Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 05:04:43 2026-04-14 EDT			5-day change	1st Jan Change
2.460 ^SGD	+0.82%		-0.81%	+13.89%

04-08	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	8,251	-	-
Change	-	68.3%	85.83%	-12.93%	4.36%	12.8%	-	-
Enterprise Value (EV) ¹	4,545	5,330	8,797	7,698	7,315	8,660	8,060	7,253
Change	-	17.25%	65.05%	-12.49%	-4.98%	18.39%	-6.93%	-10.02%
P/E ratio	-1.26x	-16.6x	-3.78x	45.1x	22.8x	15.5x	13.8x	13.4x
PBR	0.64x	1.15x	1.24x	1.11x	-	1.13x	1.08x	1.02x
PEG	-	0.2x	-0x	-0x	0x	0.2x	1.1x	3.87x
Capitalization / Revenue	1.38x	2.22x	1.1x	0.76x	0.64x	0.78x	0.8x	0.85x
EV / Revenue	2.44x	2.74x	1.21x	0.83x	0.64x	0.82x	0.78x	0.75x
EV / EBITDA	-4.42x	-803x	37.3x	12.3x	8.74x	8.36x	7.31x	6.69x
EV / EBIT	-3.71x	-25.8x	-5.59x	36.2x	14.2x	12.4x	9.93x	9.74x
EV / FCF	-7.16x	5.25x	18.1x	-2,582x	-	11.8x	8.86x	9.51x
FCF Yield	-14%	19.1%	5.51%	-0.04%	-	8.45%	11.3%	10.5%
Dividend per Share ²	-	-	-	0.015	-	0.043	0.0485	0.0586
Rate of return	-	-	-	0.72%	-	1.76%	1.99%	2.4%
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	2.440	2.440	2.440
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	2/25/22	2/27/23	2/26/24	2/20/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SEATRIUM LIMITED	15.5x	0.82x	8.36x	1.76%	6.47B
CHINA CSSC HOLDINGS LIMITED	24.58x	0.95x	11.67x	0.93%	35.98B
HANWHA OCEAN CO., LTD.	25.79x	2.89x	20.38x	-.--%	24.75B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	8.12x	0.59x	3.34x	4.2%	18.48B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	19.07x	1.88x	13.09x	0.41%	15.86B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.63x	1.82x	5.34x	5.7%	12.22B
TKMS AG & CO KGAA	42.26x	1.58x	15.29x	0.96%	6.37B
FINCANTIERI S.P.A.	42.23x	0.76x	10.45x	-.--%	5.77B
COCHIN SHIPYARD LIMITED	61.18x	6.73x	46.71x	0.72%	4.03B
Average	27.48x	2.00x	14.96x	1.63%	14.44B
Weighted average by Cap.	22.63x	1.66x	12.77x	1.6%