Company Valuation: Seamec Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2026 2027 2028 2029
Market Cap 1 35,831 43,971 - -
Change - 22.72% - -
Enterprise Value (EV) 35,831 43,971 43,971 43,971
Change - 22.72% 0% 0%
P/E 14.3x 18x 11.7x 8.45x
PBR - 2.85x 2.3x 1.81x
PEG - -6.67x 0.2x 0.2x
Capitalization / Revenue - 3.67x 3.26x 2.71x
EV / Revenue - 3.67x 3.26x 2.71x
EV / EBITDA - 8.82x 7.75x 6.31x
EV / EBIT - 14.2x 10.6x 8.37x
EV / FCF - -9.76x -40.8x -386x
FCF Yield - -10.2% -2.45% -0.26%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 98.87 96.2 147.5 204.6
Distribution rate - - - -
Net sales 1 - 11,981 13,480 16,222
EBITDA 1 - 4,984 5,677 6,970
EBIT 1 - 3,094 4,147 5,252
Net income 1 2,514 2,447 3,750 5,201
Net Debt - - - -
Reference price 2 1,409.30 1,729.45 1,729.45 1,729.45
Nbr of stocks (in thousands) 25,425 25,425 - -
Announcement Date 5/18/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.39x1.23x5.26x6.25% 9.98B
16.87x0.19x2.82x3.2% 5.85B
14.91x2.32x3.83x3.97% 3.04B
33.27x1.02x8.17x1.93% 2.98B
33.1x1.79x8.04x1.51% 2.49B
6.89x0.4x4.53x18.25% 2.16B
15.18x1.16x2.94x2.29% 851M
4.85x0.75x1.21x5.98% 757M
Average 17.31x 1.11x 4.60x 5.42% 3.51B
Weighted average by Cap. 17.46x 1.08x 4.92x 5.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA