Valuation Seatrium Limited

Equities

Market Closed - Singapore S.E. Other stock markets 05:12:28 2024-09-10 EDT			5-day change	1st Jan Change
1.570 ^SGD	+1.95%		0.00%	-33.47%

05:06am	Singapore O&M Sector Poised for Growth Amid Renewable Energy Shift	MT
09-05	KBR Awarded Engineering Contracts for Floating Production Units in Petrobras Brazil Oil Fields	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,760	1,795	2,574	4,332	8,050	5,237	-	-
Change	-	-34.95%	43.35%	68.3%	85.83%	-34.94%	-	-
Enterprise Value (EV) ¹	6,772	4,573	4,545	5,330	8,797	6,742	6,028	5,433
Change	-	-32.47%	-0.6%	17.25%	65.05%	-23.35%	-10.6%	-9.86%
P/E ratio	-20.1x	-1.31x	-1.26x	-16.6x	-3.78x	32.2x	12.4x	8.96x
PBR	1.27x	0.49x	0.64x	1.15x	1.24x	0.8x	0.76x	0.71x
PEG	-	-0x	0x	0.2x	-0x	-0x	0x	0.2x
Capitalization / Revenue	0.96x	1.19x	1.38x	2.22x	1.1x	0.64x	0.55x	0.5x
EV / Revenue	2.35x	3.03x	2.44x	2.74x	1.21x	0.82x	0.63x	0.52x
EV / EBITDA	88.9x	-12x	-4.42x	-803x	37.3x	9.95x	6.19x	4.76x
EV / EBIT	-48.8x	-7.86x	-3.71x	-25.8x	-5.59x	26.2x	10.5x	7.37x
EV / FCF	-11.1x	-5.45x	-7.16x	5.25x	18.1x	-42x	7.75x	7.76x
FCF Yield	-9.04%	-18.4%	-14%	19.1%	5.51%	-2.38%	12.9%	12.9%
Dividend per Share ²	-	-	-	-	-	0.008	0.034	0.0392
Rate of return	-	-	-	-	-	0.52%	2.21%	2.55%
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	1.540	1.540	1.540
Nbr of stocks (in thousands)	104,545	627,761	1,569,342	1,569,455	3,410,854	3,400,711	-	-
Announcement Date	20-02-19	21-02-22	22-02-25	23-02-27	24-02-26	-	-	-

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	32.2x	0.82x	9.95x	+0.52%	4.01B
CHINA CSSC HOLDINGS LIMITED	28.04x	1.27x	14.08x	+1.12%	21.94B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	12.91x	0.43x	5.65x	+0.89%	8.98B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	8.98x	1.45x	5.6x	+3.54%	7.56B
HANWHA OCEAN CO., LTD.	52.23x	1.02x	26.1x	-.--%	6.86B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	32.78x	1.1x	14.98x	-.--%	6.24B
COCHIN SHIPYARD LIMITED	68.7x	12.46x	55.86x	+0.49%	5.7B
HD HYUNDAI MIPO CO.,LTD.	54.6x	0.92x	28.71x	+0.25%	2.89B
Average	36.31x	2.43x	20.12x	+0.85%	8.02B
Weighted average by Cap.	31.80x	2.08x	17.39x	+1.01%