NYSE: SMICY - Semiconductor Manufacturing International Corporation

Yield per half year: -23.03%
Sector: Technology

Reporting Semiconductor Manufacturing International Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 LTM 5 year average CAGR 5
Капитализация, млрд $
26.93 26.93
Выручка, млрд $
2.24 2.91 3.1 3.36 3.12 3.5 3.5
Чистая прибыль, млрд $
0.2534 0.3766 0.1797 0.1341 0.2347 0.4 0.4
EV, млрд $
14.84 14.84
EBIT, млрд $
0.1931 1.06 1.14 1.18 1.37
EBITDA, млрд $
1.22 1.22
Баланс стоимость, млрд $
3.73 4.15 5.23 6.02 6.23
Операционный денежный поток, млрд $
0.6692 0.9772 1.08 0.7994 1.02
Операционная прибыль, млрд $
0.1931 0.3486 0.1316 0.0135 -0.0334
Операционные расходы, млрд $
2.04 2.57 2.97 3.35 3.15
CAPEX, млрд $
1.23 2.84 2.33 1.83 1.88


Balance sheet

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 LTM 5 year average CAGR 5
Наличность, млрд $
1.01 2.13 1.84 1.79 2.24 11.9 11.9
Short Term Investments $
0.2827 0.0315 0.677 2.04 2.32
Long term investments $
0.2187 0.2811 0.8148 1.21
Total Receivables $
0.4998 0.6361 0.4853 0.6032 0.6028
Total Current Assets $
2.59 3.68 4.17 6.15 6.87
Чистые активы, млрд $
3.9 5.69 6.62 6.88 8.13
Активы, млрд $
7.12 10.12 11.92 14.42 16.44
Short Term Debt $
0.4443 0.6871 0.4406 1.25 1.48
Long Term Debt $
0.9092 2.34 2.87 2.18 2.22
Задолженность, млрд $
2.93 4.71 5.2 5.5 6.24
Долг, млрд $
1.35 3.03 3.31 3.43 3.7 4.45 4.45
Interest income $
0.0112 0.0271 0.0643 0.139
Чист. проц. доходы, млрд $
-0.0118 -0.0151 0.0206 0.0755
Goodwill $
0.0039 0.0039
Себестоимость, млрд $
1.55 2.06 2.36 2.61 2.47
Товарно материальные запасы $
0.3873 0.4642 0.6227 0.593 0.6289


Share

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2024 LTM 5 year average CAGR 5
EPS 0.01 0.21 0.22 0.315 0.41 0.19 0.12 0.21 0.16 0.16
Цена акции ао 4.53 4.87 4.98 6.24 5.99 5.62 14 15.97 14 14


Efficiency

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 6.79 9.07 3.43 2.23 3.76 2.96 2.96 40.44
ROA, % 3.56 3.72 1.51 0.9294 1.43 0.56 0.56 9.09
ROIC, % 5.11 5.34 2.18 8.09 10.16 10.88
ROS, % 11.33 12.92 5.79 3.99 7.53 11.43 11.43 11.43 11.43 11.43 17.00
ROCE, % 4.61 19.67 16.99 13.27 13.47 25.11
Рентаб EBITDA, % 11.6 11.6 22.83
Чистая рентаб, % 11.33 12.92 5.79 3.99 7.53 4.64 4.64 16.90
Operation Margin, % 8.63 11.96 4.24 0.4004 -1.07 0 0 0 0 16.00


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
87.5 87.5 83.60
P/BV
2.32 2.32 11.45
P/S
7.7 7.7 6.51
P/FCF
0 0 0 0 689.53
E/P
0.0149 0.0149 0.0149 0.0149 0.80
EV/EBITDA
12.13 12.13 -46.39
EV/Ebit
0 0 0
EV/S
4.24 4.24 4.24 4.24 6.70
EV/FCF
0 0 0 700.96
Debt/EBITDA
3.65 3.65 3.65 3.65 1.25
Netdebt/Ebitda
0 0 0 0 1.21
Debt/Ratio
0.1902 0.2991 0.278 0.2375 0.225 0 0 0 0 0.17
Debt/Equity
0.3629 0.7289 0.6331 0.5693 0.5932 0 0 0 0 2.58
Debt/Net Income
5.34 8.03 18.44 25.56 15.76 11.13 11.13 11.13 11.13 3.43
Бета
0.64 0 0 0 0 0 0 2.46
Индекс Альтмана
0 0 0 0 0 0 4.04


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0063 0.0063 0.0063 0.6301 0.7744
Дивиденды / прибыль, %
2.49 1.67 3.51 470.05 329.96 0 0 37.85


Pay for your subscription

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

Subscribe