Pricing Log in Create free account

Sea Limited Sponsored ADR (SE) vs Wayfair Inc. (W)

Sea Limited Sponsored ADR and Wayfair Inc. are both Internet Retail companies. Sea Limited Sponsored ADR is the larger, with a market value of $43.5B against $15.3B — 2.9× the size. Wayfair Inc. has negative trailing earnings, so its P/E is not meaningful; Sea Limited Sponsored ADR trades at 28.2×. Sea Limited Sponsored ADR grew revenue faster over the last twelve months: 43.1% against 7.46%. Sea Limited Sponsored ADR has the higher net margin (5.94% vs −2.49%) and the higher return on invested capital (51.6% vs 0.00%). Across the 19 metrics below, Sea Limited Sponsored ADR leads on 16 and Wayfair Inc. on 3.

Valuation

Metric SE W Internet Retail median
P/E 28.24 n/m 23.78
P/S 1.76 1.14 0.76
P/B 3.73 n/m 1.73
Price to free cash flow 14.64 26.22 14.90
EV/EBITDA 16.81 32.78 18.44
EV/Sales 1.39 1.27 0.81
Earnings yield 3.54% (2.20%) (0.52%)
Free cash flow yield 6.83% 3.81% (0.47%)

Profitability

Metric SE W Internet Retail median
Gross margin 44.34% 30.05% 44.12%
Operating margin 8.24% 1.67% 0.76%
Net margin 5.94% (2.49%) 0.56%
Free cash flow margin 18.81% 4.36% 0.00%
Return on equity 14.43% 11.66% 0.00%
Return on assets 5.73% (10.26%) 0.00%
Return on invested capital 51.63% 0.00% 0.00%

Growth

Metric SE W Internet Retail median
Revenue growth (TTM) 43.06% 7.46% 10.60%
EPS growth (last fiscal year) 240.54% 39.15% 19.82%
Revenue growth, 5-year CAGR 39.28% (2.51%) 10.81%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric SE W Internet Retail median
Debt to equity 0.09 (1.00) 0.10
Current ratio 1.49 0.74 1.52
Net debt to EBITDA (5.33) 5.11 (0.66)

Dividend

Metric SE W Internet Retail median
Dividend yield — — 1.74%
Payout ratio — — 0.27

Size

Metric SE W Internet Retail median
Market cap 43.53b 15.25b 528.20m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack