Logo image of SE

SEA LTD-ADR (SE) Stock Fundamental Analysis

NYSE:SE - New York Stock Exchange, Inc. - US81141R1005 - ADR - Currency: USD

120.97  +2.24 (+1.89%)

After market: 120.59 -0.38 (-0.31%)

Fundamental Rating

5

SE gets a fundamental rating of 5 out of 10. The analysis compared the fundamentals against 72 industry peers in the Entertainment industry. SE has an average financial health and profitability rating. SE is valued quite expensively, but it does show have an excellent growth rating.


Dividend Valuation Growth Profitability Health

4

1. Profitability

1.1 Basic Checks

In the past year SE was profitable.
The reported net income has been mixed in the past 5 years: SE reported negative net income in multiple years.
The reported operating cash flow has been mixed in the past 5 years: SE reported negative operating cash flow in multiple years.
SE Yearly Net Income VS EBIT VS OCF VS FCFSE Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 0 1B -1B 2B -2B

1.2 Ratios

SE's Return On Assets of 1.96% is fine compared to the rest of the industry. SE outperforms 75.00% of its industry peers.
Looking at the Return On Equity, with a value of 5.31%, SE is in the better half of the industry, outperforming 79.17% of the companies in the same industry.
With a decent Return On Invested Capital value of 3.41%, SE is doing good in the industry, outperforming 69.44% of the companies in the same industry.
Industry RankSector Rank
ROA 1.96%
ROE 5.31%
ROIC 3.41%
ROA(3y)-2.32%
ROA(5y)-6.67%
ROE(3y)-7.1%
ROE(5y)-19.36%
ROIC(3y)N/A
ROIC(5y)N/A
SE Yearly ROA, ROE, ROICSE Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 0 200 -200

1.3 Margins

SE has a better Profit Margin (2.64%) than 76.39% of its industry peers.
SE has a better Operating Margin (3.94%) than 68.06% of its industry peers.
SE has a Gross Margin (42.84%) which is in line with its industry peers.
SE's Gross Margin has improved in the last couple of years.
Industry RankSector Rank
OM 3.94%
PM (TTM) 2.64%
GM 42.84%
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y3.06%
GM growth 5Y9.02%
SE Yearly Profit, Operating, Gross MarginsSE Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 0 -50 -100

5

2. Health

2.1 Basic Checks

SE has a Return on Invested Capital (ROIC), which is below the Cost of Capital (WACC), which means it is destroying value.
SE has less shares outstanding than it did 1 year ago.
SE has more shares outstanding than it did 5 years ago.
SE has a better debt/assets ratio than last year.
SE Yearly Shares OutstandingSE Yearly Shares OutstandingYearly Shares Outstanding 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 100M 200M 300M 400M 500M
SE Yearly Total Debt VS Total AssetsSE Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 5B 10B 15B 20B

2.2 Solvency

SE has an Altman-Z score of 3.56. This indicates that SE is financially healthy and has little risk of bankruptcy at the moment.
SE's Altman-Z score of 3.56 is amongst the best of the industry. SE outperforms 84.72% of its industry peers.
A Debt/Equity ratio of 0.68 indicates that SE is somewhat dependend on debt financing.
SE has a Debt to Equity ratio (0.68) which is comparable to the rest of the industry.
Industry RankSector Rank
Debt/Equity 0.68
Debt/FCF N/A
Altman-Z 3.56
ROIC/WACC0.4
WACC8.51%
SE Yearly LT Debt VS Equity VS FCFSE Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 0 2B -2B 4B 6B 8B

2.3 Liquidity

A Current Ratio of 1.49 indicates that SE should not have too much problems paying its short term obligations.
SE's Current ratio of 1.49 is fine compared to the rest of the industry. SE outperforms 69.44% of its industry peers.
SE has a Quick Ratio of 1.48. This is a normal value and indicates that SE is financially healthy and should not expect problems in meeting its short term obligations.
SE has a better Quick ratio (1.48) than 69.44% of its industry peers.
Industry RankSector Rank
Current Ratio 1.49
Quick Ratio 1.48
SE Yearly Current Assets VS Current LiabilitesSE Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 5B 10B 15B

7

3. Growth

3.1 Past

The Earnings Per Share has grown by an impressive 204.17% over the past year.
The Revenue has grown by 28.75% in the past year. This is a very strong growth!
Measured over the past years, SE shows a very strong growth in Revenue. The Revenue has been growing by 50.55% on average per year.
EPS 1Y (TTM)204.17%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%305.26%
Revenue 1Y (TTM)28.75%
Revenue growth 3Y19.1%
Revenue growth 5Y50.55%
Sales Q2Q%36.88%

3.2 Future

Based on estimates for the next years, SE will show a very strong growth in Earnings Per Share. The EPS will grow by 92.87% on average per year.
Based on estimates for the next years, SE will show a quite strong growth in Revenue. The Revenue will grow by 16.50% on average per year.
EPS Next Y265.36%
EPS Next 2Y139.35%
EPS Next 3Y92.87%
EPS Next 5YN/A
Revenue Next Year28.18%
Revenue Next 2Y23.43%
Revenue Next 3Y20.32%
Revenue Next 5Y16.5%

3.3 Evolution

The estimated forward Revenue growth is still strong, although it is decreasing when compared to the stronger growth in the past years.
SE Yearly Revenue VS EstimatesSE Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2014 2016 2018 2020 2022 2024 2026 2028 2030 2032 10B 20B 30B 40B
SE Yearly EPS VS EstimatesSE Yearly EPS VS EstimatesYearly EPS VS Estimates 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 0 2 -2 4 -4

3

4. Valuation

4.1 Price/Earnings Ratio

The Price/Earnings ratio is 165.71, which means the current valuation is very expensive for SE.
SE's Price/Earnings ratio is a bit cheaper when compared to the industry. SE is cheaper than 63.89% of the companies in the same industry.
The average S&P500 Price/Earnings ratio is at 28.29. SE is valued rather expensively when compared to this.
With a Price/Forward Earnings ratio of 45.36, SE can be considered very expensive at the moment.
Based on the Price/Forward Earnings ratio, SE is valued a bit cheaper than the industry average as 69.44% of the companies are valued more expensively.
The average S&P500 Price/Forward Earnings ratio is at 21.08. SE is valued rather expensively when compared to this.
Industry RankSector Rank
PE 165.71
Fwd PE 45.36
SE Price Earnings VS Forward Price EarningsSE Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 50 100 150

4.2 Price Multiples

Industry RankSector Rank
P/FCF N/A
EV/EBITDA N/A
SE Per share dataSE EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 5 10 15 20 25

4.3 Compensation for Growth

The low PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a rather cheap valuation of the company.
A more expensive valuation may be justified as SE's earnings are expected to grow with 92.87% in the coming years.
PEG (NY)0.62
PEG (5Y)N/A
EPS Next 2Y139.35%
EPS Next 3Y92.87%

0

5. Dividend

5.1 Amount

SE does not give a dividend.
Industry RankSector Rank
Dividend Yield N/A

SEA LTD-ADR

NYSE:SE (4/17/2025, 8:04:00 PM)

After market: 120.59 -0.38 (-0.31%)

120.97

+2.24 (+1.89%)

Chartmill FA Rating
GICS SectorCommunication Services
GICS IndustryGroupMedia & Entertainment
GICS IndustryEntertainment
Earnings (Last)03-04 2025-03-04/bmo
Earnings (Next)05-12 2025-05-12
Inst Owners66.92%
Inst Owner Change0%
Ins Owners9.18%
Ins Owner Change0%
Market Cap69.48B
Analysts84.5
Price Target160.21 (32.44%)
Short Float %4.55%
Short Ratio3.93
Dividend
Industry RankSector Rank
Dividend Yield N/A
Yearly DividendN/A
Dividend Growth(5Y)N/A
DPN/A
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)0
Avg EPS beat(2)-11.17%
Min EPS beat(2)-12.96%
Max EPS beat(2)-9.38%
EPS beat(4)0
Avg EPS beat(4)-29.32%
Min EPS beat(4)-72.6%
Max EPS beat(4)-9.38%
EPS beat(8)2
Avg EPS beat(8)-127.68%
EPS beat(12)5
Avg EPS beat(12)-72.4%
EPS beat(16)5
Avg EPS beat(16)-63.59%
Revenue beat(2)2
Avg Revenue beat(2)3.54%
Min Revenue beat(2)3.1%
Max Revenue beat(2)3.98%
Revenue beat(4)3
Avg Revenue beat(4)2.11%
Min Revenue beat(4)-0.37%
Max Revenue beat(4)3.98%
Revenue beat(8)4
Avg Revenue beat(8)0.12%
Revenue beat(12)7
Avg Revenue beat(12)0.92%
Revenue beat(16)10
Avg Revenue beat(16)2.13%
PT rev (1m)17.94%
PT rev (3m)23.66%
EPS NQ rev (1m)4.23%
EPS NQ rev (3m)2.53%
EPS NY rev (1m)6.45%
EPS NY rev (3m)6.41%
Revenue NQ rev (1m)-0.02%
Revenue NQ rev (3m)5.63%
Revenue NY rev (1m)5%
Revenue NY rev (3m)5.61%
Valuation
Industry RankSector Rank
PE 165.71
Fwd PE 45.36
P/S 4.13
P/FCF N/A
P/OCF N/A
P/B 8.3
P/tB 8.43
EV/EBITDA N/A
EPS(TTM)0.73
EY0.6%
EPS(NY)2.67
Fwd EY2.2%
FCF(TTM)N/A
FCFYN/A
OCF(TTM)N/A
OCFYN/A
SpS29.29
BVpS14.58
TBVpS14.34
PEG (NY)0.62
PEG (5Y)N/A
Profitability
Industry RankSector Rank
ROA 1.96%
ROE 5.31%
ROCE 5.84%
ROIC 3.41%
ROICexc 7.81%
ROICexgc 7.97%
OM 3.94%
PM (TTM) 2.64%
GM 42.84%
FCFM N/A
ROA(3y)-2.32%
ROA(5y)-6.67%
ROE(3y)-7.1%
ROE(5y)-19.36%
ROIC(3y)N/A
ROIC(5y)N/A
ROICexc(3y)N/A
ROICexc(5y)N/A
ROICexgc(3y)N/A
ROICexgc(5y)N/A
ROCE(3y)N/A
ROCE(5y)N/A
ROICexcg growth 3YN/A
ROICexcg growth 5YN/A
ROICexc growth 3YN/A
ROICexc growth 5YN/A
OM growth 3YN/A
OM growth 5YN/A
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y3.06%
GM growth 5Y9.02%
F-ScoreN/A
Asset Turnover0.74
Health
Industry RankSector Rank
Debt/Equity 0.68
Debt/FCF N/A
Debt/EBITDA N/A
Cap/Depr N/A
Cap/Sales N/A
Interest Coverage N/A
Cash Conversion N/A
Profit Quality N/A
Current Ratio 1.49
Quick Ratio 1.48
Altman-Z 3.56
F-ScoreN/A
WACC8.51%
ROIC/WACC0.4
Cap/Depr(3y)N/A
Cap/Depr(5y)N/A
Cap/Sales(3y)N/A
Cap/Sales(5y)N/A
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)204.17%
EPS 3YN/A
EPS 5YN/A
EPS Q2Q%305.26%
EPS Next Y265.36%
EPS Next 2Y139.35%
EPS Next 3Y92.87%
EPS Next 5YN/A
Revenue 1Y (TTM)28.75%
Revenue growth 3Y19.1%
Revenue growth 5Y50.55%
Sales Q2Q%36.88%
Revenue Next Year28.18%
Revenue Next 2Y23.43%
Revenue Next 3Y20.32%
Revenue Next 5Y16.5%
EBIT growth 1Y93.23%
EBIT growth 3YN/A
EBIT growth 5YN/A
EBIT Next Year374.01%
EBIT Next 3Y99.21%
EBIT Next 5Y64.17%
FCF growth 1YN/A
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1YN/A
OCF growth 3YN/A
OCF growth 5YN/A