Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 10:06:05 13/09/2024 BST			5-day change	1st Jan Change
1.650 ^SGD	+0.61%		+5.77%	-30.08%

09-11	Seatrium Buys Back Nearly 1.3 Million More Shares	MT
09-10	Singapore O&M Sector Poised for Growth Amid Renewable Energy Shift	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,760	1,795	2,574	4,332	8,050	5,611	-	-
Change	-	-34.95%	43.35%	68.3%	85.83%	-30.29%	-	-
Enterprise Value (EV) ¹	6,772	4,573	4,545	5,330	8,797	7,116	6,402	5,807
Change	-	-32.47%	-0.6%	17.25%	65.05%	-19.1%	-10.04%	-9.29%
P/E ratio	-20.1x	-1.31x	-1.26x	-16.6x	-3.78x	34.5x	13.3x	9.6x
PBR	1.27x	0.49x	0.64x	1.15x	1.24x	0.86x	0.81x	0.76x
PEG	-	-0x	0x	0.2x	-0x	-0x	0x	0.3x
Capitalization / Revenue	0.96x	1.19x	1.38x	2.22x	1.1x	0.69x	0.59x	0.54x
EV / Revenue	2.35x	3.03x	2.44x	2.74x	1.21x	0.87x	0.67x	0.56x
EV / EBITDA	88.9x	-12x	-4.42x	-803x	37.3x	10.5x	6.58x	5.09x
EV / EBIT	-48.8x	-7.86x	-3.71x	-25.8x	-5.59x	27.6x	11.2x	7.87x
EV / FCF	-11.1x	-5.45x	-7.16x	5.25x	18.1x	-44.4x	8.23x	8.29x
FCF Yield	-9.04%	-18.4%	-14%	19.1%	5.51%	-2.25%	12.1%	12.1%
Dividend per Share ²	-	-	-	-	-	0.008	0.034	0.0392
Rate of return	-	-	-	-	-	0.48%	2.06%	2.38%
EPS ²	-1.314	-2.176	-1.298	-0.166	-0.624	0.0478	0.1243	0.1719
Distribution rate	-	-	-	-	-	16.7%	27.4%	22.8%
Net sales ¹	2,883	1,510	1,862	1,947	7,291	8,176	9,577	10,444
EBITDA ¹	76.15	-379.8	-1,028	-6.634	236	677.3	973	1,140
EBIT ¹	-138.8	-581.5	-1,224	-206.4	-1,573	257.8	572	737.5
Net income ¹	-137.2	-582.5	-1,171	-261.1	-1,940	158.2	397.4	551.2
Net Debt ¹	4,012	2,777	1,972	998	747	1,505	790.6	196
Reference price ²	26.400	2.860	1.640	2.760	2.360	1.650	1.650	1.650
Nbr of stocks (in thousands)	104,545	627,761	1,569,342	1,569,455	3,410,854	3,400,711	-	-
Announcement Date	19/02/20	22/02/21	25/02/22	27/02/23	26/02/24	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
SEATRIUM LIMITED	34.5x	0.87x	10.51x	+0.48%	4.32B
CHINA CSSC HOLDINGS LIMITED	28.04x	1.27x	14.08x	+1.12%	22B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	13.85x	0.46x	6.11x	+0.83%	9.74B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	9.13x	1.5x	5.78x	+3.49%	7.79B
HANWHA OCEAN CO., LTD.	53.03x	1.03x	26.49x	-.--%	7.06B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	34.51x	1.14x	15.62x	-.--%	6.65B
COCHIN SHIPYARD LIMITED	68.56x	12.43x	55.73x	+0.49%	5.7B
HD HYUNDAI MIPO CO.,LTD.	57.3x	0.96x	30.07x	+0.24%	3.07B
Average	37.37x	2.46x	20.55x	+0.83%	8.29B
Weighted average by Cap.	32.30x	2.06x	17.49x	+0.99%