Sea Limited (SE) Stock Analysis | Financial Data & Charts

Investment Radar

Seven-Dimensional Value Assessment Based on 2025 Q3 Financials

加载雷达图...

加载图表中...

📊 Valuation

Key valuation metrics

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 Growth

Revenue, earnings, and per-share growth metrics

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 Profitability

Profit margins and return on equity

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 Cash Quality

Cash flow quality and conversion metrics

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ Leverage & Liquidity

Debt, liquidity, and financial health

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ Ops & Cap Efficiency

Asset utilization, working capital, ROIC, and capital efficiency

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 Shareholder Returns

Dividends, share buybacks, dilution, and insider trading activity

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

Profit Waterfall Analysis

加载图表中...

P

Profitability Margins

Gross Profit Margini

43.42%

Gross Profit = $2.60B

Revenue = $5.99B

Operating Profit Margini

7.95%

Operating Income = $0.48B

Revenue = $5.99B

EBITDA Margini

10.64%

EBITDA = $0.64B

Revenue = $5.99B

EBIT Margini

9.10%

EBIT = $0.54B

Revenue = $5.99B

Net Profit Margini

6.22%

Net Income = $0.37B

Revenue = $5.99B

Pretax Profit Margini

8.96%

EBT = $0.54B

Revenue = $5.99B

E

Operating Efficiency

Interest Coveragei

55.82x

EBIT (TTM) = $2.02B

Interest Expense (TTM) = $0.04B

10.0x

19.9x

33.2x

45.2x

55.8x

SG&A / Revenuei

24.90%

SG&A = $1.49B

Revenue = $5.99B

R&D / Revenuei

4.78%

R&D = $0.29B

Revenue = $5.99B

R

Return Metrics (TTM)

ROAi

5.87%

Net Income = $1.42B

Avg Total Assets = $24.22B

ROEi

15.69%

Net Income = $1.42B

Avg Equity = $9.06B

ROICi

58.62%

NOPAT (TTM) = $1.21B

Avg Invested Capital = $2.07B

(NOPAT = Operating Income × (1 - Effective Tax Rate))

(Avg IC = (Current IC + Year-Ago IC) / 2)

Revenue Growthi

38.30%

Current Revenue = $5.99B

Previous Revenue = $4.33B

+30.6%

+35.9%

+29.8%

+39.6%

+38.3%

Operating Cash Flow/Sharei

$7.18

Operating CF = $4.56B

Diluted Shares = 0.64B

$4.42

$5.37

$5.62

$7.71

$7.18

Comprehensive Analysis

Income Statement Items	YoY Growth	Current Quarter Value	Trend
Revenue	+38.3%	$5.99B	↑
Gross Profit	+39.7%	$2.60B, 43.42%	↑
Operating Income	+135.1%	$0.48B, 7.95%	↑
EBITDA	+214.6%	$0.64B, 10.64%	↑
EBT	+118.0%	$0.54B, 8.96%	↑
Net Income	+142.7%	$0.37B, 6.22%	↑
Diluted EPS	+126.9%	0.59	↑

加载图表中...

L

Liquidity Metrics

Current Ratioi

1.44

Normal

Total Current Assets = $21.08B

Total Current Liabilities = $14.69B

Quick Ratioi

1.42

Healthy

Quick Assets = $20.87B

Total Current Liabilities = $14.69B

Cash Ratioi

0.67

Healthy

Cash & Equivalents = $9.90B

Total Current Liabilities = $14.69B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

Leverage Metrics

Debt to Equityi

0.42

Healthy

Total Debt = $4.24B

Total Equity = $10.20B

Liabilities to Assetsi

61.5%

Attention

Total Liabilities = $16.45B

Total Assets = $26.75B

Equity Multiplieri

2.62

Normal

Total Assets = $26.75B

Total Equity = $10.20B

E

Efficiency Metrics

Asset Turnoveri

0.87

Normal

Revenue (TTM) = $21.07B

Avg Total Assets = $24.22B

Inventory Turnoveri

61.33

Healthy

COGS (TTM) = $11.61B

Avg Inventory = $0.19B

Receivables Turnoveri

3.14

Attention

Revenue (TTM) = $21.07B

Avg Receivables = $6.72B

S

Solvency Metrics

Interest Coveragei

55.82

Healthy

EBIT (TTM) = $2.02B

Interest Expense (TTM) = $0.04B

Net Debt to EBITDAiNet Debt/EBITDA

0.51

Healthy

Net Debt = $1.18B

EBITDA (TTM) = $2.29B

Debt Service Coveragei

1.78

Normal

Operating CF (TTM) = $4.56B

Debt Service = $2.56B

V

Value Metrics

Goodwill %iGoodwill/Assets

0.4%

Healthy

Goodwill = $0.10B

Total Assets = $26.75B

Working Capital Ratioi

0.24

Healthy

Working Capital = $6.39B

Total Assets = $26.75B

加载图表中...

Cash Flow Waterfall Chart

加载图表中...

Inflow

Outflow

Subtotal

Start/End

C

Cash Flow Metrics

Operating Cash Flow TTMi

$4.56B

Free Cash Flow TTMi

$4.44B

FCF = OCF - CapEx

OCF (TTM) = $4.56B

CapEx (TTM) = $-0.13B

FCF Yieldi

4.31%

Attention

FCF (TTM) = $4.44B

Market Cap = $103.10B

OCF/Sales Ratioi

23.50%

Healthy

OCF (TTM) = $4.56B

Revenue (TTM) = $19.42B

Q

Quality & Coverage Metrics

Income Qualityi

3.80x

Healthy

OCF (TTM) = $4.56B

Net Income (TTM) = $1.20B

Cash Flow/Debti

1.09x

Healthy

OCF (TTM) = $4.56B

Total Debt = $4.19B

Short Term Coveragei

0.36x

Attention

OCF (TTM) = $4.56B

Current Liabilities = $12.73B

Capex Coveragei

36.44x

Healthy

OCF (TTM) = $4.56B

CapEx (TTM) = $0.13B

E

Efficiency Metrics

⚡ Ratios calculated in USD to eliminate exchange rate impact

FCF/OCF Ratioi

97.26%

Healthy

FCF (TTM) = $4.44B

OCF (TTM) = $4.56B

Capex/Revenuei

0.65%

Healthy

CapEx (TTM) = $0.13B

Revenue (TTM) = $19.42B

Net Debt/EBITDAi

1.09

Normal

Net Debt = $2.03B

EBITDA (TTM) = $1.85B

G

Growth Metrics

OCF Growthi

161.50%

Healthy

Current OCF (TTM) = $1.62B

Previous OCF = $0.62B

Owner Earningsi

$1.17B

Healthy

Net Income (TTM) = $1.20B

+ D&A (TTM) = $0.09B

- CapEx (TTM) = $-0.13B

加载图表中...

Loading...

Sea Limited

Investment Radar

🔍 Business Model Analysis (DuPont Model)

Leading Indicators

Financial Metrics

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)

EPS (Quarterly)

Gross Profit/Share (Quarterly)

OCF/Share (Quarterly)

FCF/Share (Quarterly)

Operating Leverage (YoY)

💰 Profitability

Gross Margin (TTM)

Operating Margin (TTM)

Net Profit Margin (TTM)

ROE (TTM)

ROA (TTM)

ROTCE - Return on Tangible Common Equity (TTM)

OCF Margin (TTM)

FCF Margin (TTM)

💵 Cash Quality

OCF/NI Ratio (TTM)

FCF/NI Ratio (TTM)

OCF/Capex (TTM)

OCF/SBC (TTM)

🛡️ Leverage & Liquidity

Debt/Equity (quarterly)

EBITDA/Net Debt (TTM)

Interest Coverage (TTM)

Current Ratio (quarterly)

Quick Ratio (quarterly)

Altman Z-Score

⚙️ Ops & Cap Efficiency

ROIC (TTM)

ROCE - Return on Capital Employed (TTM)

Asset Turnover (TTM)

CapEx/Depreciation - Investment Intensity (TTM)

R&D/Gross Profit - R&D Intensity (TTM)

SG&A/Revenue - SG&A Efficiency (TTM)

Cash Conversion Cycle (TTM)

DSO - Days Sales Outstanding (TTM)

DIO - Days Inventory Outstanding (TTM)

DPO - Days Payables Outstanding (TTM)

Goodwill/Assets (Quarterly)

🎁 Shareholder Returns

Dividend Yield (TTM)

Buyback Yield (TTM)

Buyback Yield (3 Years)

Dilution Rate (1 Year)

Dilution Rate (3 Years)

SBC Offset Rate (TTM)

Insider Activity Rate (TTM)

Income Statement Analysis

Profit Waterfall Analysis

Balance Sheet Analysis

Cash Flow Statement Analysis

📊 Valuation

EV/EBITDA (TTM)

EV/EBIT (TTM)

EV/Sales (TTM)

P/E Ratio (TTM)

P/B Ratio (Quarterly)

FCF Yield (TTM)

PR Profit Ratio (PPM)

📈 Growth

Revenue (Quarterly)

Revenue/Share (Quarterly)

Net Income (Quarterly)