Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 09:04:53 05/12/2025 GMT			5-day change	1st Jan Change
2.120 ^SGD	-0.47%		-1.40%	+2.42%

11-26	Singapore Shares Bounce Back as Weak US Data Fuels Interest Rate Cut Expectations	MT
11-26	Seatrium Secures Deepwater FPU Project; Shares Up 3%	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	7,179	-	-
Change	-	43.35%	68.3%	85.83%	-12.93%	2.43%	-	-
Enterprise Value (EV) ¹	4,573	4,545	5,330	8,797	7,698	8,044	7,803	6,440
Change	-	-0.6%	17.25%	65.05%	-12.49%	4.49%	-2.99%	-17.46%
P/E ratio	-1.31x	-1.26x	-16.6x	-3.78x	45.1x	22.7x	14x	10.9x
PBR	0.49x	0.64x	1.15x	1.24x	1.11x	1.09x	1.02x	0.96x
PEG	-	0x	0.2x	-0x	-0x	0x	0.2x	0.4x
Capitalization / Revenue	1.19x	1.38x	2.22x	1.1x	0.76x	0.7x	0.69x	0.67x
EV / Revenue	3.03x	2.44x	2.74x	1.21x	0.83x	0.78x	0.75x	0.6x
EV / EBITDA	-12x	-4.42x	-803x	37.3x	12.3x	9.05x	7.27x	5.22x
EV / EBIT	-7.86x	-3.71x	-25.8x	-5.59x	36.2x	15.9x	11.1x	7.32x
EV / FCF	-5.45x	-7.16x	5.25x	18.1x	-2,582x	13.6x	10.4x	5.71x
FCF Yield	-18.4%	-14%	19.1%	5.51%	-0.04%	7.33%	9.64%	17.5%
Dividend per Share ²	-	-	-	-	0.015	0.0225	0.0372	0.0467
Rate of return	-	-	-	-	0.72%	1.06%	1.75%	2.2%
EPS ²	-2.176	-1.298	-0.166	-0.624	0.0459	0.0934	0.1513	0.1945
Distribution rate	-	-	-	-	32.7%	24.1%	24.6%	24%
Net sales ¹	1,510	1,862	1,947	7,291	9,231	10,290	10,350	10,653
EBITDA ¹	-379.8	-1,028	-6.634	236	627	889.3	1,073	1,234
EBIT ¹	-581.5	-1,224	-206.4	-1,573	212.5	504.7	704.9	880.2
Net income ¹	-582.5	-1,171	-261.1	-1,940	156.8	325	517.8	663.3
Net Debt ¹	2,777	1,972	998	747	689	864.4	623.5	-739.2
Reference price ²	2.860	1.640	2.760	2.360	2.070	2.120	2.120	2.120
Nbr of stocks (in thousands)	627,761	1,569,342	1,569,455	3,410,854	3,386,056	3,386,534	-	-
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	22.71x	0.78x	9.05x	1.06%	5.54B
CHINA CSSC HOLDINGS LIMITED	22.88x	0.88x	12.6x	1.36%	35.95B
HANWHA OCEAN CO., LTD.	33.97x	2.88x	24.81x	-.--%	22.57B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	12.93x	0.83x	5.49x	2.06%	20.74B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	33.47x	2.26x	21.07x	0.37%	14.76B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.98x	1.87x	5.45x	4.36%	10.41B
FINCANTIERI S.P.A.	49.51x	0.82x	11.33x	-.--%	6.65B
HD HYUNDAI MIPO CO.,LTD.	24.44x	1.69x	14.27x	0.99%	6.04B
TKMS AG & CO KGAA	44.75x	1.65x	18.17x	-	5.04B
Average	28.18x	1.52x	13.58x	1.27%	14.19B
Weighted average by Cap.	25.63x	1.53x	14.08x	1.26%