Sea Limited Ratios and Metrics

Market cap in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	329,446	376,892	111,378	154,513	691,310	528,404
Market Cap Growth	-23.89%	238.39%	-27.92%	-77.65%	30.83%	605.56%
Enterprise Value	300,968	355,879	105,278	144,590	648,459	521,297
Last Close Price	21.76	26.66	7.80	11.31	-	-
PE Ratio	43.58	137.15	152.29	-	-	-
PS Ratio	2.94	3.62	1.76	2.35	12.46	23.25
PB Ratio	6.00	7.19	3.43	5.03	16.71	29.75
P/TBV Ratio	6.14	7.40	3.57	5.39	18.23	32.54
P/FCF Ratio	15.85	20.59	12.49	-	-	463.35
P/OCF Ratio	13.53	18.59	11.04	-	594.66	183.05
EV/Sales Ratio	2.79	3.42	1.66	2.20	11.69	22.94
EV/EBITDA Ratio	27.26	54.71	27.69	-	-	-
EV/EBIT Ratio	34.37	86.90	63.32	-	-	-
EV/FCF Ratio	14.48	19.44	11.80	-	-	457.12
Debt / Equity Ratio	0.41	0.49	0.67	0.77	0.57	0.61
Debt / EBITDA Ratio	1.95	2.94	4.05	-	-	-
Debt / FCF Ratio	1.09	1.39	2.43	-	-	9.53
Net Debt / Equity Ratio	-0.55	-0.53	-0.13	-0.41	-0.79	-1.23
Net Debt / EBITDA Ratio	-3.16	-4.28	-1.14	3.40	4.52	3.74
Net Debt / FCF Ratio	-1.45	-1.52	-0.49	1.21	10.46	-19.13
Asset Turnover	0.87	0.81	0.73	0.70	0.68	0.56
Inventory Turnover	56.52	71.58	61.52	63.96	66.69	66.41
Quick Ratio	0.73	0.94	0.89	1.17	1.57	1.55
Current Ratio	1.44	1.49	1.44	1.83	2.11	1.93
Return on Equity (ROE)	15.68%	5.90%	2.60%	-25.05%	-37.68%	-70.73%
Return on Assets (ROA)	4.45%	1.99%	1.19%	-3.96%	-6.77%	-10.39%
Return on Invested Capital (ROIC)	27.37%	7.88%	2.84%	-45.81%	-423.51%	-
Return on Capital Employed (ROCE)	14.30%	5.80%	3.20%	-11.30%	-13.70%	-22.40%
Earnings Yield	2.29%	0.73%	0.66%	-5.65%	-1.65%	-1.59%
FCF Yield	6.31%	4.86%	8.01%	-6.77%	-0.45%	0.22%
Buyback Yield / Dilution	-5.53%	-1.73%	-6.50%	-4.77%	-11.62%	-9.31%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.