Valuation Seamec Limited

Stocks

Market Closed - Bombay S.E. 08:02:24 25/09/26 pm AEST			5-day change	1st Jan Change
1,710.95 ^INR	-1.07%		-1.03%	+55.05%

17/09	Seamec Completes Sale of Bulk Carrier SEAMEC GALLANT	MT
09/09	Seamec-Managed ONGC Vessel Arrives in Mumbai After Emergency Dry Docking	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2026	2027	2028	2029
Market Cap ¹	35,831	43,501	-	-
Change	-	21.4%	-	-
Enterprise Value (EV)	35,831	43,501	43,501	43,501
Change	-	21.4%	0%	0%
P/E	14.3x	17.8x	11.6x	8.36x
PBR	-	2.82x	2.28x	1.79x
PEG	-	-6.59x	0.2x	0.2x
Capitalization / Revenue	-	3.63x	3.23x	2.68x
EV / Revenue	-	3.63x	3.23x	2.68x
EV / EBITDA	-	8.73x	7.66x	6.24x
EV / EBIT	-	14.1x	10.5x	8.28x
EV / FCF	-	-9.66x	-40.3x	-382x
FCF Yield	-	-10.4%	-2.48%	-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	1,710.95	1,710.95	1,710.95
Nbr of stocks (in thousands)	25,425	25,425	-	-
Announcement Date	18/5/26	-	-	-

¹INR in Million²INR

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.($)
SEAMEC LIMITED	17.79x	-	-	-	454M
SUBSEA 7 S.A.	13.58x	1.25x	5.34x	6.17%	10.13B
TECHNIP ENERGIES N.V.	16.27x	0.17x	2.49x	3.31%	5.64B
LIBERTY ENERGY INC.	34.49x	1.04x	8.37x	1.86%	3.09B
TGS ASA	14.59x	2.28x	3.76x	4.06%	2.97B
SELECT WATER SOLUTIONS, INC.	34.05x	1.84x	8.28x	1.41%	2.56B
AKER SOLUTIONS ASA	6.86x	0.4x	4.51x	18.33%	2.14B
FLOWCO HOLDINGS INC.	15.01x	1.15x	2.91x	2.32%	842M
BW OFFSHORE LIMITED	4.94x	0.77x	1.25x	5.87%	772M
Average	17.51x	1.11x	4.61x	5.42%	3.18B
Weighted average by Cap.	17.68x	1.09x	4.95x	5.27%