Grab vs Matson
Add, change or remove companies; up to four.
The short version
- Grab is the larger business, with $3.4B of revenue in fiscal 2025 against $3.3B for Matson.
- Grab grew revenue faster (20.5%, against −2.3%).
- Matson kept more of each dollar of sales as operating profit (14.9% operating margin, against 1.9%).
- Matson turned more of its sales into free cash flow (4.6% FCF margin, against −0.5%).
- Matson earned a higher return on the capital invested in it (14.3%, against 0.9%).
| Latest fiscal year | GRAB · FY25 | MATX · FY25 |
|---|---|---|
| Size | ||
| Market cap | $11.7B | $6.9B |
| Revenue | $3.4B | $3.3B |
| Free cash flow | −$18.0M | $154M |
| Net income | $268M | $445M |
| Growth | ||
| Revenue growth | 20.5% | −2.3% |
| 5-year growth | 48.4% | 7.0% |
| Share count change | 5.3% | −5.9% |
| Profitability | ||
| Gross margin | 43.2% | — |
| Operating margin | 1.9% | 14.9% |
| Net margin | 8.0% | 13.3% |
| FCF margin | −0.5% | 4.6% |
| Return on capital | 0.9% | 14.3% |
| Return on equity | 4.1% | 16.4% |
| Balance sheet | ||
| Net debt | $300M | $259M |
| Net debt / EBITDA | 1.2x | 0.4x |
| Dividends and buybacks | $274M | $348M |
| Valuation & quality | ||
| P/E | — | 15.4x |
| Piotroski F-score | 5 | 5 |
Revenue
FY16
GRAB —
MATX $1.9B
FY17
GRAB —
MATX $2.0B
FY18
GRAB —
MATX $2.2B
FY19
GRAB −$845M
MATX $2.2B
FY20
GRAB $469M
MATX $2.4B
FY21
GRAB $675M
MATX $3.9B
FY22
GRAB $1.4B
MATX $4.3B
FY23
GRAB $2.4B
MATX $3.1B
FY24
GRAB $2.8B
MATX $3.4B
FY25
GRAB $3.4B
MATX $3.3B
GRAB
MATX
Operating margin
FY16
GRAB —
MATX 8.1%
FY17
GRAB —
MATX 7.2%
FY18
GRAB —
MATX 7.4%
FY19
GRAB 356.2%
MATX 5.9%
FY20
GRAB −276.8%
MATX 11.8%
FY21
GRAB −230.4%
MATX 30.3%
FY22
GRAB −95.8%
MATX 31.2%
FY23
GRAB −22.0%
MATX 11.1%
FY24
GRAB −6.0%
MATX 16.1%
FY25
GRAB 1.9%
MATX 14.9%
GRAB
MATX
Free cash flow
FY16
GRAB —
MATX −$21.6M
FY17
GRAB —
MATX −$82.1M
FY18
GRAB —
MATX $242M
FY19
GRAB —
MATX $158M
FY20
GRAB —
MATX $325M
FY21
GRAB —
MATX $674M
FY22
GRAB −$856M
MATX $1.1B
FY23
GRAB $15.0M
MATX $262M
FY24
GRAB $775M
MATX $458M
FY25
GRAB −$18.0M
MATX $154M
GRAB
MATX
Return on capital
FY16
GRAB —
MATX 9.4%
FY17
GRAB —
MATX 10.8%
FY18
GRAB —
MATX 7.7%
FY19
GRAB —
MATX 5.8%
FY20
GRAB —
MATX 11.8%
FY21
GRAB —
MATX 48.9%
FY22
GRAB −18.8%
MATX 45.1%
FY23
GRAB −7.9%
MATX 10.1%
FY24
GRAB −3.3%
MATX 15.7%
FY25
GRAB 0.9%
MATX 14.3%
GRAB
MATX
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.