Loading...
XNYSSE
Market cap64bUSD
Dec 20, Last price  
110.64USD
1D
-0.90%
1Q
29.09%
IPO
625.03%
Name

Sea Ltd

Chart & Performance

D1W1MN
XNYS:SE chart
P/E
428.23
P/S
4.93
EPS
0.26
Div Yield, %
0.00%
Shrs. gr., 5y
11.92%
Rev. gr., 5y
73.71%
Revenues
13.06b
+4.93%
160,756,000292,124,000345,670,000414,190,000826,968,0002,175,378,0004,375,664,0009,955,190,00012,449,705,00013,063,560,000
Net income
151m
P
-88,383,000-103,366,000-222,867,000-560,485,000-961,241,000-1,454,483,000-1,624,878,000-2,048,049,000-1,668,928,000150,726,000
CFO
2.08b
P
2,458,000-25,097,000-114,726,000-334,230,000-495,220,00069,865,000555,868,000208,649,000-1,055,692,0002,079,688,000
Dividend
Feb 13, 20170.44 USD/sh
Earnings
Mar 03, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
13,063,560
4.93%
12,449,705
25.06%
9,955,190
127.51%
Cost of revenue
12,307,986
13,347,764
11,826,196
Unusual Expense (Income)
NOPBT
755,574
(898,059)
(1,871,006)
NOPBT Margin
5.78%
Operating Taxes
262,680
168,395
332,865
Tax Rate
34.77%
NOPAT
492,894
(1,066,454)
(2,203,871)
Net income
150,726
-109.03%
(1,668,928)
-18.51%
(2,048,049)
26.04%
Dividends
Dividend yield
Proceeds from repurchase of equity
10,643
50,211
4,050,055
BB yield
-0.04%
-0.17%
-3.40%
Debt
Debt current
592,928
389,615
286,494
Long-term debt
4,964,295
5,122,354
4,644,828
Deferred revenue
63,566
104,826
Other long-term liabilities
147,256
87,179
76,341
Net debt
(4,064,039)
(2,635,741)
(6,280,582)
Cash flow
Cash from operating activities
2,079,688
(1,055,692)
208,649
CAPEX
(258,598)
(976,283)
(807,176)
Cash from investing activities
(5,804,462)
(2,428,809)
(3,767,273)
Cash from financing activities
366,011
400,256
7,401,589
FCF
614,949
(1,732,546)
(3,262,558)
Balance
Cash
5,358,700
6,894,117
10,159,043
Long term investments
4,262,562
1,253,593
1,052,861
Excess cash
8,968,084
7,525,225
10,714,144
Stockholders' equity
(8,586,255)
(8,748,866)
(7,197,883)
Invested Capital
19,893,474
19,019,020
18,875,574
ROIC
2.53%
ROCE
6.68%
EV
Common stock shares outstanding
594,406
558,120
532,706
Price
40.50
-22.16%
52.03
-76.74%
223.71
12.39%
Market cap
24,073,427
-17.10%
29,038,981
-75.63%
119,171,613
25.44%
EV
20,113,143
26,498,359
112,916,743
EBITDA
1,196,419
(469,715)
(1,591,974)
EV/EBITDA
16.81
Interest
41,075
45,396
138,945
Interest/NOPBT
5.44%