Loading...
XNYS
SE
Market cap68bUSD
Apr 03, Last price  
120.05USD
1D
-10.80%
1Q
12.91%
IPO
686.70%
Name

Sea Ltd

Chart & Performance

D1W1MN
P/E
155.18
P/S
4.10
EPS
0.77
Div Yield, %
—
Shrs. gr., 5y
6.73%
Rev. gr., 5y
50.54%
Revenues
16.82b
+28.75%
160,756,000292,124,000345,670,000414,190,000826,968,0002,175,378,0004,375,664,0009,955,190,00012,449,705,00013,063,560,00016,819,866,000
Net income
444m
+194.79%
-88,383,000-103,366,000-222,867,000-560,485,000-961,241,000-1,454,483,000-1,624,878,000-2,048,049,000-1,668,928,000150,726,000444,321,000
CFO
3.28b
+57.59%
2,458,000-25,097,000-114,726,000-334,230,000-495,220,00069,865,000555,868,000208,649,000-1,055,692,0002,079,688,0003,277,420,000
Dividend
Feb 13, 20170.44 USD/sh
Earnings
May 12, 2025

Profile

Sea Limited, together with its subsidiaries, engages in the digital entertainment, e-commerce, and digital financial service businesses in Southeast Asia, Latin America, rest of Asia, and internationally. It offers Garena digital entertainment platform for users to access mobile and PC online games, as well as eSports operations; and access to other entertainment content, including livestreaming of gameplay and social features, such as user chat and online forums. The company also operates Shopee e-commerce platform, a mobile-centric marketplace that provides integrated payment and logistics infrastructure and seller services. In addition, it offers SeaMoney digital financial services to individuals and businesses, including offline and online mobile wallet, and payment processing services, as well as other offerings across credit, insurtech, and digital bank services under the ShopeePay, SPayLater, SeaBank, and other digital financial services brands; and payment processing services for Shopee. The company was formerly known as Garena Interactive Holding Limited and changed its name to Sea Limited in April 2017. Sea Limited was incorporated in 2009 and is headquartered in Singapore.
URL
https://www.sea.com/
IPO date
Oct 20, 2017
Employees
63,800
Domiciled in
SG
Incorporated in
KY

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
16,819,866
28.75%
13,063,560
4.93%
12,449,705
25.06%
Cost of revenue
15,561,220
12,307,986
13,347,764
Unusual Expense (Income)
NOPBT
1,258,646
755,574
(898,059)
NOPBT Margin
7.48%
5.78%
Operating Taxes
321,168
262,680
168,395
Tax Rate
25.52%
34.77%
NOPAT
937,478
492,894
(1,066,454)
Net income
444,321
194.79%
150,726
-109.03%
(1,668,928)
-18.51%
Dividends
Dividend yield
Proceeds from repurchase of equity
10,643
50,211
BB yield
-0.04%
-0.17%
Debt
Debt current
1,578,873
592,928
389,615
Long-term debt
3,635,536
4,964,295
5,122,354
Deferred revenue
63,566
Other long-term liabilities
319,981
147,256
87,179
Net debt
(6,100,472)
(4,064,039)
(2,635,741)
Cash flow
Cash from operating activities
3,277,420
2,079,688
(1,055,692)
CAPEX
(258,598)
(976,283)
Cash from investing activities
(5,040,846)
(5,804,462)
(2,428,809)
Cash from financing activities
1,684,493
366,011
400,256
FCF
1,008,674
614,949
(1,732,546)
Balance
Cash
8,620,576
5,358,700
6,894,117
Long term investments
2,694,305
4,262,562
1,253,593
Excess cash
10,473,888
8,968,084
7,525,225
Stockholders' equity
(8,225,616)
(8,586,255)
(8,748,866)
Invested Capital
21,133,806
19,893,474
19,019,020
ROIC
4.57%
2.53%
ROCE
9.75%
6.68%
EV
Common stock shares outstanding
604,714
594,406
558,120
Price
106.10
161.98%
40.50
-22.16%
52.03
-76.74%
Market cap
64,160,153
166.52%
24,073,427
-17.10%
29,038,981
-75.63%
EV
58,164,922
20,113,143
26,498,359
EBITDA
1,258,646
1,196,419
(469,715)
EV/EBITDA
46.21
16.81
Interest
41,075
45,396
Interest/NOPBT
5.44%