Seatrium Limited
SGX:5E2

Watchlist Manager
Seatrium Limited Logo
Seatrium Limited
SGX:5E2
Watchlist
Price: 2.13 SGD
Market Cap: 7.3B SGD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+401%
5Y
+371%
10Y
+87%
Operating Income
+
3Y
-
5Y
-
10Y
-46%
Net Income
+
3Y
-
5Y
-
10Y
-49%

Earnings Waterfall
Seatrium Limited

Revenue
10.6B SGD
Cost of Revenue
-10B SGD
Gross Profit
538.5m SGD
Operating Expenses
-143.9m SGD
Operating Income
394.6m SGD
Other Expenses
-129.4m SGD
Net Income
265.2m SGD

Income Statement
Seatrium Limited

Rotate your device to view
Income Statement
Currency: SGD
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Jun-2011 Sep-2011 Dec-2011 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
1
0
0
0
3
0
0
3
0
0
0
5
0
0
0
11
0
0
0
13
0
0
0
11
0
0
0
6
0
0
0
1
0
0
0
0
0
1
0
0
0
6
0
0
0
19
0
0
0
44
0
0
0
86
0
0
0
92
0
0
0
96
0
0
0
123
76
130
90
70
79
117
216
257
224
207
169
Revenue
1 012
N/A
1 207
+19%
1 009
-16%
1 838
+82%
1 068
-42%
1 644
+54%
1 781
+8%
1 363
-23%
2 386
+75%
2 281
-4%
1 766
-23%
2 119
+20%
2 171
+2%
2 742
+26%
2 964
+8%
3 545
+20%
4 000
+13%
4 010
+0%
4 508
+12%
4 513
+0%
4 475
-1%
4 810
+7%
4 783
-1%
5 064
+6%
5 511
+9%
5 623
+2%
5 999
+7%
5 725
-5%
5 721
0%
5 321
-7%
4 915
-8%
4 555
-7%
3 758
-18%
3 946
+5%
3 960
+0%
4 460
+13%
4 050
-9%
4 430
+9%
5 480
+24%
4 445
-19%
5 211
+17%
5 526
+6%
5 811
+5%
6 028
+4%
6 080
+1%
5 833
-4%
5 801
-1%
5 668
-2%
5 086
-10%
4 968
-2%
4 583
-8%
4 284
-7%
4 042
-6%
3 545
-12%
3 372
-5%
3 112
-8%
2 953
-5%
3 035
+3%
3 470
+14%
4 448
+28%
4 886
+10%
4 888
+0%
4 518
-8%
3 622
-20%
3 172
-12%
2 883
-9%
2 247
-22%
1 510
-33%
1 448
-4%
1 862
+29%
2 113
+13%
1 947
-8%
3 738
+92%
7 291
+95%
8 421
+15%
9 231
+10%
10 583
+15%
Gross Profit
Cost of Revenue
(884)
(1 054)
(882)
(1 631)
(963)
(1 482)
(1 603)
(1 242)
(2 178)
(2 088)
(1 624)
(1 950)
(1 966)
(2 517)
(2 735)
(3 250)
(3 690)
(3 682)
(4 138)
(4 102)
(4 048)
(4 325)
(4 231)
(4 409)
(4 807)
(4 863)
(5 191)
(4 739)
(4 689)
(4 246)
(3 714)
(3 426)
(2 665)
(2 929)
(3 094)
(3 632)
(3 312)
(3 736)
(4 630)
(3 805)
(4 558)
(4 818)
(5 088)
(5 254)
(5 282)
(4 989)
(4 959)
(4 820)
(4 353)
(4 837)
(4 540)
(4 334)
(4 112)
(3 252)
(3 145)
(2 918)
(2 704)
(2 689)
(3 096)
(4 194)
(4 772)
(4 885)
(4 536)
(3 589)
(3 172)
(2 974)
(2 560)
(2 001)
(2 332)
(2 945)
(2 700)
(2 079)
(3 927)
(7 501)
(8 332)
(8 940)
(10 045)
Gross Profit
128
N/A
153
+20%
127
-17%
208
+63%
105
-49%
162
+54%
177
+9%
120
-32%
208
+73%
193
-7%
142
-26%
169
+19%
205
+21%
225
+10%
229
+2%
295
+29%
310
+5%
328
+6%
370
+13%
411
+11%
428
+4%
485
+13%
552
+14%
655
+19%
705
+8%
760
+8%
808
+6%
986
+22%
1 031
+5%
1 075
+4%
1 201
+12%
1 129
-6%
1 092
-3%
1 017
-7%
866
-15%
827
-4%
738
-11%
695
-6%
850
+22%
640
-25%
653
+2%
708
+8%
723
+2%
774
+7%
798
+3%
844
+6%
842
0%
847
+1%
734
-13%
131
-82%
42
-68%
(50)
N/A
(70)
-40%
293
N/A
227
-22%
194
-15%
250
+29%
346
+39%
374
+8%
254
-32%
114
-55%
3
-97%
(18)
N/A
33
N/A
0
-100%
(92)
N/A
(313)
-241%
(490)
-57%
(884)
-80%
(1 082)
-22%
(587)
+46%
(132)
+77%
(190)
-43%
(209)
-10%
88
N/A
291
+229%
538
+85%
Operating Income
Operating Expenses
(38)
(56)
(43)
(65)
(31)
(44)
(42)
(27)
(48)
(44)
(33)
(45)
(53)
(56)
(56)
(67)
(58)
(52)
(59)
(62)
(73)
(94)
(93)
(153)
(148)
(141)
(153)
(124)
(135)
(135)
(143)
(186)
(151)
(155)
(129)
(119)
(113)
(140)
(152)
(91)
(91)
(64)
(118)
(123)
(136)
(137)
(122)
(123)
(142)
(281)
(279)
(270)
(239)
(67)
8
18
19
(40)
(53)
(42)
(39)
(55)
(47)
(50)
(48)
(47)
(1)
(91)
(234)
(142)
(48)
(74)
(96)
(1 346)
(1 422)
(55)
(144)
Selling, General & Administrative
(48)
(11)
(21)
(50)
(43)
(64)
(67)
(49)
(81)
(71)
(52)
(55)
(67)
(69)
(75)
(74)
(75)
(78)
(82)
(92)
(101)
(115)
(124)
(119)
(117)
(110)
(112)
(141)
(145)
(156)
(158)
(162)
(163)
(168)
(138)
(138)
(133)
(149)
(171)
(140)
(139)
(148)
(151)
(153)
(158)
(152)
(148)
(148)
(153)
(290)
(282)
(270)
(262)
(114)
(110)
(109)
(99)
(99)
(96)
(95)
(94)
(102)
(96)
(99)
(92)
(86)
(82)
(93)
(87)
(89)
(101)
(110)
(195)
(348)
(369)
(321)
(305)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(5)
0
(6)
(6)
0
0
(3)
(2)
0
(3)
(3)
(3)
0
(3)
(3)
(2)
0
(3)
(4)
0
0
(3)
(2)
(3)
0
(3)
(3)
(2)
0
(3)
(2)
(2)
0
(6)
0
(4)
0
(2)
0
(11)
0
(13)
(24)
(18)
Other Operating Expenses
10
(45)
(21)
(15)
12
20
24
21
32
27
19
10
14
13
19
7
16
26
23
30
28
21
31
(34)
(31)
(31)
(41)
18
10
21
14
(24)
15
18
9
24
26
9
18
51
49
85
36
32
25
16
28
27
14
10
6
5
23
47
122
129
122
59
46
56
58
47
52
51
46
39
86
2
(142)
(52)
55
36
110
(998)
(1 040)
290
178
Operating Income
90
N/A
97
+8%
84
-13%
143
+69%
74
-48%
118
+59%
135
+15%
93
-31%
160
+72%
149
-7%
109
-27%
125
+14%
152
+22%
169
+11%
173
+3%
228
+32%
252
+10%
276
+10%
310
+12%
349
+12%
354
+2%
392
+11%
460
+17%
502
+9%
557
+11%
619
+11%
655
+6%
862
+32%
897
+4%
940
+5%
1 058
+12%
943
-11%
941
0%
862
-8%
737
-14%
708
-4%
625
-12%
554
-11%
698
+26%
549
-21%
562
+2%
644
+15%
605
-6%
651
+8%
663
+2%
707
+7%
720
+2%
724
+1%
592
-18%
(150)
N/A
(237)
-58%
(320)
-35%
(309)
+4%
225
N/A
236
+5%
212
-10%
268
+27%
306
+14%
320
+5%
212
-34%
76
-64%
(52)
N/A
(65)
-24%
(17)
+74%
(48)
-190%
(139)
-188%
(314)
-126%
(582)
-85%
(1 118)
-92%
(1 224)
-10%
(635)
+48%
(206)
+67%
(286)
-38%
(1 556)
-445%
(1 333)
+14%
236
N/A
395
+67%
Pre-Tax Income
Interest Income Expense
20
12
14
30
20
31
27
23
41
42
36
31
40
39
49
55
54
76
83
(207)
121
136
152
43
24
(12)
(47)
57
44
51
102
142
89
89
128
125
72
80
86
43
61
15
48
26
16
2
(33)
(65)
(65)
(208)
(189)
(213)
(279)
(109)
(200)
(197)
(121)
(73)
(81)
(35)
(52)
(43)
(37)
(34)
(31)
(32)
(60)
(78)
(45)
(18)
(10)
(14)
(46)
(54)
(8)
(71)
(127)
Non-Reccuring Items
7
7
(8)
(7)
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
230
0
0
0
0
0
(8)
(8)
(12)
0
(4)
0
0
0
0
(2)
(2)
(2)
0
0
17
18
3
18
1
0
0
0
0
(17)
(17)
(17)
(25)
(12)
(23)
23
27
30
34
0
(7)
(4)
0
0
0
0
0
0
0
(0)
0
0
0
3
(293)
(241)
0
17
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17
0
0
17
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
Total Other Income
0
24
17
17
0
0
(3)
(3)
(3)
(3)
(0)
4
(6)
4
3
28
34
23
23
(8)
(80)
(79)
(78)
0
0
0
0
0
0
0
0
(7)
(1)
(1)
(2)
(4)
(4)
(5)
(5)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
14
14
(4)
(6)
(6)
(6)
(7)
(7)
(8)
(12)
(15)
(12)
(16)
(20)
(17)
(114)
(120)
26
31
Pre-Tax Income
116
N/A
140
+20%
107
-23%
183
+70%
95
-48%
150
+57%
159
+6%
113
-29%
198
+75%
188
-5%
146
-23%
160
+10%
185
+16%
212
+14%
225
+6%
311
+38%
339
+9%
375
+10%
416
+11%
365
-12%
395
+8%
449
+14%
534
+19%
545
+2%
581
+7%
599
+3%
601
+0%
908
+51%
941
+4%
987
+5%
1 159
+17%
1 078
-7%
1 030
-4%
950
-8%
860
-9%
826
-4%
690
-16%
630
-9%
779
+24%
607
-22%
639
+5%
661
+3%
668
+1%
675
+1%
676
+0%
707
+5%
684
-3%
657
-4%
508
-23%
(378)
N/A
(444)
-18%
(561)
-26%
(602)
-7%
91
N/A
56
-38%
40
-29%
174
+339%
281
+61%
253
-10%
184
-27%
32
-82%
(101)
N/A
(108)
-7%
(57)
+47%
(86)
-52%
(177)
-105%
(381)
-116%
(671)
-76%
(1 177)
-76%
(1 255)
-7%
(662)
+47%
(240)
+64%
(346)
-44%
(2 016)
-483%
(1 702)
+16%
191
N/A
315
+65%
Net Income
Tax Provision
(23)
(28)
(26)
(42)
(17)
(23)
(20)
(16)
(28)
(32)
(27)
(34)
(40)
(43)
(43)
(62)
(59)
(67)
(71)
(113)
(124)
(133)
(154)
(94)
(97)
(103)
(99)
(151)
(160)
(168)
(189)
(184)
(167)
(165)
(91)
(93)
(63)
(62)
(89)
(53)
(66)
(72)
(74)
(72)
(72)
(106)
(103)
(102)
(61)
78
91
106
93
(15)
1
9
(4)
(25)
(30)
(20)
0
23
26
22
30
37
56
84
135
79
(9)
(26)
(41)
(14)
(26)
(35)
(52)
Income from Continuing Operations
93
112
81
141
78
127
139
97
170
157
119
126
145
170
182
249
280
308
345
252
271
316
379
451
484
497
502
757
782
819
970
894
862
785
769
733
628
567
690
554
573
588
594
603
604
601
582
555
447
(300)
(353)
(456)
(509)
75
57
49
171
256
223
163
33
(78)
(82)
(35)
(56)
(140)
(326)
(587)
(1 042)
(1 175)
(671)
(266)
(387)
(2 030)
(1 728)
156
263
Income to Minority Interest
(1)
(2)
(2)
(2)
0
(1)
(2)
(3)
(4)
(4)
(3)
(4)
(7)
(8)
(9)
(10)
(9)
(9)
(9)
(11)
(12)
(15)
(18)
(21)
(25)
(28)
(29)
(57)
(53)
(52)
(52)
(34)
(26)
(23)
(17)
(25)
(27)
(29)
(33)
(28)
(32)
(33)
(35)
(37)
(36)
(41)
(38)
(34)
(26)
10
13
17
17
4
4
6
7
4
5
4
4
4
4
4
3
3
3
5
5
5
5
4
5
13
12
1
3
Net Income (Common)
92
N/A
111
+20%
79
-28%
138
+75%
79
-43%
127
+61%
137
+8%
94
-31%
166
+76%
152
-8%
116
-24%
121
+5%
138
+14%
161
+17%
173
+7%
238
+38%
271
+14%
299
+10%
335
+12%
241
-28%
259
+7%
302
+17%
361
+20%
430
+19%
459
+7%
469
+2%
472
+1%
700
+48%
729
+4%
767
+5%
918
+20%
860
-6%
836
-3%
762
-9%
752
-1%
707
-6%
600
-15%
538
-10%
657
+22%
526
-20%
540
+3%
556
+3%
559
+1%
566
+1%
569
+0%
560
-1%
544
-3%
521
-4%
421
-19%
(290)
N/A
(341)
-18%
(438)
-29%
(492)
-12%
79
N/A
61
-23%
55
-10%
177
+224%
260
+47%
228
-12%
168
-27%
37
-78%
(74)
N/A
(78)
-5%
(31)
+61%
(54)
-75%
(137)
-156%
(322)
-135%
(583)
-81%
(1 038)
-78%
(1 171)
-13%
(666)
+43%
(261)
+61%
(383)
-47%
(2 017)
-427%
(1 716)
+15%
157
N/A
265
+69%
EPS (Diluted)
0.52
N/A
0.62
+19%
0.44
-29%
0.77
+75%
0.44
-43%
0.71
+61%
0.77
+8%
0.53
-31%
0.93
+75%
0.85
-9%
0.64
-25%
0.66
+3%
0.75
+14%
0.87
+16%
0.93
+7%
1.28
+38%
1.46
+14%
1.61
+10%
1.81
+12%
1.3
-28%
1.39
+7%
1.62
+17%
1.94
+20%
2.32
+20%
2.48
+7%
2.54
+2%
2.56
+1%
3.8
+48%
3.94
+4%
4.14
+5%
4.95
+20%
4.64
-6%
4.5
-3%
4.1
-9%
4.04
-1%
3.79
-6%
3.22
-15%
2.89
-10%
3.53
+22%
2.83
-20%
2.9
+2%
2.98
+3%
3
+1%
3.03
+1%
3.05
+1%
3
-2%
2.91
-3%
2.8
-4%
2.26
-19%
-1.55
N/A
-1.83
-18%
-2.36
-29%
-2.65
-12%
0.42
N/A
0.32
-24%
0.29
-9%
0.95
+228%
1.39
+46%
1.23
-12%
0.9
-27%
0.2
-78%
-0.4
N/A
-0.42
-5%
-0.17
+60%
-0.29
-71%
-0.74
-155%
-1.73
-134%
-1.89
-9%
-1.43
+24%
-1.3
+9%
-0.42
+68%
-0.17
+60%
-0.13
+24%
-0.65
-400%
-0.5
+23%
0.05
N/A
0.08
+60%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.