Sembcorp Ind - Stock Analyst Research

Target Price*SDG 6
Recommendation ACCUMULATE
Market Cap*-
Publication Date22 Feb 2024

*At the time of publication

Sembcorp Industries - Renewables to be the key earnings driver

  • FY23 net profit was 3.3% higher than our estimates. Growth was driven by renewables (+41.8%), gas and related services (+30.1%) and maiden interest income from deferred payment note (DPN) in exchange for the sale of the Indian coal power plant. 2H23 net profit, at S$412mn, was 22.3% lower than 1H.
  • FY24e net profit is expected to fall due to major maintenance for 60 days at the Singapore power plant (we estimate S$66mn impact) and the handover of the Vietnam Phu My 3 power plant in Feb 2024.
  • Maintain ACCUMULATE and TP of S$6.00. We are also maintaining our FY24e net profit estimate. Energy sales and infrastructure services form a stable and visible income stream for the group. Renewable energy will drive earnings growth in FY25e, whose share of net profit could grow to 31.8% in FY25e, from 21% in FY23.



The Positives

+ Singapore gas energy portfolio has locked in 99% of its capacity on contracts with average tenure of 12 years. These contracts are on a pre-determined dollar margin, with cost passed through to the customers. This provides visibility and stability to about 65% of earnings, making them highly visible and stable. The small spot market suggests that this is a sellers’ market, as customers are keen to lock in to ensure supply. SCI’s 600MW hydrogen-ready cogen plant will be completed in early 2026.


+ Renewable capacity increased by 4GW to 13.8 GW, of which 9.8 GW (+18.1% YoY) is operational. These are achieved through acquisitions as well as organic growth with key partners in China, India, and Southeast Asia. The power is sold to the grid and billed to the energy authority on a timely basis, cutting down on merchant risks and minimize collection risks. However, subsidy payments from the government are slower as the projects undergo audit assessments.


+ About S$355mn was received from the deferred payment note. About S$133mn was interest accrued, and the rest went towards principal repayment. A negative was the weak Rupee, which knocked off S$46mn. Management has not hedged its Rupee exposure, as the cost outweighs the forex loss. The DPN, which bears an interest rate of about 9%, will mature in 15 years with an option to extend for 9 more years. The outstanding amount of these notes is S$1.8bn as at Dec 2023.


The Negatives

– Land sales for commercial and residential land banks were lower due to the weak market sentiment in Vietnam. However, industrial land sales in Indonesia and Vietnam grew as manufacturers built supply chain networks in these two countries.


– Net debt has risen to S$6.5bn, and net gearing rose to 1.33x due to a bigger renewable portfolio. Still, EBITDA/interest improved from 4.2x to 4.4x.



We maintain our earnings estimates for FY24e, which are expected to fall 11.9% YoY due to the maintenance shutdown at its power plant for two months and the absence of contributions from the Vietnam power plant. Contributions from renewables are expected to account for a larger share of net profit, from 21.2% in FY23 to 31.8% in FY25e.  We expect integrated urban solutions to remain muted, but there is no risk of writedown in the value of the property assets.


Maintain ACCUMULATE and TP of S$6.00. Our TP is based on 11x of FY24e EV/EBITDA.

About the author

Peggy Mak
Research Manager

Peggy has been a sell-side equity analyst for 22 years and a fund manager for 15 years.

Latest Reports

Contact us to Open an Account

Need Assistance? Share your Details and we’ll get back to you


This material is provided by Phillip Capital Management (S) Ltd (“PCM”) for general information only and does not constitute a recommendation, an offer to sell, or a solicitation of any offer to invest in any of the exchange-traded fund (“ETF”) or the unit trust (“Products”) mentioned herein. It does not have any regard to your specific investment objectives, financial situation and any of your particular needs. You should read the Prospectus and the accompanying Product Highlights Sheet (“PHS”) for key features, key risks and other important information of the Products and obtain advice from a financial adviser (“FA“) pursuant to a separate engagement before making a commitment to invest in the Products. In the event that you choose not to obtain advice from a FA, you should assess whether the Products are suitable for you before proceeding to invest. A copy of the Prospectus and PHS are available from PCM, any of its Participating Dealers (“PDs“) for the ETF, or any of its authorised distributors for the unit trust managed by PCM.  

An ETF is not like a typical unit trust as the units of the ETF (the “Units“) are to be listed and traded like any share on the Singapore Exchange Securities Trading Limited (“SGX-ST”). Listing on the SGX-ST does not guarantee a liquid market for the Units which may be traded at prices above or below its NAV or may be suspended or delisted. Investors may buy or sell the Units on SGX-ST when it is listed. Investors cannot create or redeem Units directly with PCM and have no rights to request PCM to redeem or purchase their Units. Creation and redemption of Units are through PDs if investors are clients of the PDs, who have no obligation to agree to create or redeem Units on behalf of any investor and may impose terms and conditions in connection with such creation or redemption orders. Please refer to the Prospectus of the ETF for more details.  

Investments are subject to investment risks including the possible loss of the principal amount invested. The purchase of a unit in a fund is not the same as placing your money on deposit with a bank or deposit-taking company. There is no guarantee as to the amount of capital invested or return received. The value of the units and the income accruing to the units may fall or rise. Past performance is not necessarily indicative of the future or likely performance of the Products. There can be no assurance that investment objectives will be achieved.  

Where applicable, fund(s) may invest in financial derivatives and/or participate in securities lending and repurchase transactions for the purpose of hedging and/or efficient portfolio management, subject to the relevant regulatory requirements. PCM reserves the discretion to determine if currency exposure should be hedged actively, passively or not at all, in the best interest of the Products.  

The regular dividend distributions, out of either income and/or capital, are not guaranteed and subject to PCM’s discretion. Past payout yields and payments do not represent future payout yields and payments. Such dividend distributions will reduce the available capital for reinvestment and may result in an immediate decrease in the net asset value (“NAV”) of the Products. Please refer to <> for more information in relation to the dividend distributions.  

The information provided herein may be obtained or compiled from public and/or third party sources that PCM has no reason to believe are unreliable. Any opinion or view herein is an expression of belief of the individual author or the indicated source (as applicable) only. PCM makes no representation or warranty that such information is accurate, complete, verified or should be relied upon as such. The information does not constitute, and should not be used as a substitute for tax, legal or investment advice.  

The information herein are not for any person in any jurisdiction or country where such distribution or availability for use would contravene any applicable law or regulation or would subject PCM to any registration or licensing requirement in such jurisdiction or country. The Products is not offered to U.S. Persons. PhillipCapital Group of Companies, including PCM, their affiliates and/or their officers, directors and/or employees may own or have positions in the Products. Any member of the PhillipCapital Group of Companies may have acted upon or used the information, analyses and opinions herein before they have been published. 

This advertisement has not been reviewed by the Monetary Authority of Singapore.  


Phillip Capital Management (S) Ltd (Co. Reg. No. 199905233W)  
250 North Bridge Road #06-00, Raffles City Tower ,Singapore 179101 
Tel: (65) 6230 8133 Fax: (65) 65383066