Valuation Seatrium Limited

Equities

Delayed Singapore S.E. Other stock markets 01:33:28 20/05/2026 pm IST			5-day change	1st Jan Change
2.220 ^SGD	-1.33%		-4.31%	+2.78%

29/04	Seatrium Closes Issuance of SG$400 Million Bonds Due 2031	MT
28/04	Seatrium Financial Services Pte. Ltd. Issues SGD 400,000,000 2.95% Fixed Rate Notes Due 2031	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,574	4,332	8,050	7,009	7,315	7,601	-	-
Change	-	68.3%	85.83%	-12.93%	4.36%	3.91%	-	-
Enterprise Value (EV) ¹	4,545	5,330	8,797	7,698	7,995	8,584	7,765	6,603
Change	-	17.25%	65.05%	-12.49%	3.86%	7.36%	-9.54%	-14.97%
P/E ratio	-1.26x	-16.6x	-3.78x	45.1x	22.8x	14.7x	13.3x	12.5x
PBR	0.64x	1.15x	1.24x	1.11x	1.06x	1.05x	1x	0.95x
PEG	-	0.2x	-0x	-0x	0x	0.2x	1.2x	2.02x
Capitalization / Revenue	1.38x	2.22x	1.1x	0.76x	0.64x	0.72x	0.74x	0.78x
EV / Revenue	2.44x	2.74x	1.21x	0.83x	0.7x	0.82x	0.75x	0.68x
EV / EBITDA	-4.42x	-803x	37.3x	12.3x	9.55x	8.3x	7.19x	6.04x
EV / EBIT	-3.71x	-25.8x	-5.59x	36.2x	15.6x	12.4x	9.92x	8.8x
EV / FCF	-7.16x	5.25x	18.1x	-2,582x	387x	10.8x	8.15x	7.77x
FCF Yield	-14%	19.1%	5.51%	-0.04%	0.26%	9.24%	12.3%	12.9%
Dividend per Share ²	-	-	-	0.015	0.03	0.0436	0.0489	0.0572
Rate of return	-	-	-	0.72%	1.39%	1.94%	2.18%	2.54%
EPS ²	-1.298	-0.166	-0.624	0.0459	0.0947	0.1527	0.1696	0.1801
Distribution rate	-	-	-	32.7%	31.7%	28.6%	28.9%	31.7%
Net sales ¹	1,862	1,947	7,291	9,231	11,472	10,502	10,285	9,728
EBITDA ¹	-1,028	-6.634	236	627	837	1,035	1,079	1,093
EBIT ¹	-1,224	-206.4	-1,573	212.5	513.5	692.8	782.6	750.1
Net income ¹	-1,171	-261.1	-1,940	156.8	323.6	518.2	579.3	609.1
Net Debt ¹	1,972	998	747	689	680	982.6	164	-998.3
Reference price ²	1.640	2.760	2.360	2.070	2.160	2.250	2.250	2.250
Nbr of stocks (in thousands)	15,69,342	15,69,455	34,10,854	33,86,056	33,86,534	33,78,204	-	-
Announcement Date	25/02/22	27/02/23	26/02/24	20/02/25	25/02/26	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEATRIUM LIMITED	14.73x	0.82x	8.3x	1.94%	592.57Cr
CHINA CSSC HOLDINGS LIMITED	14.92x	0.82x	6.06x	2.39%	4.14TCr
HANWHA OCEAN CO., LTD.	22.94x	2.76x	18.56x	0%	2.27TCr
GUANGDONG SONGFA CERAMICS CO.,LTD.	21.01x	3.29x	15.97x	-	2.18TCr
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	7.95x	0.6x	3.32x	4.37%	1.87TCr
SAMSUNG HEAVY INDUSTRIES CO., LTD.	21.64x	1.97x	14.28x	0.4%	1.62TCr
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.51x	1.78x	5.24x	5.78%	1.21TCr
TKMS AG & CO KGAA	37.52x	1.3x	12.71x	1.08%	559.74Cr
FINCANTIERI S.P.A.	27.74x	0.59x	7.79x	0.22%	471.07Cr
COCHIN SHIPYARD LIMITED	63.51x	7.02x	48.72x	0.7%	404.77Cr
Average	24.05x	2.10x	14.09x	1.88%	1.53TCr
Weighted average by Cap.	18.82x	1.80x	11.30x	2.12%