Sea Limited (SE)

Basic

  • Market Cap

    $22.13B

  • EV

    $20.87B

  • Shares Out

    566.76M

  • Revenue

    $12.9B

  • Employees

    63,800

Margins

  • Gross

    46.56%

  • EBITDA

    11.32%

  • Operating

    7.13%

  • Pre-Tax

    6.51%

  • Net

    5.33%

  • FCF

    7.9%

Returns (5Yr Avg)

  • ROA

    -13.11%

  • ROE

    -252.48%

  • ROCE

    -37.65%

  • ROIC

    -42.56%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $55.91

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $22.86

  • Earnings (Dil)

    $1.17

  • FCF

    $1.73

  • Book Value

    $11.68

Growth (CAGR)

  • Rev 3Yr

    53.21%

  • Rev 5Yr

    80.76%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    -26.37%

  • Dil EPS 5Yr

    -16.53%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    8.04%

  • EBITDA Fwd 2Yr

    84.95%

  • EPS Fwd 2Yr

    —

  • EPS LT Growth Est

    —

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '14
Dec '16
Dec '18
Dec '20
Dec '22
Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

827.0

2,175.4

4,375.7

9,955.2

12,449.7

12,898.5

Other Revenues, Total

—

—

—

—

—

—

Total Revenues

827.0

2,175.4

4,375.7

9,955.2

12,449.7

12,898.5

Total Revenues % Chg.

99.7%

163.1%

101.1%

127.5%

25.1%

5.6%

Cost of Goods Sold, Total

812.2

1,570.5

3,026.8

6,059.5

7,264.4

6,892.3

Gross Profit

14.8

604.9

1,348.9

3,895.7

5,185.3

6,006.2

Selling General & Admin Expenses, Total

940.6

1,355.4

2,430.6

4,817.6

4,706.8

3,539.9

Provision for Bad Debts

—

—

57.5

117.4

513.7

649.1

R&D Expenses

67.5

156.6

353.8

831.7

1,376.5

1,128.5

Other Operating Expenses

-9.8

-15.9

-189.6

-287.9

-279.2

-231.0

Other Operating Expenses, Total

998.4

1,496.2

2,652.2

5,478.8

6,317.8

5,086.5

Operating Income

-983.6

-891.2

-1,303.3

-1,583.1

-1,132.6

919.7

Interest Expense, Total

-31.3

-48.2

-123.8

-136.9

-45.4

-41.8

Interest And Investment Income

20.1

45.7

24.8

36.1

115.5

294.7

Net Interest Expenses

-11.2

-2.5

-99.0

-100.8

70.1

252.9

Income (Loss) On Equity Invest.

-3.1

-3.2

0.7

5.0

11.2

4.4

Currency Exchange Gains (Loss)

4.8

-2.0

-38.6

14.2

-75.5

-73.3

EBT, Excl. Unusual Items

-993.0

-899.0

-1,440.2

-1,664.6

-1,126.8

1,103.7

Impairment of Goodwill

—

—

—

—

-354.9

-295.5

Gain (Loss) On Sale Of Investments

—

—

-17.8

-43.5

-207.3

-168.4

Asset Writedown

-5.2

—

—

—

—

—

Other Unusual Items

41.3

-472.9

-24.5

-2.1

199.7

199.7

EBT, Incl. Unusual Items

-956.9

-1,371.9

-1,482.5

-1,710.2

-1,489.4

839.5

Income Tax Expense

4.1

85.9

141.6

332.9

168.4

142.3

Earnings From Continuing Operations

-961.0

-1,457.7

-1,624.2

-2,043.0

-1,657.8

697.1

Minority Interest

-0.2

-5.1

6.1

-3.7

6.4

-9.9

Net Income

-961.2

-1,462.8

-1,618.1

-2,046.8

-1,651.4

687.3

Net Income to Common Incl Extra Items

-961.2

-1,462.8

-1,618.1

-2,046.8

-1,651.4

687.3

Net Income to Common Excl. Extra Items

-961.2

-1,462.8

-1,618.1

-2,046.8

-1,651.4

687.3

Total Shares Outstanding

342.6

463.2

511.9

557.7

564.8

553.8

Weighted Avg. Shares Outstanding

338.5

436.6

477.3

532.7

558.1

564.3

Weighted Avg. Shares Outstanding Dil

338.5

436.6

477.3

532.7

558.1

588.4

EPS

-2.8

-3.4

-3.4

-3.8

-3.0

1.2

EPS Diluted

-2.8

-3.4

-3.4

-3.8

-3.0

1.2

EBITDA

-904.9

-769.6

-1,122.6

-1,304.0

-704.2

1,460.0