Stock 981 SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)
Add to a list
To use this feature you must be a member
Log inSign up

Financials SMIC (Semiconductor Manufacturing International Company)

Equities

981

KYG8020E1199

Semiconductors

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:28 20/05/2024 BST 		5-day change 1st Jan Change
16.7 HKD -0.83% Intraday chart for SMIC (Semiconductor Manufacturing International Company) +1.83% -15.91%
05-15 Behind the numbers: $142 billion in Chinese chip incentives Our Logo
05-13 SMIC, Hua Hong Boost Capacity Usage in Q1 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,751 33,582 30,452 24,407 29,955 24,470 - -
Enterprise Value (EV) 1 9,458 26,619 24,569 22,275 32,856 30,829 32,322 32,445
P/E ratio 33.2 x 28.5 x 10.9 x 9.31 x 23.1 x 42.2 x 25.6 x 18.6 x
Yield - - - - - - - -
Capitalization / Revenue 2.49 x 8.03 x 5.43 x 3.39 x 4.78 x 3.37 x 2.92 x 2.52 x
EV / Revenue 3.04 x 6.37 x 4.38 x 3.1 x 5.25 x 4.25 x 3.85 x 3.35 x
EV / EBITDA 8.92 x 13.5 x 6.75 x 5.2 x 9.34 x 9.31 x 7.75 x 6.87 x
EV / FCF -9.35 x -7.38 x -26.1 x -29.9 x -7.71 x -7.95 x -20.8 x -83.5 x
FCF Yield -10.7% -13.6% -3.83% -3.35% -13% -12.6% -4.8% -1.2%
Price to Book 1.24 x 1.48 x 1.1 x 0.88 x 0.66 x 0.83 x 0.78 x 0.72 x
Nbr of stocks (in thousands) 5,056,869 7,703,506 7,903,857 7,912,665 7,946,556 7,954,576 - -
Reference price 2 1.533 2.851 2.394 2.141 2.543 2.159 2.159 2.159
Announcement Date 13/02/20 04/02/21 10/02/22 09/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,116 4,180 5,613 7,192 6,261 7,254 8,387 9,699
EBITDA 1 1,061 1,972 3,638 4,281 3,518 3,312 4,169 4,721
EBIT 1 48.91 684.5 1,835 2,144 955.6 38.48 399.5 743.7
Operating Margin 1.57% 16.37% 32.68% 29.81% 15.26% 0.53% 4.76% 7.67%
Earnings before Tax (EBT) 1 182.3 683.4 1,827 2,144 946.5 538.6 857.4 1,165
Net income 1 234.7 659.2 1,691 1,762 667.3 427.2 664.5 932.5
Net margin 7.53% 15.77% 30.12% 24.5% 10.66% 5.89% 7.92% 9.62%
EPS 2 0.0461 0.1000 0.2200 0.2300 0.1100 0.0512 0.0842 0.1163
Free Cash Flow 1 -1,011 -3,609 -941.1 -745.5 -4,259 -3,876 -1,551 -388.6
FCF margin -32.45% -86.33% -16.77% -10.37% -68.02% -53.43% -18.5% -4.01%
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - - - - - -
Announcement Date 13/02/20 04/02/21 10/02/22 09/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,616 1,764 1,854 1,818 1,707 1,473 1,524 1,618 1,681 1,744 1,840 1,835 1,832 1,881 1,981
EBITDA 1 928.4 1,070 1,097 1,054 886.7 714.8 736.2 766.7 807.3 747.9 812.5 865.6 909.7 907 1,092
EBIT 1 644.6 543 614.9 539.1 433.1 273.6 282.7 165.9 240.8 73.14 -30.53 14.48 34.61 7.189 13.2
Operating Margin 39.88% 30.79% 33.17% 29.65% 25.37% 18.58% 18.55% 10.25% 14.32% 4.19% -1.66% 0.79% 1.89% 0.38% 0.67%
Earnings before Tax (EBT) 1 636.2 543.1 613.5 539.7 433.4 274 283 165.8 231.2 73.06 89.31 131.4 126.6 125.5 160.3
Net income 1 538 423 496 433.1 398.5 229.5 192.9 93.06 158.9 70.49 65.43 93.01 93.34 75.25 107.7
Net margin 33.28% 23.99% 26.76% 23.82% 23.34% 15.59% 12.66% 5.75% 9.45% 4.04% 3.56% 5.07% 5.1% 4% 5.43%
EPS 2 0.0700 0.0600 0.0600 0.0600 0.0500 0.0300 0.0500 0.0100 0.0200 0.0100 0.008550 0.0121 0.0114 0.0105 0.0164
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 10/02/22 12/05/22 11/08/22 10/11/22 09/02/23 11/05/23 10/08/23 09/11/23 06/02/24 09/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,707 - - - 2,902 6,359 7,852 7,975
Net Cash position 1 - 6,963 5,883 2,132 - - - -
Leverage (Debt/EBITDA) 1.609 x - - - 0.8249 x 1.92 x 1.884 x 1.689 x
Free Cash Flow 1 -1,011 -3,609 -941 -745 -4,259 -3,876 -1,551 -389
ROE (net income / shareholders' equity) 3.83% 6.29% 10.3% 10% 3.5% 2.23% 3.27% 4.31%
ROA (Net income/ Total Assets) 1.52% 2.71% 4.94% 4.55% 1.91% 0.9% 1.37% 0.79%
Assets 1 15,431 24,299 34,229 38,736 34,952 47,358 48,611 117,530
Book Value Per Share 2 1.230 1.920 2.170 2.420 3.870 2.600 2.770 3.000
Cash Flow per Share 2 0.1800 0.2300 0.3900 0.6800 0.4200 0.4300 0.5200 0.6200
Capex 1 2,030 5,614 4,225 6,060 7,448 7,432 5,656 5,254
Capex / Sales 65.15% 134.29% 75.27% 84.26% 118.96% 102.46% 67.44% 54.17%
Announcement Date 13/02/20 04/02/21 10/02/22 09/02/23 06/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for SMIC (Semiconductor Manufacturing International Company)

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
23
Last Close Price
2.159 USD
Average target price
2.363 USD
Spread / Average Target
+9.49%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY) Stock SMIC (Semiconductor Manufacturing International Company)
-15.91% 24.47B
NVIDIA CORPORATION Stock NVIDIA Corporation
+86.74% 2,275B
BROADCOM INC. Stock Broadcom Inc.
+25.00% 647B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+11.57% 266B
QUALCOMM, INC. Stock Qualcomm, Inc.
+34.04% 216B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+14.41% 178B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+46.81% 139B
INTEL CORPORATION Stock Intel Corporation
-36.62% 135B
ARM HOLDINGS PLC Stock Arm Holdings plc
+46.85% 115B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+7.82% 106B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 981 Stock
  4. Financials SMIC (Semiconductor Manufacturing International Company)