1.91 2.74 2.74 1.45 34.23


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.05 1.25 0.04 0.04 0.0887 0.09 0.22 0.229 0.1133 0.1136 0.1482 5.02
Цена акции ао 13.52 6.85 11.94 22.1 18.66 16.72 19.86 31.7 51.6 51.6 27.71 22.56
Число акций ао, млн 4536.54 5055.35 5159.2 5058.24 5788.4 7703.51 7836.43 7939.47 7964.01 7946.56 7446.36 6.59
FCF/акцию -0.1323 -0.3691 -0.2423 -0.2042 -0.1491 -0.4737 -0.1695 -0.1149 -0.5368 -0.538 -0.2888 29.20


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 6.79 9.07 3.43 2.23 3.76 4.72 9.92 10.02 4.6 4.6 7.16 6.60 4.12
ROA, % 3.56 3.72 1.51 0.9294 1.43 2.28 4.71 4.55 1.97 1.97 1.56 2.99 6.62
ROIC, % 5.05 5.34 2.18 8.09 10.16 3.4 5.83 -8.63
ROS, % 5.79 3.99 7.53 18.31 31.27 24.99 14.28 14.28 14.28 14.28 -17.10 19.82 -14.51
ROCE, % 6.45 1.96 0.1508 -0.3271 1.43 4.28 6.2 2.8 0 0 3.36 2.88 -253.64
Ebit margin, % 7.36 19.33 29.2 31.36 17.82 0 0 21.01 19.35
Рентаб EBITDA, % 37.01 35.57 31.6 35.13 41.54 70.18 62.59 60.01 72.93 72.93 -3.66 61.45 11.91
Чистая рентаб, % 11.33 12.92 5.79 3.99 7.53 18.31 31.27 24.99 14.28 14.28 -17.10 19.28 13.65
Operation Margin, % 4.24 0.4004 -1.07 7.94 25.58 25.24 5.66 5.63 5.63 5.63 -8.19 13.55 -26.12
Доходность FCF, % -3.65 -17.35 -26.47 -2.49 -2.18 -1.68 -2.34 -0.7096 -0.6745 -2.72 -1.6248 10.12


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
13.65 18.71 279.99 353.22 218.75 217.51 110.01 9.37 22.76 22.71 22.21 115.68 -36.40
P/BV
0.9276 1.7 9.61 7.87 8.24 10.26 10.92 0.5879 0.666 0.6645 1.77 6.13 -39.53
P/S
1.55 2.42 16.22 14.09 16.48 39.84 34.39 2.34 3.25 3.24 2.41 19.26 -27.73
P/FCF
-40.24 -45.84 -59.47 -42.65 -140.92 -148.25 -36.8 -48.53 -48.53 -48.53 64.67 -84.6060 -19.20
E/P
0.0036 0.0028 0.0046 0.0046 0.0091 0.0134 0.0057 0.0044 0.0044 0.0044 0.02 0.0074 -13.53
EV/EBITDA
5.4 7.37 46.95 46.14 48.24 93.63 48.26 4.13 6.47 29.08 13.29 40.15 -33.09
EV/EBIT
185.4 24.17 10.64 8.24 21.78 0 0 0 50.05 -34.84
EV/S
16.7 14.58 16.94 38.89 33.87 2.58 3.88 3.86 3.86 3.86 2.82 9.61 -35.23
EV/FCF
-41.42 -47.42 -61.16 -41.64 -138.75 -20.59 -5.74 -5.71 -5.71 -5.71 47.86 -35.3000 -47.17
Debt/EBITDA
3 3.23 3.38 3.78 1.49 1.91 2.69 2.03 2.03 2.03 1.52 2.03 6.38
Netdebt/Ebitda
1.34 1.54 1.33 -2.28 -0.5231 0.387 1.05 0.8536 0.8536 0.8536 0.48 0.5242 -210.29
Debt/Ratio
0.278 0.2375 0.225 0.1957 0.158 0.1985 0.2136 0.1957 0.1957 0.1957 0.14 0.1923 4.37
Debt/Equity
0.6331 0.5693 0.5932 0.4038 0.3327 0.454 0.5075 0.4822 0.4822 0.4822 1.10 0.4517 7.70
Debt/Net Income
18.44 25.56 15.76 8.56 3.35 4.78 11.31 10.36 10.36 10.36 3.67 8.03 25.33
Бета
-2.33 3.81 3.65 3.65 2.17 1.71 -216.14
Индекс Альтмана
5.32 8.35 6.95 7.52 4.24 11.32 13.57 8.4 8.41 8.41 4.59 9.19 14.68


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0063 0.0063 0.0063 0.6301 0.7744 0.008 1.55 12.13 0.5938 200.74
Дивиденд
0
Див доход, ао, %
0 2.33
Дивиденды / прибыль, %
2.49 1.67 3.51 470.05 329.96 1.12 96.5 96.5 36.74 180.23 94.02


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
21619 21619 0.00