Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 02:38:25 12/05/2026 pm IST			5-day change	1st Jan Change
2.350 ^SGD	+5.38%		-1.26%	+8.80%

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	7,533	-	-
Change	-	68.3%	85.83%	-12.93%	4.36%	2.99%	-	-
Enterprise Value (EV) ¹	4,545	5,330	8,797	7,698	7,995	8,516	7,697	6,535
Change	-	17.25%	65.05%	-12.49%	3.86%	6.52%	-9.61%	-15.1%
P/E ratio	-1.26x	-16.6x	-3.78x	45.1x	22.8x	14.6x	13.1x	12.4x
PBR	0.64x	1.15x	1.24x	1.11x	1.06x	1.03x	0.99x	0.94x
PEG	-	0.2x	-0x	-0x	0x	0.2x	1.2x	2.01x
Capitalization / Revenue	1.38x	2.22x	1.1x	0.76x	0.64x	0.72x	0.73x	0.77x
EV / Revenue	2.44x	2.74x	1.21x	0.83x	0.7x	0.81x	0.75x	0.67x
EV / EBITDA	-4.42x	-803x	37.3x	12.3x	9.55x	8.37x	7.13x	5.98x
EV / EBIT	-3.71x	-25.8x	-5.59x	36.2x	15.6x	12.6x	9.84x	8.71x
EV / FCF	-7.16x	5.25x	18.1x	-2,582x	387x	10.7x	8.08x	7.69x
FCF Yield	-14%	19.1%	5.51%	-0.04%	0.26%	9.31%	12.4%	13%
Dividend per Share ²	-	-	-	0.015	0.03	0.0436	0.0489	0.0572
Rate of return	-	-	-	0.72%	1.39%	1.96%	2.19%	2.56%
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	1,018	1,079	1,093
EBIT ¹	-1,224	-206.4	-1,573	212.5	513.5	676.2	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	982.7	164	-998.3
Reference price ²	1.640	2.760	2.360	2.070	2.160	2.230	2.230	2.230
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	14.6x	0.81x	8.37x	1.96%	594.06Cr
CHINA CSSC HOLDINGS LIMITED	15.7x	0.96x	7.16x	2.18%	4.56TCr
HANWHA OCEAN CO., LTD.	27.12x	3.16x	21.34x	0%	2.72TCr
GUANGDONG SONGFA CERAMICS CO.,LTD.	22.18x	3.46x	16.8x	-	2.31TCr
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	9.42x	0.75x	4.17x	3.69%	2.28TCr
SAMSUNG HEAVY INDUSTRIES CO., LTD.	25.73x	2.33x	16.9x	0.29%	1.97TCr
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.52x	1.79x	5.25x	5.77%	1.21TCr
TKMS AG & CO KGAA	36.15x	1.23x	11.92x	1.12%	550.2Cr
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	12.82x	-	-	0.57%	509.69Cr
COCHIN SHIPYARD LIMITED	73.18x	8.23x	57.08x	0.61%	473.98Cr
Average	24.54x	2.52x	16.55x	1.8%	1.72TCr
Weighted average by Cap.	20.31x	2.07x	13.03x	1.9%