Macy's
M Β· Broadline Retail
$24.10
0.3%Sea Limited
SE Β· Broadline Retail
$74.63
οΏ½οΏ½The short version
- Sea Limited is the larger business, with $22.9B of revenue in fiscal 2025 against $22.6B for Macy's.
- Sea Limited grew revenue faster (36.4%, against β1.7%).
- Sea Limited kept more of each dollar of sales as operating profit (8.7% operating margin, against 4.6% operating margin).
- Sea Limited turned more of its sales into free cash flow (19.7% FCF margin, against 4.7% FCF margin).
| Latest fiscal year | M Β· FY25 | SE Β· FY25 |
|---|---|---|
| Size | ||
| Market cap | $6.6B | $47.6B |
| Revenue | $22.6B | $22.9B |
| Free cash flow | $1.1B | $4.5B |
| Net income | $642M | $1.6B |
| Growth | ||
| Revenue growth | β1.7% | 36.4% |
| 5-year growth | 5.5% | 39.3% |
| Share count change | β1.8% | 5.5% |
| Profitability | ||
| Gross margin | 40.3% | 44.7% |
| Operating margin | 4.6% | 8.7% |
| Net margin | 2.8% | 6.9% |
| FCF margin | 4.7% | 19.7% |
| Return on capital | 12.9% | β |
| Return on equity | 13.6% | 15.1% |
| Balance sheet | ||
| Net debt | $1.2B | β$10.5B |
| Net debt / EBITDA | 0.6x | β4.5x |
| Dividends and buybacks | $447M | $14.0M |
| Valuation & quality | ||
| P/E | 8.8x | β |
| Piotroski F-score | 8 | 8 |
FY16
M $25.9B
SE $346M
FY17
M $24.9B
SE $414M
FY18
M $25.0B
SE $827M
FY19
M $24.6B
SE $2.2B
FY20
M $17.3B
SE $4.4B
FY21
M $25.4B
SE $10.0B
FY22
M $25.4B
SE $12.4B
FY23
M $23.9B
SE $13.1B
FY24
M $23.0B
SE $16.8B
FY25
M $22.6B
SE $22.9B
M
SE
FY16
M 5.3%
SE β59.4%
FY17
M 7.5%
SE β121.3%
FY18
M 7.0%
SE β119.6%
FY19
M 4.0%
SE β41.0%
FY20
M β25.8%
SE β29.8%
FY21
M 9.3%
SE β15.9%
FY22
M 6.6%
SE β12.0%
FY23
M 1.3%
SE 1.7%
FY24
M 4.0%
SE 3.9%
FY25
M 4.6%
SE 8.7%
M
SE
FY16
M $1.2B
SE β$119M
FY17
M $1.5B
SE β$327M
FY18
M $1.1B
SE β$673M
FY19
M $706M
SE β$170M
FY20
M $311M
SE $220M
FY21
M $2.4B
SE β$564M
FY22
M $727M
SE β$2.0B
FY23
M $674M
SE $1.8B
FY24
M $760M
SE $3.0B
FY25
M $1.1B
SE $4.5B
M
SE
FY16
M 9.1%
SE β
FY17
M 19.1%
SE β
FY18
M 13.6%
SE β
FY19
M 7.7%
SE β
FY20
M β45.3%
SE β
FY21
M 33.1%
SE β
FY22
M 23.0%
SE β
FY23
M 4.9%
SE 3.4%
FY24
M 11.5%
SE 13.8%
FY25
M 12.9%
SE β
M
SE
Add another company
Compare up to four at once.
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.