Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 04:06:01 2025-11-14 EST			5-day change	1st Jan Change
2.160 ^SGD	-0.92%		+0.93%	+4.35%

11-12	Seatrium Records Net Order Book of SG$16.6 Billion in Q3	MT
11-12	Seatrium says as at quarter-end, net order book S$16.6 billion	RE

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	7,315	-	-
Change	-	43.35%	68.3%	85.83%	-12.93%	4.36%	-	-
Enterprise Value (EV) ¹	4,573	4,545	5,330	8,797	7,698	8,074	7,938	6,576
Change	-	-0.6%	17.25%	65.05%	-12.49%	4.89%	-1.68%	-17.17%
P/E ratio	-1.31x	-1.26x	-16.6x	-3.78x	45.1x	23.1x	14.3x	11.1x
PBR	0.49x	0.64x	1.15x	1.24x	1.11x	1.11x	1.04x	0.98x
PEG	-	0x	0.2x	-0x	-0x	0x	0.2x	0.4x
Capitalization / Revenue	1.19x	1.38x	2.22x	1.1x	0.76x	0.71x	0.71x	0.69x
EV / Revenue	3.03x	2.44x	2.74x	1.21x	0.83x	0.78x	0.77x	0.62x
EV / EBITDA	-12x	-4.42x	-803x	37.3x	12.3x	9.08x	7.53x	5.33x
EV / EBIT	-7.86x	-3.71x	-25.8x	-5.59x	36.2x	16x	11.3x	7.47x
EV / FCF	-5.45x	-7.16x	5.25x	18.1x	-2,582x	24.1x	10.5x	5.83x
FCF Yield	-18.4%	-14%	19.1%	5.51%	-0.04%	4.15%	9.48%	17.2%
Dividend per Share ²	-	-	-	-	0.015	0.0225	0.0372	0.0467
Rate of return	-	-	-	-	0.72%	1.04%	1.72%	2.16%
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	1,054	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	759.3	623.5	-739.2
Reference price ²	2.860	1.640	2.760	2.360	2.070	2.160	2.160	2.160
Nbr of stocks (in thousands)	627,761	1,569,342	1,569,455	3,410,854	3,386,056	3,386,534	-	-
Announcement Date	2/22/21	2/25/22	2/27/23	2/26/24	2/20/25	-	-	-

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	20.65x	0.8x	9x	1.15%	5.68B
CHINA CSSC HOLDINGS LIMITED	23.45x	0.92x	13.14x	1.33%	36.7B
HANWHA OCEAN CO., LTD.	41.02x	3.41x	29.79x	-.--%	27.29B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	13.65x	0.83x	5.57x	2.12%	21.18B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	34.85x	2.34x	21.85x	0.35%	15.45B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	9.12x	1.83x	5.54x	4.29%	10.54B
FINCANTIERI S.P.A.	62.11x	0.87x	12.37x	-.--%	7.32B
HD HYUNDAI MIPO CO.,LTD.	27.26x	1.69x	15.59x	0.98%	6.07B
COCHIN SHIPYARD LIMITED	60.33x	8.03x	39.27x	0.6%	5.06B
Average	32.49x	2.30x	16.90x	1.2%	15.03B
Weighted average by Cap.	29.17x	1.93x	16.59x	1.18%