Sea Limited Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 3, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	39,104	56,114	48,675	18,021	24,257	91,632
Market Cap Growth	-36.38%	15.28%	170.11%	-25.71%	-73.53%	22.95%
Enterprise Value	33,776	51,991	45,961	17,033	22,699	85,952
Last Close Price	65.63	94.98	84.41	32.08	43.51	165.06
PE Ratio	33.35	47.86	137.15	152.29	-	-
PS Ratio	2.29	3.29	3.62	1.76	2.35	12.46
PB Ratio	4.16	5.97	7.19	3.43	5.03	16.71
P/TBV Ratio	4.24	6.09	7.40	3.57	5.39	18.23
P/FCF Ratio	11.67	16.74	20.59	12.49	-	-
P/OCF Ratio	10.47	15.03	18.59	11.04	-	594.66
EV/Sales Ratio	1.97	3.05	3.42	1.66	2.20	11.69
EV/EBITDA Ratio	16.77	29.68	54.71	27.69	-	-
EV/EBIT Ratio	22.95	35.25	86.90	63.32	-	-
EV/FCF Ratio	10.08	15.51	19.44	11.80	-	-
Debt / Equity Ratio	0.26	0.26	0.49	0.67	0.77	0.57
Debt / EBITDA Ratio	1.23	1.23	2.94	4.05	-	-
Debt / FCF Ratio	0.74	0.74	1.39	2.43	-	-
Net Debt / Equity Ratio	-0.57	-0.57	-0.53	-0.13	-0.41	-0.79
Net Debt / EBITDA Ratio	-3.07	-3.07	-4.28	-1.14	3.40	4.52
Net Debt / FCF Ratio	-1.61	-1.61	-1.52	-0.49	1.21	10.46
Asset Turnover	0.88	0.88	0.81	0.73	0.70	0.68
Inventory Turnover	69.40	69.40	71.58	61.52	63.96	66.69
Quick Ratio	0.78	0.78	0.94	0.89	1.17	1.57
Current Ratio	1.58	1.58	1.49	1.44	1.83	2.11
Return on Equity (ROE)	15.25%	15.25%	5.90%	2.60%	-25.05%	-37.68%
Return on Assets (ROA)	4.77%	4.77%	1.99%	1.19%	-3.96%	-6.77%
Return on Invested Capital (ROIC)	28.13%	30.12%	7.88%	2.84%	-45.81%	-423.51%
Return on Capital Employed (ROCE)	13.50%	13.50%	5.80%	3.20%	-11.30%	-13.70%
Earnings Yield	3.00%	2.09%	0.73%	0.66%	-5.65%	-1.65%
FCF Yield	8.57%	5.97%	4.86%	8.01%	-6.77%	-0.45%
Buyback Yield / Dilution	-5.54%	-5.54%	-1.73%	-6.50%	-4.77%	-11.62%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.