Sea Ltd - Stock Analyst Research

Target Price*USD 61.00
Recommendation BUY
Market Cap*-
Publication Date16 Nov 2023

*At the time of publication

Sea Ltd. – Buying market share


  • 3Q23 revenue was in line with expectations, while the -US$144mn net loss was a disappointment due to a 50% YoY surge in e-commerce sales and marketing (S&M) spend. 9M23 revenue/PATMI were at 71%/68% of our FY23e forecasts.
  • Shopee is gaining market share against its competitors as GMV and gross orders return to strength, driven in part by Shopee Live. Market share gains have come at the cost of profitability. Garena user trends negatively impacted by back-to-school seasonality.
  • We cut our FY23e/FY24e EBITDA by 19%/16% to reflect a ramp-up of investments in Shopee. FY23e PATMI is cut by 46% as a result. Even as its near-term outlook is clouded by increasing spend and competition, we still believe SE is well-positioned to capture e-commerce growth in many under-penetrated emerging markets due to its scale and logistics infrastructure. We expect FY24 to be profitable given comments from SE regarding its commitment to not overspend on Shopee, plus profitability contribution from Garena and SeaMoney. We maintain BUY with a reduced DCF target price of US$61 (prev. US$87), and an unchanged WACC/growth rate of 7.6%/3%.

The Positive

+ Investments in Shopee paying off; gains market share. Shopee saw sequential increases in its GMV/gross orders, with both growing 11%/24% QoQ as a result of a reacceleration in investments into the business. In addition, active buyers also increased 11% QoQ as SE made a strong push into e-commerce livestreaming (Shopee Live). Core marketplace revenue (transaction-based fees and advertising) was up 32% YoY to US$1.3bn.


The Negatives

– Disappointing gaming trends impacted by seasonality. Bookings and QAUs for Garena were flat QoQ, impacted by a return to school for many of its users. This was slightly disappointing given expectations of user growth following the release of its new game Undawn in Jun 23. On a YoY basis, QAU decline (-4%) seems to be moderating, although bookings are still down 33% YoY, implying still present near-term headwinds for gaming as its largest and most profitable game, Free Fire, continues to decline in popularity.

– 3Q23 net loss driven by increasing Shopee spend. On a group level, 3Q23 net loss was US$144mn, reversing 3 quarters of profitability. The net loss was mainly due to a 50% YoY (US$286mn) surge in Shopee S&M spend, as SE reaccelerated its investments in Shopee for market share gains. SE said that spending into 4Q23e will continue – as it is seasonally the best time to acquire new users and gain market share, while we further expect spending to persist into FY24e as SE attempts to penetrate deeper into its LATAM markets.


GMV: Gross Merchandise Value, QAU: Quarterly Active User, QPU: Quarterly Paying User              

About the author

Jonathan Woo
Research Analyst

Jonathan covers the US technology sector focusing on internet companies. Formerly a national and professional athlete, he graduated from the University of Oregon with a Bachelor’s Degree in Social Sciences.

Latest Reports

Contact us to Open an Account

Need Assistance? Share your Details and we’ll get back to you


This material is provided by Phillip Capital Management (S) Ltd (“PCM”) for general information only and does not constitute a recommendation, an offer to sell, or a solicitation of any offer to invest in any of the exchange-traded fund (“ETF”) or the unit trust (“Products”) mentioned herein. It does not have any regard to your specific investment objectives, financial situation and any of your particular needs. You should read the Prospectus and the accompanying Product Highlights Sheet (“PHS”) for key features, key risks and other important information of the Products and obtain advice from a financial adviser (“FA“) pursuant to a separate engagement before making a commitment to invest in the Products. In the event that you choose not to obtain advice from a FA, you should assess whether the Products are suitable for you before proceeding to invest. A copy of the Prospectus and PHS are available from PCM, any of its Participating Dealers (“PDs“) for the ETF, or any of its authorised distributors for the unit trust managed by PCM.  

An ETF is not like a typical unit trust as the units of the ETF (the “Units“) are to be listed and traded like any share on the Singapore Exchange Securities Trading Limited (“SGX-ST”). Listing on the SGX-ST does not guarantee a liquid market for the Units which may be traded at prices above or below its NAV or may be suspended or delisted. Investors may buy or sell the Units on SGX-ST when it is listed. Investors cannot create or redeem Units directly with PCM and have no rights to request PCM to redeem or purchase their Units. Creation and redemption of Units are through PDs if investors are clients of the PDs, who have no obligation to agree to create or redeem Units on behalf of any investor and may impose terms and conditions in connection with such creation or redemption orders. Please refer to the Prospectus of the ETF for more details.  

Investments are subject to investment risks including the possible loss of the principal amount invested. The purchase of a unit in a fund is not the same as placing your money on deposit with a bank or deposit-taking company. There is no guarantee as to the amount of capital invested or return received. The value of the units and the income accruing to the units may fall or rise. Past performance is not necessarily indicative of the future or likely performance of the Products. There can be no assurance that investment objectives will be achieved.  

Where applicable, fund(s) may invest in financial derivatives and/or participate in securities lending and repurchase transactions for the purpose of hedging and/or efficient portfolio management, subject to the relevant regulatory requirements. PCM reserves the discretion to determine if currency exposure should be hedged actively, passively or not at all, in the best interest of the Products.  

The regular dividend distributions, out of either income and/or capital, are not guaranteed and subject to PCM’s discretion. Past payout yields and payments do not represent future payout yields and payments. Such dividend distributions will reduce the available capital for reinvestment and may result in an immediate decrease in the net asset value (“NAV”) of the Products. Please refer to <> for more information in relation to the dividend distributions.  

The information provided herein may be obtained or compiled from public and/or third party sources that PCM has no reason to believe are unreliable. Any opinion or view herein is an expression of belief of the individual author or the indicated source (as applicable) only. PCM makes no representation or warranty that such information is accurate, complete, verified or should be relied upon as such. The information does not constitute, and should not be used as a substitute for tax, legal or investment advice.  

The information herein are not for any person in any jurisdiction or country where such distribution or availability for use would contravene any applicable law or regulation or would subject PCM to any registration or licensing requirement in such jurisdiction or country. The Products is not offered to U.S. Persons. PhillipCapital Group of Companies, including PCM, their affiliates and/or their officers, directors and/or employees may own or have positions in the Products. Any member of the PhillipCapital Group of Companies may have acted upon or used the information, analyses and opinions herein before they have been published. 

This advertisement has not been reviewed by the Monetary Authority of Singapore.  


Phillip Capital Management (S) Ltd (Co. Reg. No. 199905233W)  
250 North Bridge Road #06-00, Raffles City Tower ,Singapore 179101 
Tel: (65) 6230 8133 Fax: (65) 65383066