Valuation Seatrium Limited

Equities

Delayed Singapore S.E. Other stock markets 12:53:25 12/02/2026 pm IST			5-day change	1st Jan Change
2.130 ^SGD	-0.47%		+2.40%	-1.39%

03/02	Seatrium Completes Divestment of AmFELS Yard in US	MT
22/01	Seatrium Arm, Consortium Partner File Arbitration Proceedings	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,795	2,574	4,332	8,050	7,009	7,247	7,247	-
Change	-	43.35%	68.3%	85.83%	-12.93%	3.4%	0%	-
Enterprise Value (EV) ¹	4,573	4,545	5,330	8,797	7,698	8,356	7,983	7,329
Change	-	-0.6%	17.25%	65.05%	-12.49%	8.54%	-4.46%	-8.19%
P/E ratio	-1.31x	-1.26x	-16.6x	-3.78x	45.1x	21.6x	14.4x	11.5x
PBR	0.49x	0.64x	1.15x	1.24x	1.11x	1.1x	1.04x	0.98x
PEG	-	0x	0.2x	-0x	-0x	0x	0.3x	0.5x
Capitalization / Revenue	1.19x	1.38x	2.22x	1.1x	0.76x	0.7x	0.71x	0.72x
EV / Revenue	3.03x	2.44x	2.74x	1.21x	0.83x	0.81x	0.79x	0.73x
EV / EBITDA	-12x	-4.42x	-803x	37.3x	12.3x	9.2x	7.44x	6.12x
EV / EBIT	-7.86x	-3.71x	-25.8x	-5.59x	36.2x	16.8x	11.2x	8.61x
EV / FCF	-5.45x	-7.16x	5.25x	18.1x	-2,582x	13.5x	9.88x	7.13x
FCF Yield	-18.4%	-14%	19.1%	5.51%	-0.04%	7.4%	10.1%	14%
Dividend per Share ²	-	-	-	-	0.015	0.0248	0.034	0.0381
Rate of return	-	-	-	-	0.72%	1.16%	1.59%	1.78%
EPS ²	-2.176	-1.298	-0.166	-0.624	0.0459	0.0989	0.149	0.1864
Distribution rate	-	-	-	-	32.7%	25.1%	22.8%	20.4%
Net sales ¹	1,510	1,862	1,947	7,291	9,231	10,377	10,164	10,088
EBITDA ¹	-379.8	-1,028	-6.634	236	627	907.8	1,073	1,197
EBIT ¹	-581.5	-1,224	-206.4	-1,573	212.5	496.9	710.7	851
Net income ¹	-582.5	-1,171	-261.1	-1,940	156.8	337.3	508.8	633.8
Net Debt ¹	2,777	1,972	998	747	689	1,109	735.9	82.28
Reference price ²	2.860	1.640	2.760	2.360	2.070	2.140	2.140	2.140
Nbr of stocks (in thousands)	6,27,761	15,69,342	15,69,455	34,10,854	33,86,056	33,86,534	33,86,534	-
Announcement Date	22/02/21	25/02/22	27/02/23	26/02/24	20/02/25	-	-	-

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	21.64x	0.81x	9.2x	1.16%	573.91Cr
CHINA CSSC HOLDINGS LIMITED	23.71x	0.94x	13.4x	1.31%	3.81TCr
HANWHA OCEAN CO., LTD.	42.07x	3.41x	29.5x	-.--%	2.74TCr
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	11.51x	0.72x	4.83x	2.22%	1.9TCr
SAMSUNG HEAVY INDUSTRIES CO., LTD.	36.61x	2.43x	22.85x	0.19%	1.65TCr
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.86x	1.8x	5.31x	4.41%	1.06TCr
TKMS AG & CO KGAA	47.6x	1.75x	17.13x	0.89%	695.68Cr
FINCANTIERI S.P.A.	48.09x	0.79x	10.79x	-.--%	616.65Cr
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	17.12x	-	-	0.59%	522.39Cr
Average	28.58x	1.58x	14.13x	1.2%	1.51TCr
Weighted average by Cap.	28.11x	1.71x	15.96x	1.16%