Marriott International Class A (MAR) Financials

$336.51

$0.44 (0.13%)

As on 04-Sep-2026 16:15EDT

Market cap

$87,750 Mln

Revenue (TTM)

$26,904 Mln

P/E Ratio

34.8

P/B Ratio

443.6

Div. Yield

0.8 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	26,904.00	26,186.00	25,100.00	23,713.00	20,773.00	13,857.00
Cost of Revenue	21,479.00	20,599.00	19,999.00	18,589.00	16,215.00	11,056.00
Gross Profit	5,425.00	5,587.00	5,101.00	5,124.00	4,558.00	2,801.00
Operating Expenses	1,175.00	1,451.00	1,334.00	1,260.00	1,096.00	1,051.00
Operating Profit (EBIT)	4,250.00	4,141.00	3,767.00	3,864.00	3,462.00	1,750.00
Other Income	--	--	--	--	55.00	-150.00
Profit before Tax	3,478.00	3,394.00	3,151.00	3,378.00	3,114.00	1,180.00
Provision for Tax	335.00	793.00	776.00	295.00	756.00	81.00
Profit after Tax (Net Income)	2,587.00	2,601.00	2,375.00	3,083.00	2,358.00	1,099.00
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	2,358.00	1,099.00

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	-4,525.00	-3,771.00	-2,992.00	-682.00	568.00	1,414.00
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	24,706.00	22,913.00	20,525.00	18,594.00	16,908.00	17,732.00
Current Liabilities	7,904.00	8,398.00	8,649.00	7,762.00	7,339.00	6,407.00
Total Liabilities	35,989.00	27,540.00	26,182.00	25,674.00	24,815.00	25,553.00

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	23,859.00	23,956.00	22,697.00	22,363.00	21,502.00	21,927.00
Current Assets	4,226.00	3,584.00	3,485.00	3,311.00	3,313.00	3,626.00
Total Assets	35,989.00	27,540.00	26,182.00	25,674.00	24,815.00	25,553.00
Total Debt*	17,774.00	17,083.00	15,241.00	12,760.00	11,098.00	11,236.00
Net Current Assets	-3,678.00	-4,814.00	-5,164.00	-4,451.00	-4,026.00	-2,781.00

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	3,212.00	2,749.00	3,170.00	2,363.00	1,177.00
Cash Flow from Investing Activities	--	-948.00	-734.00	-465.00	-297.00	-187.00
Cash from Financing Activities	--	-2,318.00	-1,956.00	-2,864.00	-2,962.00	-463.00
Net Cash Inflow / Outflow	--	--	--	--	-896.00	527.00

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	9.57	9.65	8.48	10.43	7.42	3.33
Cash EPS ($)	--	11.88	10.24	11.36	8.30	4.23
Adjusted Book Value ($)	--	--	--	--	1.79	4.29
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	11.92	9.81	10.72	7.43	3.57
Free Cash Flow per Share ($)	--	9.68	7.14	9.19	6.39	3.01

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	20.35	19.53	25.97	19.39	9.05
ROE (%)	--	-76.92	-129.29	-5,408.77	237.94	119.20
ROA (%)	7.27	9.68	9.16	12.21	9.36	4.37
EBIT Margin (%)	11.38	16.00	15.32	16.63	16.93	11.55
Net Margin (%)	9.62	9.93	9.46	13.00	11.32	8.02
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	4.72	0.04	0.06	0.14	0.50	0.31
EBIT Growth (%)	-22.60	8.94	-2.46	12.11	119.81	7,719.05
Net Profit Growth (%)	4.86	9.52	-22.96	30.75	114.56	511.61
EPS Growth (%)	7.85	0.14	-0.19	0.41	1.23	5.07
Book Value Growth (%)	-55.53	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	34.84	32.13	32.90	21.62	20.07	49.59
Price / Book Value	443.63	-22.16	-26.11	-97.74	83.33	38.54
Dividend Yield (%)	0.82	--	--	--	--	--
EV/EBITDA	20.78	22.35	21.43	18.06	14.79	33.95
Close Price ($)	370.59	310.24	278.94	225.51	148.89	165.24
High Price ($)	410.98	316.69	295.45	226.63	195.90	171.68
Low Price ($)	253.76	205.40	204.69	146.42	131.01	115.50
Market Cap ($ Cr)	87,750.47	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	-3.64	-4.53	-5.09	-18.71	19.54	7.95
Short term debt to equity ratio	-0.10	-0.32	-0.44	-0.81	1.20	0.57
Current Ratio	0.53	0.43	0.40	0.43	0.45	0.57
Quick Ratio	0.53	--	--	--	--	-0.02
Interest Coverage	5.10	5.18	5.53	6.98	8.73	3.81

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	12.41	11.11	11.14	11.44	12.38	14.30
Asset Turnover	0.76	0.97	0.97	0.94	0.82	0.55
Receivable days	--	39.78	40.07	40.69	40.03	49.42
Inventory Days	--	--	--	--	84.92	111.56
Payable days	--	13.98	13.71	14.58	16.58	20.70
Cash Conversion Cycle	--	--	--	--	108.37	140.29

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)