PerpEquities

Sea Limited (SE) financials

NYSE · Consumer Cyclical · Specialty Retail · 102,700 employees · CEO Xiaodong Li

Price
$74.24 -3.02%
Market cap
$45.5B
Enterprise value
$46.1B
Last report
Q2 '26 filed 2026-08-11
Next report
2026-11-10 EPS est. $0.97
Revenue (TTM)$27.7B+43.1% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)8.0%+0.5 pp vs a year agoOperating income $2.21B
Net income (TTM)$1.64B+35.6% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)$3.11B-24.5% vs a year agoCapex $2.11B
Diluted EPS (TTM)$2.59+31.5% vs a year agoSum of the last 4 quarters
Net cash$4.97B-4.7% vs a year agoCash + short-term investments - debt

Valuation & key figures

Market cap
$45.5B
EV $46.1B
Revenue
$27.7B
Trailing 12 months
Revenue growth
+38%
FY2026 consensus
Profit margin
5.9%
Net income / revenue, TTM
P/E
27.4×
Forward 20.5× (FY2026)
P/S
1.6×
Price / sales, TTM
EV / EBITDA
16.1×
TTM
Free cash flow
$3.11B
Trailing 12 months
Net income
$1.64B
Trailing 12 months
Revenue estimate
$31.6B
FY2026 consensus
Earnings
2026-11-10
Revenue est. $8.08B
Dividend
–
No dividend

Key takeaways

Computed from the reported numbers - every statement carries the figure it rests on.

  • Last report (2026-08-11): revenue beat by 9.4%, EPS in lineRevenue $7.79B vs $7.12B expected (+9.4%); EPS $0.86 vs $0.86 (+0.1%).
  • Revenue growth accelerating: 48.1% year on yearQ2 '26 revenue $7.79B, against an average of 40.4% over the four quarters before.
  • Operating margin 8.0% (TTM), +0.5 pp on a year agoOperating income grew 51.8% while revenue grew 43.1%.
  • 12.4% of pre-tax profit is non-operatingPre-tax income $2.52B vs operating income $2.21B (TTM). Gains on equity stakes and other one-off items lift net income and EPS - operating income is the cleaner measure of the business.
  • Capex 7.6% of revenue (a year ago 2.3%)$2.11B invested in the last 4 quarters (+375.3% on a year earlier). Free cash flow $3.11B = 189.8% of net income.
  • Returned $578M to shareholders = 18.6% of free cash flowBuybacks $578M (a year earlier $0), dividends $0, stock-based pay $1.07B (TTM).
  • Diluted share count up 10.5% in a year654M diluted shares in Q2 '26, 592M a year earlier.
  • Net cash $4.97BCash + short-term investments $9.1B, debt incl. leases $4.13B; a year ago net cash $5.22B.

Last quarter: Q2 '26

Quarter ended 2026-06-30. Compared with the same quarter a year earlier and with the analyst consensus before the report.

Quarter vs a year ago

Q2 '26Year agoChange
Revenue$7.79B$5.26B+48.1%
Gross margin45.6%45.8%-0.2 pp
Operating income$626M$488M+28.4%
Operating margin8.0%9.3%-1.2 pp
Net income$441M$414M+6.4%
Diluted EPS$0.70$0.69+1.4%
Operating cash flow$1.51B$1.62B-6.8%
Capex$356M$216M+64.8%
Free cash flow$1.15B$1.4B-17.8%
R&D$314M$297M+5.6%
Stock-based compensation$132M$162M-18.5%

Reported vs consensus

2026-08-11
ActualConsensusvs consensus
Revenue$7.79B$7.12B+9.4%
EPS (as estimated)$0.86$0.86+0.1%

From the report of 2026-08-11 for Q2 '26: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.

EPS vs consensus

last 8 reports

Revenue

Where the money comes from - by business line and by region, quarter by quarter.

Revenue, operating income and growth

quarterly

Revenue by business line

stacked, quarterly
SegmentQ2 '21y/yShareTTMTTM y/y12 quarters
Digital Entertainment$1.81B–44.6%––
E-Commerce and Other Services$1.77B–43.8%––
Product$467M–11.5%––
Third Party Customers–––––
Inter-companies–––––

Revenue by region

share of total
SegmentQ2 '21y/yShareTTMTTM y/y12 quarters
Western Canada Transmission And Processing$221M-31.6%100.0%$1.02B-20.9%

Margins & cost structure

How much of each unit of revenue is left at each level - and where the costs go.

Margins

quarterly

Costs as % of revenue

quarterly

Cash flow & capital allocation

Cash generated, what it is spent on, and what reaches shareholders.

Operating cash flow, capex, free cash flow

quarterly

Uses of cash vs operating cash flow

fiscal years

Last 4 quarters

cash flow statement
Operating cash flow
$5.22B
Capex
-$2.11B
Buybacks
-$578M
Dividends
$0
Acquisitions
$2.81M
Net debt issued
$221M
Stock-based compensation
$1.07B
Free cash flow
$3.11B
Returned to shareholders / FCF
18.6%

Share count and EPS

quarterly, diluted

Balance sheet

Liquidity, investments and debt at each quarter end.

Cash, investments and debt

quarter ends

Valuation & returns

Today's multiples against the company's own last five fiscal years; analyst targets and ratings.

Multiples and returns

TTM vs 5 fiscal years
Now5y averageWhere today sits in the 5-year range
P/E (TTM)27.4×112.0× 3 of 5 years48.1× – 150.0×
EV / EBITDA16.1×37.0× 3 of 5 years27.3× – 52.4×
EV / Sales1.7×4.5×1.9× – 11.5×
Price / FCF14.6×16.7× 3 of 5 years12.6× – 20.6×
Price / Book3.5×7.6×3.5× – 16.1×
FCF yield6.8%2.2%-7.0% – 7.9%
Return on invested capital8.3%-3.1%-14.2% – 8.1%
Return on equity13.5%-7.3%-28.9% – 12.6%

Analysts

Consensus target $132.75 (+78.8%)
range $70.00 – $156.00 · rating Buy

Strong buy0
Buy31
Hold11
Sell2
Strong sell0

Outlook

Analyst consensus for the coming fiscal years and what it implies at today's price.

Consensus estimates

Fiscal yearRevenueGrowthEPSGrowthP/E at today's priceAnalysts (EPS)
FY2026$31.6B+37.7%$3.62+43.5%20.5×11
FY2027$38.8B+22.9%$4.61+27.6%16.1×11
FY2028$44.9B+15.6%$5.79+25.4%12.8×15
FY2029$47.3B+5.4%$6.50+12.3%11.4×9
FY2030$53.8B+13.8%$8.74+34.5%8.5×6

Financial statements

Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.

Income statementRevenue, costs, operating income, net income and EPSOpenBalance sheetCash, investments, assets, debt, liabilities and equityOpenCash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates: Financial Modeling Prep.

Data as of 2026-11-02