Stock Scorer

MARRIOTT INTERNATIONAL INC /MD/ (MAR)

355.67USD -1.65% (-5.95)

Over 5Y: +147.5%

Style
Area Line Line with markersshows 1Y Steps Candlesshows 6M Hollow candlesshows 6M Barsshows 6M

Candles and bars need the day’s open, high and low, and need room to be drawn in: past about a year of trading a body is thinner than a hairline, so those three offer the longest window that fits instead.

200 300 400
2022 2023 2024 2025 2026

Financials Quarterly

Figures
Revenue Gross Profit Operating Income Cost of Revenue Operating Cash Flow Free Cash Flow Net Income

A share count and earnings a share are not here: neither is money, so neither can share this axis. Both have their own panel on All charts.

All charts ›

MARRIOTT INTERNATIONAL INC /MD/ reported revenue of 7.1B USD for the quarter ending 30 June 2026, up 4.8% from 6.7B a year earlier. Every figure, period by period ›

Q3 '21 — Revenue: 3.9B Q3 '21 — Operating Cash Flow: 619M Q3 '21 — Free Cash Flow: 575M Q3 '21 — Net Income: 220M Q4 '21 — Revenue: 4.4B Q4 '21 — Operating Cash Flow: 432M Q4 '21 — Free Cash Flow: 363M Q4 '21 — Net Income: 468M Q1 '22 — Revenue: 4.2B Q1 '22 — Operating Cash Flow: 398M Q1 '22 — Free Cash Flow: 349M Q1 '22 — Net Income: 377M Q2 '22 — Revenue: 5.3B Q2 '22 — Operating Cash Flow: 650M Q2 '22 — Free Cash Flow: 580M Q2 '22 — Net Income: 678M Q3 '22 — Revenue: 5.3B Q3 '22 — Operating Cash Flow: 874M Q3 '22 — Free Cash Flow: 801M Q3 '22 — Net Income: 630M Q4 '22 — Revenue: 5.9B Q4 '22 — Operating Cash Flow: 441M Q4 '22 — Free Cash Flow: 301M Q4 '22 — Net Income: 673M Q1 '23 — Revenue: 5.6B Q1 '23 — Operating Cash Flow: 887M Q1 '23 — Free Cash Flow: 792M Q1 '23 — Net Income: 757M Q2 '23 — Revenue: 6.1B Q2 '23 — Operating Cash Flow: 651M Q2 '23 — Free Cash Flow: 552M Q2 '23 — Net Income: 726M Q3 '23 — Revenue: 5.9B Q3 '23 — Operating Cash Flow: 881M Q3 '23 — Free Cash Flow: 757M Q3 '23 — Net Income: 752M Q4 '23 — Revenue: 6.1B Q4 '23 — Operating Cash Flow: 751M Q4 '23 — Free Cash Flow: 617M Q4 '23 — Net Income: 848M Q1 '24 — Revenue: 6B Q1 '24 — Operating Cash Flow: 779M Q1 '24 — Free Cash Flow: 670M Q1 '24 — Net Income: 564M Q2 '24 — Revenue: 6.4B Q2 '24 — Operating Cash Flow: 772M Q2 '24 — Free Cash Flow: 647M Q2 '24 — Net Income: 772M Q3 '24 — Revenue: 6.3B Q3 '24 — Operating Cash Flow: 880M Q3 '24 — Free Cash Flow: 706M Q3 '24 — Net Income: 584M Q4 '24 — Revenue: 6.4B Q4 '24 — Operating Cash Flow: 318M Q4 '24 — Free Cash Flow: -24M Q4 '24 — Net Income: 455M Q1 '25 — Revenue: 6.3B Q1 '25 — Operating Cash Flow: 647M Q1 '25 — Free Cash Flow: 512M Q1 '25 — Net Income: 665M Q2 '25 — Revenue: 6.7B Q2 '25 — Operating Cash Flow: 643M Q2 '25 — Free Cash Flow: 488M Q2 '25 — Net Income: 763M Q3 '25 — Revenue: 6.5B Q3 '25 — Operating Cash Flow: 1.1B Q3 '25 — Free Cash Flow: 951M Q3 '25 — Net Income: 728M Q4 '25 — Revenue: 6.7B Q4 '25 — Operating Cash Flow: 829M Q4 '25 — Free Cash Flow: 657M Q4 '25 — Net Income: 445M Q1 '26 — Revenue: 6.7B Q1 '26 — Operating Cash Flow: 858M Q1 '26 — Free Cash Flow: 728M Q1 '26 — Net Income: 648M Q2 '26 — Revenue: 7.1B Q2 '26 — Operating Cash Flow: 948M Q2 '26 — Free Cash Flow: 796M Q2 '26 — Net Income: 766M 0 1.5B 3B 4.5B 6B 7.5B
Q4 '21 Q3 '22 Q2 '23 Q1 '24 Q4 '24 Q3 '25 Q2 '26
Revenue Operating Cash Flow Free Cash Flow Net Income

How it scores

For a valuation multiple, the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

6.1
SBC / sales 0.93%
Accruals -4.1%
ROCE 21.1%
OCF / EBIT 0.88×
Oper. margin 15.8%
OCF margin 13.9%
OE margin 10.7%
FCF margin 11.6%
ROA 9.2%

16 of 19 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

5.3
PEG 0.92×
EV/EBIT 21.5×
EV/OE 31.8×
FCF yield 3.4%
Fwd P/E 30.0×
Div. yield 0.8%
P/E 35.5×
P/C 198.7×
EV/Sales 3.4×

9 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

6.5
Segment HHI 0.88 HHI

3 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

6.7
Debt payback 0.0 yr
Cash / Debt 3.2×
ND/EBITDA 0.0035
F-score 6.8 pts
Payout 28.3%
Quick ratio 0.53×
Current ratio 0.53×

10 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

4.1
EPS next Y +32.6%
EPS CAGR 4Y +29.9%
Sales CAGR 4Y +17.2%
Div. growth +5.3%
Sales/sh Y/Y +9.2%
EBIT Y/Y +9.5%
EPS Y/Y +9.3%
EBIT CAGR +6.0%
Sales Q/Q +4.8%

12 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.

Companies of a similar size

The nearest by market value among the companies read here whose shares are quoted in USD. Size alone: nothing here says they are in the same business.