Semiconductor Manufacturing International Corporation Website

Semiconductor Manufacturing International Corporation

SEHK-981

Basic

  • Market Cap

    HK$211.67B

  • EV

    HK$308.38B

  • Shares Out

    7,956.33M

  • Revenue

    $6,609.45M

  • Employees

    20,223

Margins

  • Gross

    17.44%

  • EBITDA

    41.8%

  • Operating

    0.6%

  • Pre-Tax

    14.92%

  • Net

    11.24%

  • FCF

    -78.4%

Returns (5Yr Avg)

  • ROA

    3.24%

  • ROTA

    4.83%

  • ROE

    4.81%

  • ROCE

    1.12%

  • ROIC

    1.53%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$17.77

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $8,684.56M

  • Net Debt

    $1,634.32M

  • Debt/Equity

    0.33

  • EBIT/Interest

    0.17

Growth (CAGR)

  • Rev 3Yr

    17.2%

  • Rev 5Yr

    15.63%

  • Rev 10Yr

    12.59%

  • Dil EPS 3Yr

    -7.04%

  • Dil EPS 5Yr

    32.43%

  • Dil EPS 10Yr

    6.68%

  • Rev Fwd 2Yr

    15.2%

  • EBITDA Fwd 2Yr

    13.88%

  • EPS Fwd 2Yr

    -12.26%

  • EPS LT Growth Est

    -18%

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 '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

3,115.7

3,907

5,443.1

7,273.3

6,321.6

6,609.4

Total Revenues % Chg.

-7.3%

25.4%

39.3%

33.6%

-13.1%

-4.1%

Cost of Goods Sold, Total

2,473.2

2,986.1

3,767.3

4,511.6

5,103.8

5,456.7

Gross Profit

642.5

920.9

1,675.8

2,761.6

1,217.7

1,152.8

Selling General & Admin Expenses, Total

281.8

295.8

303.3

527.6

518.4

535.9

R&D Expenses

687.4

677.4

638.8

733.1

707.3

727.7

Other Operating Expenses

-0

0.2

-1

-146.1

-129.3

-150.5

Other Operating Expenses, Total

969.1

973.5

941.2

1,114.6

1,096.4

1,113.1

Operating Income

-326.7

-52.5

734.6

1,647.1

121.3

39.6

Interest Expense, Total

-63.5

-73.2

-110.1

-125.6

-209.4

-232.1

Interest And Investment Income

139

170.8

223

349.1

736.6

721.4

Net Interest Expenses

75.5

97.6

112.9

223.6

527.2

489.2

Income (Loss) On Equity Invest.

5.4

187.3

252.7

121.5

28.8

-26.4

Currency Exchange Gains (Loss)

8.8

89.5

12.9

6.6

11.2

13.2

Other Non Operating Income (Expenses)

8.8

-2.9

0.6

9.2

-5.6

-35.1

EBT, Excl. Unusual Items

-228.1

319

1,113.7

2,007.9

682.8

480.5

Gain (Loss) On Sale Of Investments

33.8

54

68.7

17.6

268.2

268.2

Gain (Loss) On Sale Of Assets

86.3

3.2

279.7

0.8

Asset Writedown

-2.9

-1.1

Other Unusual Items

293.3

362.5

378.3

188.6

236.4

236.4

EBT, Incl. Unusual Items

182.3

737.4

1,840.3

2,214.1

1,187.4

986

Income Tax Expense

23.4

68.3

65.2

16

62.5

64.6

Earnings From Continuing Operations

158.9

669.1

1,775.2

2,198.1

1,124.9

921.3

Minority Interest

75.8

46.5

-73.4

-380.1

-222.4

-178.1

Net Income

234.7

715.6

1,701.8

1,817.9

902.5

743.2

Preferred Dividend and Other Adjustments

11.3

8

0.1

Net Income to Common Incl Extra Items

223.4

707.6

1,701.7

1,817.9

902.5

743.2

Net Income to Common Excl. Extra Items

223.4

707.6

1,701.7

1,817.9

902.5

743.2

Total Shares Outstanding

5,056.9

7,703.5

7,903.9

7,912.7

7,946.6

7,947

Weighted Avg. Shares Outstanding

5,049.5

6,353.5

7,897.7

7,907.8

7,928.9

7,937.4

Weighted Avg. Shares Outstanding Dil

5,783.7

6,842.5

7,933.8

7,939.5

7,964

7,969.6

EPS

0

0.1

0.2

0.2

0.1

0.1

EPS Diluted

0

0.1

0.2

0.2

0.1

0.1

EBITDA

701.1

1,161.4

2,496.9

3,820.2

2,730.6

2,762.9

Effective Tax Rate

12.8%

9.3%

3.5%

0.7%

5.3%

6.6%