Marriott International Inc /Md/ (NASDAQ: MAR)

Sector: Consumer Cyclical Industry: Lodging CIK: 0001048286
Market Cap 98.24 Bn
P/B -26.05
P/E 37.77
P/S 3.75
ROIC (Qtr) 23.39
Div Yield % 0.73
Rev 1y % (Qtr) 4.06
Total Debt (Qtr) 17.08 Bn
Debt/Equity (Qtr) -4.53
Add ratio to table...

About

Marriott International Inc., popularly known as MAR, is a multinational hospitality company that commands an authoritative presence in the global market. With a vast array of hotels, resorts, and other lodging properties under its management, Marriott's operations span across more than 139 countries, categorized into four quality tiers: Luxury, Premium, Select, and Midscale. Marriott's primary revenue generation stems from its company-operated properties, which encompass hotels, resorts, and timeshare properties. The company also derives income...

Read more

Investment thesis

Bull case

  • Operating cash flow of 3.21B provides strong 13.61x coverage of stock compensation 236M, indicating sustainable incentive practices.
  • Tangible assets of 8.30B provide exceptional 6.91x coverage of deferred revenue 1.20B, showing strong service capability backing.
  • Strong operating cash flow of 3.21B provides 3.69x coverage of SG&A expenses 870M, showing efficient operational cost management.
  • Robust free cash flow of 2.61B exceeds capital expenditure of 604M by 4.32x, indicating strong organic growth funding capability.
  • Retained earnings of 18.41B provide full 1.16x coverage of long-term debt 15.87B, indicating strong internal capital position.

Bear case

  • Operating cash flow of 3.21B barely covers its investment activities of (948M), with a coverage ratio of -3.39, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 3.21B provides thin coverage of dividend payments of (718M) with a -4.47 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 358M provide limited coverage of acquisition spending of (341M), which is -1.05x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Other non-current liabilities of 5.84B represent a high 0.70x of tangible assets 8.30B, suggesting significant long-term obligations without clear asset backing.
  • Retained earnings of 18.41B provide limited buffer against comprehensive income items of (642M), which is -28.68x, indicating elevated exposure to market risks.

Product and Service Breakdown of Revenue (2021)

Consolidation Items Breakdown of Revenue (2021)

Peer comparison

Companies in the Lodging
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MAR Marriott International Inc /Md/ 98.24 Bn 37.77 3.75 17.08 Bn
2 HLT Hilton Worldwide Holdings Inc. 74.93 Bn 51.43 6.22 13.09 Bn
3 HTHT H World Group Ltd 16.57 Bn 29.82 4.76 5.22 Bn
4 H Hyatt Hotels Corp 16.03 Bn -308.35 2.26 4.56 Bn
5 WH Wyndham Hotels & Resorts, Inc. 7.74 Bn 49.28 3.77 2.63 Bn
6 CHH Choice Hotels International Inc /De 6.15 Bn 28.50 5.74 2.03 Bn
7 ATAT Atour Lifestyle Holdings Ltd 5.47 Bn 31.48 5.16 0.23 Bn
8 CVEO Civeo Corp 0.40 Bn -13.95 0.64 0.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.16 1.88
EV to Cash from Ops. EV/CFO 35.63 35.03
EV to Debt EV to Debt 6.70 3.56
EV to EBIT EV/EBIT 27.23 8.28
EV to EBITDA EV/EBITDA 24.14 15.04
EV to Free Cash Flow [EV/FCF] EV/FCF 43.88 42.92
EV to Market Cap EV to Market Cap 1.16 0.84
EV to Revenue EV/Rev 4.37 0.57
Price to Book Value [P/B] P/B -26.05 -4.94
Price to Earnings [P/E] P/E 37.77 -9.64
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.62 1.70
Dividend Payout Ratio % Div Payout % (Qtr) 27.70 7.38
Dividend per Basic Share Div per Share (Qtr) 2.64 0.85
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 27.16 7.54
Interest Coverage Int. cover (Qtr) 5.20 -155,266.31
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 19.47 -4.84
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -9.60 122.26
Dividend Growth (1y) % Div 1y % (Qtr) 9.54 -2.25
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 11.11 -107.49
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 11.29 3.84
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.28 12.05
EBT Growth (1y) % EBT 1y % (Qtr) 7.71 2.05
EPS Growth (1y) % EPS 1y % (Qtr) 14.00 -10.22
FCF Growth (1y) % FCF 1y % (Qtr) 30.47 -17.22
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 5.03 5.20
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.95 0.47
Cash Payout Ratio Cash Payout (Qtr) 0.19 0.13
Cash Ratio Cash Ratio (Qtr) 0.04 0.54
Current Ratio Curr Ratio (Qtr) 0.43 1.20
Debt to Equity Ratio Debt/Equity (Qtr) -4.53 1.44
Interest Cover Ratio Int Coverage (Qtr) 5.20 -155,266.31
Times Interest Earned Times Interest Earned (Qtr) 5.20 -155,266.31
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 18.30 -228.61
EBIT Margin % EBIT Margin % (Qtr) 16.05 -214.73
EBT Margin % EBT Margin % (Qtr) 12.96 -246.57
Gross Margin % Gross Margin % (Qtr) 19.90 36.71
Net Profit Margin % Net Margin % (Qtr) 9.90 -250.50