Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

$24.99

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

Airbnb Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance, as indicated by the presented metrics, demonstrates significant fluctuations over the five-year period. Return on Assets (ROA) experienced a substantial improvement from a negative value in 2021 to a peak in 2023, followed by a decline in subsequent years. Financial Leverage remained relatively stable, with a slight downward trend mid-period before increasing again. Return on Equity (ROE) mirrored the ROA trend, exhibiting dramatic growth before moderating in later years.

Return on Assets (ROA)
ROA began at -2.57% in 2021, indicating a loss relative to assets. A strong positive shift occurred in 2022, reaching 11.80%, and continued to increase substantially to 23.21% in 2023. However, ROA decreased to 12.63% in 2024 and further to 11.31% in 2025. This suggests improving asset utilization initially, followed by a diminishing ability to generate earnings from assets in the latter part of the period.
Financial Leverage
Financial Leverage, representing the use of debt to finance assets, remained consistently around 2.8. It experienced a minor decrease from 2.87 in 2021 to 2.53 in 2023, potentially indicating a reduction in debt financing. A slight increase was observed in 2024 and 2025, reaching 2.71, suggesting a renewed reliance on debt. The overall stability suggests a consistent capital structure.
Return on Equity (ROE)
ROE followed a similar trajectory to ROA, starting at -7.37% in 2021. A significant increase was observed in 2022, reaching 34.05%, and peaked at 58.69% in 2023. ROE then declined to 31.48% in 2024 and 30.63% in 2025. The substantial increase in ROE was likely driven by the improvement in ROA, amplified by the consistent financial leverage. The subsequent decline in ROE corresponds with the decrease in ROA.

The two-component DuPont analysis reveals that changes in ROE are primarily driven by fluctuations in ROA. While financial leverage contributes to the overall ROE, its impact is less pronounced due to its relative stability. The peak performance in 2023 was a result of both improved asset utilization and consistent leverage, while the subsequent moderation in 2024 and 2025 is largely attributable to the decline in ROA.


Three-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period under review demonstrates significant fluctuations in the key components of Return on Equity (ROE). Initial observations reveal a substantial improvement in profitability followed by a moderation, alongside relatively stable asset utilization and varying levels of financial leverage.

Net Profit Margin
The Net Profit Margin experienced a dramatic shift from a negative value of -5.88% in 2021 to a positive 22.54% in 2022. This positive trend continued, peaking at 48.32% in 2023, before declining to 23.85% in 2024 and further to 20.51% in 2025. While remaining positive throughout the latter years, the margin demonstrates a clear deceleration in growth after the initial recovery.
Asset Turnover
Asset Turnover exhibited a modest increase from 0.44 in 2021 to 0.52 in 2022. It then decreased slightly to 0.48 in 2023, followed by a further increase to 0.53 in 2024 and 0.55 in 2025. This indicates a generally improving efficiency in generating sales from assets, although the improvement is incremental and not consistently upward.
Financial Leverage
Financial Leverage remained relatively stable between 2021 and 2023, fluctuating around 2.8. A slight decrease was observed in 2024, falling to 2.49, before increasing again to 2.71 in 2025. This suggests a moderate change in the company’s reliance on debt financing.
Return on Equity (ROE)
ROE mirrored the trend in Net Profit Margin, moving from -7.37% in 2021 to a high of 58.69% in 2023. Subsequent years saw a decline, reaching 31.48% in 2024 and 30.63% in 2025. The substantial increase in ROE between 2021 and 2023 was primarily driven by the significant improvement in Net Profit Margin, with Asset Turnover and Financial Leverage contributing to a lesser extent.

The observed decline in ROE from 2023 to 2025 is largely attributable to the decrease in Net Profit Margin, despite continued improvements in Asset Turnover and a slight increase in Financial Leverage. This suggests that while the company is becoming more efficient in utilizing its assets and managing its debt, its profitability is facing headwinds.


Five-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Dec 31, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Dec 31, 2021 = × × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The five-component DuPont analysis reveals significant fluctuations in the company’s Return on Equity (ROE) between 2021 and 2025. These changes are driven by shifts in profitability, asset utilization, and financial leverage. A substantial improvement in ROE is observed from 2021 to 2023, followed by a moderation in subsequent years.

Return on Equity (ROE)
ROE experienced a dramatic turnaround, moving from a negative value of -7.37% in 2021 to a peak of 58.69% in 2023. This was followed by declines to 31.48% in 2024 and 30.63% in 2025, indicating a stabilization at a still-strong level, albeit lower than the 2023 peak.
EBIT Margin
The EBIT Margin demonstrates a strong positive trend. It increased significantly from 2.29% in 2021 to 23.97% in 2022, and remained high at 22.03% in 2023. Further improvement occurred in 2024, reaching 30.22%, before moderating slightly to 25.65% in 2025. This suggests increasing operational efficiency and pricing power.
Asset Turnover
Asset Turnover shows a modest upward trend overall. It rose from 0.44 in 2021 to 0.52 in 2022, dipped to 0.48 in 2023, and then increased to 0.53 in 2024 and 0.55 in 2025. This indicates a gradual improvement in the efficiency with which assets are used to generate sales.
Financial Leverage
Financial Leverage decreased from 2.87 in 2021 to 2.53 in 2023, then slightly to 2.49 in 2024, before increasing again to 2.71 in 2025. This suggests a fluctuating reliance on debt financing, with a general trend towards lower leverage in the earlier part of the period, followed by a slight increase in the most recent year.
Tax Burden
The Tax Burden experienced substantial volatility. It was not reported for 2021, but increased significantly to 2.28 in 2023, then decreased to 0.79 in 2024 and remained at 0.80 in 2025. This indicates changes in the effective tax rate impacting net income.
Interest Burden
The Interest Burden shifted from a negative value of -2.19 in 2021 to positive values starting in 2022. It remained relatively stable between 0.96 and 1.00 from 2022 to 2025, suggesting a consistent level of interest expense relative to earnings before interest and taxes.

The substantial increase in ROE from 2021 to 2023 appears to be primarily driven by the significant improvement in the EBIT Margin. While Asset Turnover and Financial Leverage also contributed, the EBIT Margin had the most pronounced effect. The subsequent moderation in ROE in 2024 and 2025 is attributable to a decrease in the EBIT Margin and a slight increase in Financial Leverage, partially offset by continued improvements in Asset Turnover.


Two-Component Disaggregation of ROA

Airbnb Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2025 = ×
Dec 31, 2024 = ×
Dec 31, 2023 = ×
Dec 31, 2022 = ×
Dec 31, 2021 = ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), demonstrates significant fluctuations over the five-year period. A substantial improvement in profitability is observed, coupled with moderate changes in asset utilization. The interplay between these factors drives the overall ROA trend.

Net Profit Margin
The Net Profit Margin exhibits a dramatic shift from a negative value of -5.88% in 2021 to a peak of 48.32% in 2023. This represents a considerable increase in profitability. However, the margin subsequently decreased to 23.85% in 2024 and further to 20.51% in 2025, suggesting a potential stabilization at a level significantly higher than 2021 but below the 2023 peak. The initial negative margin indicates prior period losses, which were successfully reversed and surpassed.
Asset Turnover
Asset Turnover shows a generally increasing trend, though less pronounced than the Net Profit Margin. It rose from 0.44 in 2021 to 0.52 in 2022, then experienced a slight decline to 0.48 in 2023. Further increases are noted in 2024 (0.53) and 2025 (0.55), indicating improving efficiency in generating sales from its asset base. The fluctuations are relatively small, suggesting a consistent, albeit modest, improvement in asset utilization.
Return on Assets (ROA)
The ROA mirrors the combined effect of the Net Profit Margin and Asset Turnover. Starting at -2.57% in 2021, it increased substantially to 11.80% in 2022, and peaked at 23.21% in 2023. The ROA then decreased to 12.63% in 2024 and 11.31% in 2025. The decline in ROA from 2023 to 2025 is attributable to the decrease in Net Profit Margin, despite continued improvements in Asset Turnover. The overall trend indicates a significant improvement in asset profitability, although recent performance suggests a potential plateauing.

The strong correlation between the Net Profit Margin and ROA is evident. While Asset Turnover contributes to the overall ROA, the primary driver of the observed changes appears to be the company’s ability to generate profit from each dollar of sales. The recent decline in ROA, despite increasing asset turnover, highlights the importance of maintaining and improving profitability to sustain overall financial performance.


Four-Component Disaggregation of ROA

Airbnb Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2025 = × × ×
Dec 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Dec 31, 2021 = × × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The four-component disaggregation of Return on Assets (ROA) reveals a significant improvement in profitability and efficiency between 2021 and 2023, followed by a moderation in subsequent years. The analysis indicates a complex interplay between margin management, asset utilization, and financial leverage.

Return on Assets (ROA)
ROA experienced a dramatic shift from a negative value of -2.57% in 2021 to a peak of 23.21% in 2023. This positive trajectory slowed in 2024 and 2025, with ROA decreasing to 12.63% and 11.31% respectively. While still positive, the decline suggests a potential stabilization or a lessening of the factors driving the initial improvement.
EBIT Margin
The EBIT Margin demonstrates a substantial increase from 2.29% in 2021 to 23.97% in 2022, and remained strong at 22.03% in 2023. Further improvement was observed in 2024, reaching 30.22%, before moderating to 25.65% in 2025. This indicates a strong ability to control operating costs and generate profit from core business activities, although the most recent period shows a slight decrease in margin performance.
Asset Turnover
Asset Turnover exhibited a modest increase from 0.44 in 2021 to 0.52 in 2022, followed by a slight decrease to 0.48 in 2023. It then increased again to 0.53 in 2024 and further to 0.55 in 2025. This suggests a gradual improvement in the efficiency with which assets are used to generate revenue, although the changes are relatively small compared to the fluctuations in the EBIT Margin.
Interest Burden
The Interest Burden moved from a negative value of -2.19 in 2021 to 0.99 in 2022 and 0.96 in 2023, indicating a shift from a net interest benefit to a net interest expense. It remained relatively stable at 0.99 in 2024 and increased slightly to 1.00 in 2025. This suggests an increasing reliance on debt financing, or a change in interest rate environment, impacting overall profitability.
Tax Burden
The Tax Burden was not reported for 2021. It increased significantly from 0.95 in 2022 to 2.28 in 2023, before decreasing to 0.79 in 2024 and remaining at 0.80 in 2025. This fluctuation likely reflects changes in taxable income and applicable tax rates, impacting the proportion of earnings retained after taxes.

The substantial increase in ROA from 2021 to 2023 was primarily driven by the significant improvement in the EBIT Margin. While Asset Turnover contributed positively, its impact was less pronounced. The subsequent moderation in ROA in 2024 and 2025 appears to be linked to a slight decrease in EBIT Margin, despite continued improvements in Asset Turnover. The increasing Interest Burden also contributes to the overall trend, offsetting some of the gains from operational efficiency.


Disaggregation of Net Profit Margin

Airbnb Inc., decomposition of net profit margin ratio

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Dec 31, 2025 = × ×
Dec 31, 2024 = × ×
Dec 31, 2023 = × ×
Dec 31, 2022 = × ×
Dec 31, 2021 = × ×

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The period demonstrates significant fluctuations in profitability metrics. A notable improvement in operational efficiency and financial leverage is observed between 2021 and 2023, followed by a stabilization and slight decline in later years. The disaggregation of net profit margin reveals key drivers of these changes.

Net Profit Margin
The net profit margin experienced substantial volatility. Beginning with a negative value in 2021 (-5.88%), it rose dramatically to 48.32% in 2023 before decreasing to 23.85% in 2024 and further to 20.51% in 2025. This suggests a period of rapid earnings growth followed by a moderation, potentially due to increased costs or a shift in revenue mix.
EBIT Margin
The EBIT margin shows a consistent upward trend initially, increasing from 2.29% in 2021 to 23.97% in 2022 and 22.03% in 2023. A subsequent increase to 30.22% in 2024 represents peak operational profitability, followed by a decrease to 25.65% in 2025. This indicates strong core business performance, though with some recent softening.
Tax Burden
The tax burden is initially unavailable for 2021. It then increases significantly from 0.95 in 2022 to 2.28 in 2023, before decreasing to 0.79 and remaining relatively stable at 0.80 in 2024 and 2025. This fluctuation likely reflects changes in taxable income and applicable tax rates.
Interest Burden
The interest burden transitions from a negative value (-2.19) in 2021 to positive values in subsequent years, stabilizing around 0.99 to 1.00 from 2022 to 2025. The initial negative value suggests interest income exceeding interest expense, while the later positive values indicate the opposite. The consistent values from 2022 onwards suggest a stable financial leverage position.

The significant increase in net profit margin in 2023, exceeding the increase in EBIT margin, suggests a substantial positive impact from non-operating activities, such as lower interest expense or favorable tax adjustments. The subsequent decline in net profit margin despite a relatively stable EBIT margin in 2024 and 2025 indicates that factors beyond core operations, such as increased tax obligations, are influencing overall profitability.