TH:CO:MAYBANK-KE
Maybank Securities
- Stock
Last Close
9.80
22/11 03:27
Market Cap
5.22B
Beta: -
Volume Today
2K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 3.69B - | 3.41B 7.65% | 2.79B 18.03% | 2.67B 4.58% | 2.35B 11.73% | 2.00B 14.89% | 1.37B 31.56% | 2.27B 65.66% | 3.29B 44.71% | 2.54B 22.78% | 2.74B 7.88% | |
cost of revenue | 1.96B - | 1.83B 6.37% | 1.64B 10.35% | 1.51B 7.81% | 1.51B 0.25% | 1.45B 4.13% | 1.29B 10.70% | 1.55B 19.47% | 1.74B 12.56% | 1.39B 20.14% | 763.79M 45.01% | |
gross profit | 1.73B - | 1.58B 9.10% | 1.15B 26.96% | 1.15B 0.03% | 842.63M 26.82% | 554.68M 34.17% | 77.49M 86.03% | 725.75M 836.63% | 1.55B 113.17% | 1.15B 25.74% | 1.97B 71.83% | |
selling and marketing expenses | ||||||||||||
general and administrative expenses | 341.88M - | 364.49M 6.61% | 367.17M 0.74% | 373.74M 1.79% | 162.41M - | 155.46M 4.28% | 51.68M 66.76% | 52.56M 1.70% | 62.39M 18.71% | 54.21M 13.11% | ||
selling general and administrative expenses | 341.88M - | 364.49M 6.61% | 367.17M 0.74% | 373.74M 1.79% | 162.41M - | 155.46M 4.28% | 51.68M 66.76% | 52.56M 1.70% | 62.39M 18.71% | 54.21M 13.11% | ||
research and development expenses | ||||||||||||
other expenses | 80.01M - | 66.85M 16.45% | 55.96M 16.29% | 53.90M 3.68% | 72.72M 34.92% | 57.92M 20.35% | 309.54M 434.37% | 383.42M 23.87% | 597.69M 55.88% | 425.55M 28.80% | -1.51B 455.75% | |
cost and expenses | 2.51B - | 2.41B 3.92% | 2.21B 8.25% | 2.06B 6.78% | 2.09B 1.43% | 1.96B 6.33% | 1.76B 10.36% | 1.98B 12.62% | 2.39B 20.66% | 1.88B 21.45% | 2.28B 21.36% | |
operating expenses | 555.57M - | 581.72M 4.71% | 572.17M 1.64% | 550.18M 3.84% | 583.49M 6.05% | 513.34M 12.02% | 464.99M 9.42% | 435.10M 6.43% | 650.25M 49.45% | 487.95M 24.96% | 1.51B 210.26% | |
interest expense | 459.49M - | 430.67M 6.27% | 484.83M 12.58% | 383.40M 20.92% | 352.56M 8.04% | 346.54M 1.71% | 326.95M 5.65% | 238.58M 27.03% | 253.32M 6.18% | 266.11M 5.05% | 473.05M 77.76% | |
ebitda | 2.31B - | 2.07B 10.23% | 1.78B 14.20% | 1.64B 7.92% | 1.02B 37.53% | 820.64M 19.85% | 311.01M 62.10% | 599.61M 92.80% | 1.15B 92.38% | 990.80M 14.11% | 593.69M 40.08% | |
operating income | 2.22B - | 1.99B 10.67% | 1.68B 15.55% | 1.54B 8.45% | 928.13M 39.58% | 739.77M 20.29% | 252.41M 65.88% | 464.38M 83.98% | 1.02B 120.17% | 857.29M 16.15% | 460.16M 46.32% | |
depreciation and amortization | 86.93M - | 87.80M 0.99% | 102.17M 16.37% | 102.97M 0.78% | 95.81M 6.95% | 80.87M 15.60% | 58.59M 27.54% | 135.23M 130.79% | 131.08M 3.07% | 133.51M 1.86% | 133.53M 0.02% | |
total other income expenses net | 120.20M - | 100.55M 16.35% | 144.42M 43.63% | 124.64M 13.69% | 297.92M 139.02% | 155.17M 47.92% | 66.07M 57.42% | 135.70M 105.40% | -72.73M 153.59% | -72.76M 0.04% | -2 100.00% | |
income before tax | 1.80B - | 1.59B 11.91% | 1.28B 19.39% | 1.22B 4.52% | 800.76M 34.55% | 490.48M 38.75% | 318.48M 35.07% | 600.08M 88.42% | 949.71M 58.26% | 784.53M 17.39% | 460.16M 41.35% | |
income tax expense | 355.77M - | 325.52M 8.50% | 262.18M 19.46% | 248.94M 5.05% | 162.13M 34.87% | 99.18M 38.83% | 63.74M 35.74% | 115.63M 81.42% | 188.92M 63.38% | 156.30M 17.27% | 95.25M 39.06% | |
net income | 1.45B - | 1.26B 12.56% | 1.02B 19.38% | 974.49M 4.39% | 638.63M 34.47% | 391.29M 38.73% | 254.75M 34.90% | 484.45M 90.17% | 760.79M 57.04% | 628.23M 17.42% | 364.91M 41.92% | |
weighted average shs out | 570.50M - | 570.81M 0.06% | 569.40M 0.25% | 569.88M 0.08% | 570.20M 0.06% | 567.09M 0.55% | 570.82M 0.66% | 570.82M 0% | 572.03M 0.21% | 571.12M 0.16% | 570.17M 0.17% | |
weighted average shs out dil | 570.50M - | 572.05M 0.27% | 569.40M 0.46% | 569.88M 0.08% | 570.20M 0.06% | 567.09M 0.55% | 570.82M 0.66% | 570.82M 0% | 572.03M 0.21% | 571.12M 0.16% | 570.17M 0.17% | |
eps | 2.53 - | 2.21 12.65% | 1.79 19.00% | 1.71 4.47% | 1.12 34.50% | 0.69 38.39% | 0.45 34.78% | 0.85 88.89% | 1.33 56.47% | 1.10 17.29% | 0.64 41.82% | |
epsdiluted | 2.53 - | 2.21 12.65% | 1.79 19.00% | 1.71 4.47% | 1.12 34.50% | 0.69 38.39% | 0.45 34.78% | 0.85 88.89% | 1.33 56.47% | 1.10 17.29% | 0.64 41.82% |
All numbers in (except ratios and percentages)