Semiconductor Manufacturing International Corporation (981)

Basic

  • Market Cap

    HK$245.08B

  • EV

    HK$321.62B

  • Shares Out

    7,945.89M

  • Revenue

    $6,264.53M

  • Employees

    21,619

Margins

  • Gross

    23.33%

  • EBITDA

    41.48%

  • Operating

    1.61%

  • Pre-Tax

    21.69%

  • Net

    17.77%

  • FCF

    -69.53%

Returns (5Yr Avg)

  • ROA

    0.44%

  • ROE

    4.51%

  • ROCE

    0.78%

  • ROIC

    1.08%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$2.77

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $0.79

  • Earnings (Dil)

    $0.14

  • FCF

    -$0.55

  • Book Value

    $2.51

Growth (CAGR)

  • Rev 3Yr

    18.49%

  • Rev 5Yr

    13.27%

  • Rev 10Yr

    11.75%

  • Dil EPS 3Yr

    18.44%

  • Dil EPS 5Yr

    36.32%

  • Dil EPS 10Yr

    8.68%

  • Rev Fwd 2Yr

    1.84%

  • EBITDA Fwd 2Yr

    -4.26%

  • EPS Fwd 2Yr

    -34.76%

  • EPS LT Growth Est

    -16.3%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

3,360.0

3,115.7

3,907.0

5,443.1

7,273.3

6,264.5

Total Revenues % Chg.

8.3%

-7.3%

25.4%

39.3%

33.6%

-13.4%

Cost of Goods Sold, Total

2,613.3

2,473.2

2,986.1

3,767.3

4,511.6

4,803.1

Gross Profit

746.7

642.5

920.9

1,675.8

2,761.6

1,461.5

Selling General & Admin Expenses, Total

230.3

281.8

295.8

303.3

527.6

496.4

Provision for Bad Debts

—

—

—

—

—

0.2

R&D Expenses

663.4

687.4

677.4

638.8

733.1

715.6

Other Operating Expenses

-137.5

-0.0

0.2

-1.0

0.6

148.4

Other Operating Expenses, Total

756.2

969.1

973.5

941.2

1,261.3

1,360.6

Operating Income

-9.5

-326.7

-52.5

734.6

1,500.4

100.8

Interest Expense, Total

-43.8

-63.5

-73.2

-110.1

-125.6

-185.9

Interest And Investment Income

64.3

139.0

170.8

223.0

349.1

680.3

Net Interest Expenses

20.6

75.5

97.6

112.9

223.6

494.4

Income (Loss) On Equity Invest.

21.2

5.4

187.3

252.7

121.5

50.6

Currency Exchange Gains (Loss)

-7.2

8.8

89.5

12.9

6.6

-7.3

Other Non Operating Income (Expenses)

34.0

8.8

-2.9

0.6

14.5

8.4

EBT, Excl. Unusual Items

59.1

-228.1

319.0

1,113.7

1,866.6

647.0

Gain (Loss) On Sale Of Investments

7.5

33.8

54.0

68.7

12.3

279.6

Gain (Loss) On Sale Of Assets

34.3

86.3

3.2

279.7

46.8

32.0

Asset Writedown

-9.2

-2.9

-1.1

—

—

—

Other Unusual Items

—

293.3

362.5

378.3

288.5

400.0

EBT, Incl. Unusual Items

91.7

182.3

737.4

1,840.3

2,214.1

1,358.6

Income Tax Expense

14.5

23.4

68.3

65.2

16.0

45.5

Earnings From Continuing Operations

77.2

158.9

669.1

1,775.2

2,198.1

1,313.1

Minority Interest

56.8

75.8

46.5

-73.4

-380.1

-199.8

Net Income

134.1

234.7

715.6

1,701.8

1,817.9

1,113.4

Preferred Dividend and Other Adjustments

6.3

11.3

8.0

0.1

—

—

Net Income to Common Incl Extra Items

127.8

223.4

707.6

1,701.7

1,817.9

1,113.4

Net Income to Common Excl. Extra Items

127.8

223.4

707.6

1,701.7

1,817.9

1,113.4

Total Shares Outstanding

5,039.8

5,056.9

7,703.5

7,903.9

7,912.7

7,932.0

Weighted Avg. Shares Outstanding

4,976.3

5,049.5

6,353.5

7,897.7

7,907.8

7,921.1

Weighted Avg. Shares Outstanding Dil

5,012.7

5,783.7

6,842.5

7,933.8

7,939.5

7,954.2

EPS

0.0

0.0

0.1

0.2

0.2

0.1

EPS Diluted

0.0

0.0

0.1

0.2

0.2

0.1

EBITDA

1,036.7

701.1

1,161.4

2,496.9

3,673.5

2,598.5