Kohl's vs Sea Limited
Add, change or remove companies; up to four.
The short version
- Sea Limited is the larger business, with $22.9B of revenue in fiscal 2025 against $15.5B for Kohl's.
- Sea Limited grew revenue faster (36.4%, against −4.3%).
- Sea Limited kept more of each dollar of sales as operating profit (8.7% operating margin, against 4.0%).
- Sea Limited turned more of its sales into free cash flow (19.7% FCF margin, against 6.5%).
| Latest fiscal year | KSS · FY25 | SE · FY25 |
|---|---|---|
| Size | ||
| Market cap | $2.9B | $47.6B |
| Revenue | $15.5B | $22.9B |
| Free cash flow | $1.0B | $4.5B |
| Net income | $272M | $1.6B |
| Growth | ||
| Revenue growth | −4.3% | 36.4% |
| 5-year growth | −0.5% | 39.3% |
| Share count change | 1.8% | 5.5% |
| Profitability | ||
| Gross margin | 40.6% | 44.7% |
| Operating margin | 4.0% | 8.7% |
| Net margin | 1.8% | 6.9% |
| FCF margin | 6.5% | 19.7% |
| Return on capital | 7.2% | — |
| Return on equity | 6.9% | 15.1% |
| Balance sheet | ||
| Net debt | $2.8B | −$10.5B |
| Net debt / EBITDA | 2.1x | −4.5x |
| Dividends and buybacks | $56.0M | $14.0M |
| Valuation & quality | ||
| P/E | 10.7x | — |
| Piotroski F-score | 7 | 8 |
FY16
KSS $19.7B
SE $346M
FY17
KSS $20.1B
SE $414M
FY18
KSS $20.2B
SE $827M
FY19
KSS $20.0B
SE $2.2B
FY20
KSS $16.0B
SE $4.4B
FY21
KSS $19.4B
SE $10.0B
FY22
KSS $18.1B
SE $12.4B
FY23
KSS $17.5B
SE $13.1B
FY24
KSS $16.2B
SE $16.8B
FY25
KSS $15.5B
SE $22.9B
KSS
SE
FY16
KSS 6.0%
SE −59.4%
FY17
KSS 7.1%
SE −121.3%
FY18
KSS 6.7%
SE −119.6%
FY19
KSS 5.5%
SE −41.0%
FY20
KSS −1.6%
SE −29.8%
FY21
KSS 8.7%
SE −15.9%
FY22
KSS 1.4%
SE −12.0%
FY23
KSS 4.1%
SE 1.7%
FY24
KSS 2.7%
SE 3.9%
FY25
KSS 4.0%
SE 8.7%
KSS
SE
FY16
KSS $1.4B
SE −$119M
FY17
KSS $1.0B
SE −$327M
FY18
KSS $1.5B
SE −$673M
FY19
KSS $802M
SE −$170M
FY20
KSS $1.0B
SE $220M
FY21
KSS $1.7B
SE −$564M
FY22
KSS −$544M
SE −$2.0B
FY23
KSS $591M
SE $1.8B
FY24
KSS $182M
SE $3.0B
FY25
KSS $1.0B
SE $4.5B
KSS
SE
FY16
KSS 10.2%
SE —
FY17
KSS 15.5%
SE —
FY18
KSS 15.4%
SE —
FY19
KSS 11.9%
SE —
FY20
KSS −3.0%
SE —
FY21
KSS 19.7%
SE —
FY22
KSS 2.6%
SE —
FY23
KSS —
SE 3.4%
FY24
KSS —
SE 13.8%
FY25
KSS 7.2%
SE —
KSS
SE
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.