Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 10:11:09 10/04/2026 BST			5-day change	1st Jan Change
2.460 ^SGD	-0.81%		+2.50%	+13.89%

04-09	Seatrium Launches SG$3 Billion Multicurrency Debt Program	MT
04-08	Seatrium to raise $2.4 billion via multicurrency debt program	RE

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	8,319	-	-
Change	-	68.3%	85.83%	-12.93%	4.36%	13.72%	-	-
Enterprise Value (EV) ¹	4,545	5,330	8,797	7,698	7,315	8,727	8,128	7,320
Change	-	17.25%	65.05%	-12.49%	-4.98%	19.31%	-6.87%	-9.94%
P/E ratio	-1.26x	-16.6x	-3.78x	45.1x	22.8x	15.6x	13.9x	13.5x
PBR	0.64x	1.15x	1.24x	1.11x	-	1.14x	1.09x	1.03x
PEG	-	0.2x	-0x	-0x	0x	0.2x	1.1x	3.9x
Capitalization / Revenue	1.38x	2.22x	1.1x	0.76x	0.64x	0.78x	0.81x	0.86x
EV / Revenue	2.44x	2.74x	1.21x	0.83x	0.64x	0.82x	0.79x	0.75x
EV / EBITDA	-4.42x	-803x	37.3x	12.3x	8.74x	8.42x	7.37x	6.75x
EV / EBIT	-3.71x	-25.8x	-5.59x	36.2x	14.2x	12.5x	10x	9.83x
EV / FCF	-7.16x	5.25x	18.1x	-2,582x	-	11.9x	8.93x	9.6x
FCF Yield	-14%	19.1%	5.51%	-0.04%	-	8.38%	11.2%	10.4%
Dividend per Share ²	-	-	-	0.015	-	0.043	0.0485	0.0586
Rate of return	-	-	-	0.72%	-	1.75%	1.97%	2.38%
EPS ²	-1.298	-0.166	-0.624	0.0459	0.0947	0.1574	0.1766	0.1827
Distribution rate	-	-	-	32.7%	-	27.3%	27.5%	32.1%
Net sales ¹	1,862	1,947	7,291	9,231	11,472	10,600	10,316	9,723
EBITDA ¹	-1,028	-6.634	236	627	837	1,036	1,103	1,084
EBIT ¹	-1,224	-206.4	-1,573	212.5	513.5	695.6	811.6	745
Net income ¹	-1,171	-261.1	-1,940	156.8	323.6	534.4	603.3	617.7
Net Debt ¹	1,972	998	747	689	-	409	-190.8	-998.3
Reference price ²	1.640	2.760	2.360	2.070	2.160	2.460	2.460	2.460
Nbr of stocks (in thousands)	1,569,342	1,569,455	3,410,854	3,386,056	3,386,534	3,381,514	-	-
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	15.63x	0.82x	8.42x	1.75%	6.54B
CHINA CSSC HOLDINGS LIMITED	24.57x	0.95x	11.66x	0.93%	35.99B
HANWHA OCEAN CO., LTD.	26.5x	2.96x	20.89x	-.--%	25.5B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	8.24x	0.6x	3.4x	4.14%	18.79B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	19.72x	1.94x	13.53x	0.4%	16.45B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.77x	1.86x	5.47x	5.61%	12.43B
TKMS AG & CO KGAA	40.88x	1.5x	14.53x	1%	6.18B
FINCANTIERI S.P.A.	42.06x	0.76x	10.42x	-.--%	5.77B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	10.25x	-	-	0.66%	4.5B
Average	21.85x	1.42x	11.04x	1.61%	14.68B
Weighted average by Cap.	21.13x	1.53x	11.84x	1.58%