Stock Analysis on Net

Hilton Worldwide Holdings Inc. (NYSE:HLT)

$22.49

This company has been moved to the archive! The financial data has not been updated since August 7, 2024.

DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Two-Component Disaggregation of ROE

Hilton Worldwide Holdings Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×
Dec 31, 2019 = ×

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Return on Assets (ROA)
The ROA exhibited significant volatility over the five-year period. It began at 5.89% in 2019, then experienced a sharp decline to -4.27% in 2020, reflecting a period of negative profitability which could be attributed to external factors impacting operations. Subsequently, ROA recovered to 2.66% in 2021, followed by a further increase to 8.09% in 2022, indicating an improvement in asset efficiency and profitability. In 2023, there was a slight decline to 7.41%, but the value remained substantially positive and higher than the pre-2020 levels, suggesting sustained operational recovery and effective asset utilization.
Financial Leverage
No data is available for financial leverage across the reported periods. As a result, it is not possible to assess the company's use of debt financing or capital structure changes during these years.
Return on Equity (ROE)
No values were reported for ROE throughout the entire timeframe, hence analysis of shareholder returns and equity profitability is not possible based on the current data set.

Three-Component Disaggregation of ROE

Hilton Worldwide Holdings Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Net Profit Margin
The net profit margin showed significant volatility over the five-year period. It started at 9.32% in 2019, then declined sharply into negative territory at -16.6% in 2020, indicating a substantial loss during that year. Following this downturn, the margin rebounded to 7.08% in 2021, increased further to 14.31% in 2022, and then declined slightly to 11.15% in 2023. This pattern suggests a recovery from a severe profitability dip, with margins improving notably post-2020 but showing some moderation in the most recent year.
Asset Turnover
Asset turnover exhibited a fluctuating trend with a general pattern of recovery over the observed period. Starting from 0.63 in 2019, it dropped dramatically to 0.26 in 2020, reflecting reduced efficiency in utilizing assets to generate revenue during that challenging year. The ratio then increased steadily to 0.37 in 2021, 0.57 in 2022, and reached 0.66 in 2023, surpassing the initial 2019 level. This trajectory highlights progressive improvement in asset utilization efficiency following the downturn in 2020.
Financial Leverage
No data was available for the financial leverage ratio across the reported periods, limiting the ability to comment on the company's leverage trends or capital structure changes.
Return on Equity (ROE)
The return on equity metric was not reported for any of the periods, restricting analysis of the company's overall profitability relative to shareholder equity.

Five-Component Disaggregation of ROE

Hilton Worldwide Holdings Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×
Dec 31, 2020 = × × × ×
Dec 31, 2019 = × × × ×

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The financial data for the analyzed periods reveal several notable trends and fluctuations across key financial ratios and margins.

Tax Burden
The tax burden ratio remained relatively stable over the recorded periods, fluctuating between 0.68 and 0.73. Notably, it decreased slightly in the most recent period, from 0.72 in 2022 to 0.68 in 2023, suggesting a modest reduction in the proportion of earnings paid as tax.
Interest Burden
The interest burden ratio showed considerable variability, with a significant dip to 0.59 in 2021 followed by a recovery to 0.81 in 2022 and a slight decrease to 0.78 in 2023. This pattern indicates fluctuating interest expenses impacting earnings over the years, with 2021 representing a year of particularly high interest costs, reducing earnings before taxes.
EBIT Margin
The EBIT margin exhibited a pronounced recovery and growth trend. After a negative performance in 2020 (-11.38%), the margin rebounded sharply to 16.59% in 2021, then continued to improve to a peak of 24.47% in 2022, before slightly declining to 20.97% in 2023. This trajectory suggests a strong improvement in operational efficiency and profitability post-2020, despite some softening in the latest year.
Asset Turnover
The asset turnover ratio showed a recovery and growth pattern after a steep decline in 2020. It dropped from 0.63 in 2019 to 0.26 in 2020, then increased steadily each subsequent year to reach 0.66 in 2023, slightly exceeding the 2019 level. This improvement indicates enhanced efficiency in generating revenue from assets over time following the downturn in 2020.
Financial Leverage and Return on Equity (ROE)
Data for financial leverage and return on equity are not provided, limiting the ability to analyze changes in capital structure or shareholder returns.

Overall, the data illustrates a significant disruption in 2020, reflected in negative EBIT margin and reduced efficiency metrics, followed by a strong recovery phase through 2022. However, slight contractions in some ratios in 2023 point to emerging pressures or the normalization of some operational gains.


Two-Component Disaggregation of ROA

Hilton Worldwide Holdings Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×
Dec 31, 2020 = ×
Dec 31, 2019 = ×

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Net Profit Margin
The net profit margin experienced significant volatility during the observed period. In 2019, it stood at a positive 9.32%, but sharply declined to a negative 16.6% in 2020, indicating substantial losses. Recovery commenced in 2021 with a margin of 7.08%, followed by a notable improvement to 14.31% in 2022. In 2023, the margin slightly decreased to 11.15%, though it remained strong in comparison to pre-pandemic levels. This trend suggests a period of financial distress likely linked to external factors in 2020, with a robust recovery phase thereafter.
Asset Turnover
Asset turnover declined steeply from 0.63 in 2019 to 0.26 in 2020, reflecting reduced efficiency in generating revenue from assets during that year. Subsequent years show a gradual improvement: increasing to 0.37 in 2021, then to 0.57 in 2022, and slightly surpassing the 2019 level at 0.66 in 2023. This progression indicates a restoration and enhancement of operational efficiency post-2020 downturn.
Return on Assets (ROA)
Return on assets mirrored the pattern of net profit margin and asset turnover. It declined from 5.89% in 2019 to a negative -4.27% in 2020, revealing an unprofitable use of assets during that period. Starting in 2021, ROA improved to 2.66%, further increasing to 8.09% in 2022 before slightly reducing to 7.41% in 2023. Despite the slight fall in 2023, ROA remained elevated relative to the initial year, indicating improved asset utilization and profitability following the downturn.

Four-Component Disaggregation of ROA

Hilton Worldwide Holdings Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×
Dec 31, 2020 = × × ×
Dec 31, 2019 = × × ×

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The analysis of the annual financial data reveals several notable trends and fluctuations in key financial ratios over the period from 2019 to 2023.

Tax Burden
The tax burden ratio showed some variability but remained relatively stable overall. The ratio decreased slightly from 0.71 in 2019 to 0.68 in 2023, indicating a modest reduction in the proportion of pre-tax income paid as tax. The ratio was missing for 2020, but for the available years 2021 and 2022, the tax burden remained near 0.72 to 0.73.
Interest Burden
This ratio exhibited significant fluctuations. It dropped sharply from 0.75 in 2019 to 0.59 in 2021, suggesting increased interest expenses relative to EBIT in 2021. However, it recovered in subsequent years, reaching 0.81 in 2022 and slightly decreasing to 0.78 in 2023. The missing data for 2020 complicates trend interpretation, yet the general pattern indicates volatility in interest costs through the period.
EBIT Margin
The EBIT margin showed pronounced volatility, reflective of operational performance changes. It declined steeply from 17.49% in 2019 to a negative margin of -11.38% in 2020, indicating operational losses during that year. A recovery followed, with margins improving to 16.59% in 2021, then further increasing to a peak of 24.47% in 2022, before slightly declining to 20.97% in 2023. Overall, this pattern portrays a strong rebound in profitability after 2020's downturn.
Asset Turnover
Asset turnover declined markedly from 0.63 in 2019 to 0.26 in 2020, reflecting reduced efficiency in generating revenue from assets during that year. It also showed gradual improvement over subsequent years, increasing to 0.37 in 2021, 0.57 in 2022, and surpassing the initial 2019 level at 0.66 in 2023, indicating increasing asset utilization efficiency.
Return on Assets (ROA)
ROA exhibited considerable volatility aligned with the EBIT margin and asset turnover trends. From a positive 5.89% in 2019, it fell to a negative -4.27% in 2020, indicating an overall loss in asset profitability. This was followed by a partial recovery to 2.66% in 2021, then a substantial increase to 8.09% in 2022. ROA slightly decreased to 7.41% in 2023 but remained well above pre-pandemic levels. This pattern suggests that despite initial pressures, asset profitability strengthened significantly through the recovery period.

In summary, the data reflects a severe operational and financial impact in 2020, likely linked to external disruptions. Recovery efforts led to improving profitability margins, asset turnover, and returns on assets in subsequent years, with 2023 figures indicating stable financial performance close to or better than pre-2019 levels. Fluctuations in the interest burden may warrant further analysis to understand financing cost dynamics over this timeframe.


Disaggregation of Net Profit Margin

Hilton Worldwide Holdings Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×
Dec 31, 2020 = × ×
Dec 31, 2019 = × ×

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


Tax Burden
The tax burden ratio shows a slight fluctuation over the observed periods. It remained relatively stable around 0.71 to 0.73 in 2019, 2021, and 2022, followed by a decline to 0.68 in 2023. This indicates a marginal decrease in the proportion of earnings paid as tax in the most recent year.
Interest Burden
The interest burden ratio exhibits notable variability. After a ratio of 0.75 in 2019, data for 2020 is unavailable. In 2021, it dropped significantly to 0.59, suggesting increased interest expenses or lower operating earnings before interest and taxes that year. The ratio then recovered to 0.81 in 2022 and slightly decreased to 0.78 in 2023, reflecting improving but still somewhat volatile management of interest costs.
EBIT Margin
The EBIT margin experienced considerable volatility, with a positive margin of 17.49% in 2019, a sharp decline to -11.38% in 2020, reflecting operational challenges possibly due to external factors affecting profitability. Recovery began in 2021 with 16.59% and further improved substantially to 24.47% in 2022. In 2023, the EBIT margin decreased to 20.97%, although it remained strong compared to pre-pandemic levels, indicating improved operational efficiency following the dip.
Net Profit Margin
The net profit margin followed a parallel trend to EBIT margin. The margin dropped from 9.32% in 2019 to a negative -16.60% in 2020, evidencing significant net losses. It then gradually improved to 7.08% in 2021 and doubled to 14.31% in 2022. The margin declined to 11.15% in 2023 but stayed comfortably positive, signifying regained profitability while facing some profit margin pressure in the latest period.