A Business at a Glance
0 of 1 daily views used (1 remaining). Sign up free for +5 more daily views (6 total), or try AAPL for a full preview.
Grab Holdings Ltd
GRAB
$11.0B
Mkt Cap
$3.31
+0.30%
Grab Holdings Ltd (GRAB) has a 5-year average return on invested capital (ROIC) of -2.4%. This is below average and may indicate limited pricing power.
Grab Holdings Ltd (GRAB) has a market capitalization of $11.0B. It is classified as a large-cap stock.
Grab Holdings Ltd (GRAB) does not currently pay a regular dividend.
Grab Holdings Ltd (GRAB) operates in the Services-Business Services, Nec industry, within the Industrials sector.
Grab Holdings Ltd (GRAB) reported annual revenue of $3.4 billion in its most recent fiscal year, based on SEC EDGAR filings.
Grab Holdings Ltd (GRAB) has a net profit margin of 5.9%. This is a modest margin.
Grab Holdings Ltd (GRAB) generated $-18 million in free cash flow in its most recent fiscal year. Negative free cash flow may indicate heavy investment or operational challenges.
Not applicable.
| Metric | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenue | 3.4B | 3.4B | 2.8B | 2.4B | 1.4B | - |
| Net Income | 200M | 200M | -158M | -485M | -1.7B | -3.6B |
| EPS | $0.06 | $0.06 | $-0.03 | $-0.11 | $-0.44 | $-6.39 |
| Free Cash Flow | -18M | -18M | 775M | 15M | -856M | -1.0B |
| ROIC | 2.8% | 2.9% | -2.5% | -7.5% | - | -429.8% |
| Gross Margin | 0.0% | 0.0% | - | - | - | - |
| Debt/Equity | 0.55 | 0.55 | 0.02 | 0.02 | - | 0.07 |
| Dividends/Share | $0.00 | $0.00 | - | - | - | - |
| Operating Income | 65M | 65M | -61M | -386M | -1.6B | -3.4B |
| Operating Margin | 1.9% | 1.9% | -2.2% | -16.4% | -109.8% | - |
| ROE | 3.0% | 3.1% | -2.5% | -7.4% | - | -561.6% |
| Shares Outstanding | 3,333M | 3,333M | 5,267M | 4,409M | 3,955M | 3,960M |
| Metric | 2019 | 2020 | 2025 | TTM | ||||
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | N/A | N/A | N/A | 1.4B | 2.4B | 2.8B | 3.4B | 3.4B |
| Gross Margin | N/A | N/A | N/A | N/A | N/A | N/A | 0.0% | 0.0% |
| R&D | 231M | 257M | 356M | 465M | 421M | 410M | 428M | 428M |
| SG&A | 304M | 326M | 544M | 646M | 550M | 512M | 459M | 459M |
| EBIT | -4.0B | -2.7B | -3.4B | -1.6B | -386M | -61M | 65M | 65M |
| Op. Margin | N/A | N/A | N/A | -109.8% | -16.4% | -2.2% | 1.9% | 1.9% |
| Net Income | -4.0B | -2.7B | -3.6B | -1.7B | -485M | -158M | 200M | 200M |
| Net Margin | N/A | N/A | N/A | -121.4% | -20.6% | -5.6% | 5.9% | 5.9% |
| Non-Recurring | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Returns on Capital | ||||||||
| ROIC | N/M | N/M | N/M | N/A | -7.5% | -2.5% | 2.9% | 2.8% |
| ROE | N/A | N/A | -561.6% | N/A | -7.4% | -2.5% | 3.1% | 3.0% |
| ROA | -338.0% | -300.7% | -526.7% | -353.7% | -10.4% | -1.7% | 1.9% | 1.7% |
| Cash Flow | ||||||||
| Op. Cash Flow | -2.1B | -643M | -954M | -798M | 86M | 852M | 79M | 79M |
| Free Cash Flow | -2.2B | -665M | -1.0B | -856M | 15M | 775M | -18M | -18M |
| Owner Earnings | -2.2B | -769M | -1.1B | -927M | -42M | 730M | -98M | -98M |
| CapEx | 98M | 22M | 73M | 58M | 71M | 77M | 97M | 97M |
| Maint. CapEx | 109M | 126M | 109M | 129M | 128M | 122M | 177M | 177M |
| Growth CapEx | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| D&A | 109M | 126M | 109M | 129M | 128M | 122M | 177M | 177M |
| CapEx/OCF | N/A | N/A | N/A | N/A | 82.6% | 9.0% | N/A | 122.8% |
| Capital Allocation | ||||||||
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Yield | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Share Buybacks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Buyback Yield | N/A | N/A | N/A | N/A | N/A | N/A | 0.0% | 0.0% |
| Stock-Based Comp | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Debt Repayment | 0 | 0 | 0 | 0 | 0 | 0 | 260M | 260M |
| Balance Sheet | ||||||||
| Net Debt | N/A | N/A | N/A | N/A | -3.0B | -2.8B | 300M | 300M |
| Cash & Equiv. | N/A | 2.2B | N/A | 2.0B | 3.1B | 3.0B | 3.4B | 3.4B |
| Long-Term Debt | N/A | N/A | N/A | N/A | N/A | N/A | 373M | 373M |
| Debt/Equity | -1.28 | -1.15 | 0.07 | N/A | 0.02 | 0.02 | 0.55 | 0.55 |
| Interest Coverage | -198.1 | -160.4 | -31.9 | -9.8 | -4.8 | -1.8 | 0.9 | 0.9 |
| Equity | -4.2B | -6.3B | 633M | N/A | 6.5B | 6.4B | 6.8B | 6.8B |
| Total Assets | 1.2B | 913M | 675M | 492M | 8.8B | 9.3B | 12.0B | 12.0B |
| Total Liabilities | 5.4B | 7.2B | 42M | N/A | 2.3B | 2.9B | 5.2B | 5.2B |
| Intangibles | 1.2B | 913M | 675M | N/A | 916M | 975M | 0 | 0 |
| Retained Earnings | N/A | N/A | N/A | N/A | -16.8B | -17.3B | -17.5B | -17.5B |
| Working Capital | N/A | N/A | N/A | N/A | 4.3B | 4.0B | 3.5B | 3.5B |
| Current Assets | N/A | N/A | N/A | N/A | 5.8B | 6.6B | 8.1B | 8.1B |
| Current Liabilities | N/A | N/A | N/A | N/A | 1.5B | 2.6B | 4.6B | 4.6B |
| Per Share Data | ||||||||
| EPS | -24.31 | -14.39 | -6.39 | -0.44 | -0.11 | -0.03 | 0.06 | 0.06 |
| Owner EPS | -0.59 | -0.20 | -0.27 | -0.23 | -0.01 | 0.14 | -0.03 | -0.03 |
| Book Value | -1.12 | -1.62 | 0.16 | N/A | 1.47 | 1.21 | 2.03 | 2.03 |
| Cash Flow/Share | -0.56 | -0.17 | -0.24 | -0.20 | 0.02 | 0.16 | 0.02 | 0.11 |
| Dividends/Share | N/A | N/A | N/A | N/A | N/A | N/A | 0.00 | 0.00 |
| Shares Out. | 3.8B | 3.9B | 4.0B | 4.0B | 4.4B | 5.3B | 3.3B | 3.3B |
| Valuation | ||||||||
| P/E Ratio | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 55.2 |
| P/FCF | N/A | N/A | N/A | N/A | 955.3 | 32.7 | N/A | N/A |
| EV/EBIT | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 174.4 |
| Price/Book | N/A | N/A | 43.7 | N/A | 2.2 | 4.0 | N/A | 1.6 |
| Price/Sales | N/A | N/A | N/A | 9.7 | 6.2 | 6.9 | N/A | 3.3 |
| FCF Yield | N/A | -1.3% | -3.7% | -6.9% | 0.1% | 3.1% | N/A | -0.2% |
| Market Cap | N/A | 50.2B | 27.6B | 12.5B | 14.3B | 25.3B | 0 | 11.0B |
| Avg. Price | N/A | 12.76 | 11.83 | 3.51 | 3.31 | 3.67 | 0.00 | 3.31 |
| Year-End Price | N/A | 12.90 | 6.98 | 3.15 | 3.25 | 4.81 | 0.00 | 3.31 |
Grab Holdings Ltd passes 2 of 9 quality checks, indicating weak fundamentals.
On a free-cash-flow basis, the stock trades at 22.5x vs a median of 32.7x. At current prices, the estimated annualized return to fair value is +64.2%.
Grab Holdings Ltd (GRAB) has a debt-to-equity ratio of 0.55. This indicates moderate leverage.
Grab Holdings Ltd (GRAB) reported earnings per share (EPS) of $0.06 in its most recent fiscal year.
Grab Holdings Ltd (GRAB) has a return on equity (ROE) of 3.1%. This indicates moderate shareholder returns.
The Ledger Terminal provides 7 years of financial data for Grab Holdings Ltd (GRAB), sourced directly from SEC EDGAR filings. This includes income statements, balance sheets, cash flow statements, and key financial ratios.
Grab Holdings Ltd (GRAB) has a book value per share of $2.03, based on its most recent annual SEC filing.