Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

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

Microsoft Excel

Two-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE

Microsoft Excel
ROE = ROA × Financial Leverage
Dec 31, 2024 31.48% = 12.63% × 2.49
Dec 31, 2023 58.69% = 23.21% × 2.53
Dec 31, 2022 34.05% = 11.80% × 2.88
Dec 31, 2021 -7.37% = -2.57% × 2.87
Dec 31, 2020 -158.00% = -43.70% × 3.62

Based on: 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), 10-K (reporting date: 2020-12-31).


The analyzed financial ratios demonstrate significant changes over the five-year period, reflecting evolving operational efficiency, leverage management, and profitability.

Return on Assets (ROA)
ROA experienced a notable shift from a substantial negative value of -43.7% at the end of 2020 to positive territory by 2022, reaching 11.8%. The upward trend continued with a peak of 23.21% in 2023, before moderating to 12.63% in 2024. This pattern indicates an improved ability to generate profit from the company's assets, suggesting enhanced operational efficiency and asset utilization after previous losses.
Financial Leverage
Financial leverage decreased steadily throughout the period, starting at 3.62 in 2020 and declining to 2.49 by the end of 2024. This consistent reduction implies the company has been reducing its reliance on debt financing relative to equity, potentially strengthening its financial stability and lowering risk exposure associated with high leverage.
Return on Equity (ROE)
The ROE mirrored the ROA trend but with higher volatility. It moved from a deeply negative -158% in 2020 to a significantly improved -7.37% in 2021. Subsequently, the ROE surged to 34.05% in 2022 and peaked at 58.69% in 2023 before declining to 31.48% in 2024. These fluctuations reveal a dramatic turnaround in shareholder profitability, with the company achieving strong returns in recent years despite some moderation in the final year.

Overall, the financial ratios indicate a recovery and strengthening in profitability and operational efficiency, supported by a consistent decrease in financial leverage. The trends reflect successful efforts to improve asset management and generate value for shareholders after a period of severe negative returns.


Three-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Dec 31, 2024 31.48% = 23.85% × 0.53 × 2.49
Dec 31, 2023 58.69% = 48.32% × 0.48 × 2.53
Dec 31, 2022 34.05% = 22.54% × 0.52 × 2.88
Dec 31, 2021 -7.37% = -5.88% × 0.44 × 2.87
Dec 31, 2020 -158.00% = -135.71% × 0.32 × 3.62

Based on: 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), 10-K (reporting date: 2020-12-31).


Net Profit Margin
The net profit margin showed a significant improvement from a negative margin of -135.71% in 2020 to a positive margin of 22.54% in 2022. This positive trend continued, peaking at 48.32% in 2023 before declining to 23.85% in 2024. Overall, the data indicates a stabilization into profitability with some variability in the most recent year.
Asset Turnover
Asset turnover has generally increased over the period, rising from 0.32 in 2020 to 0.53 in 2024. There was consistent growth through 2022, a slight dip in 2023, followed by a recovery in 2024. This suggests improved efficiency in utilizing assets to generate revenue, albeit with minor fluctuations.
Financial Leverage
Financial leverage experienced a gradual decline from 3.62 times in 2020 to 2.49 times in 2024. This suggests a reduced reliance on debt financing relative to equity over the years, indicating a more conservative capital structure or possible efforts to deleverage.
Return on Equity (ROE)
Return on equity followed a pattern similar to net profit margin, with a large negative return of -158% in 2020 improving to a positive 34.05% in 2022. ROE peaked at 58.69% in 2023 before decreasing to 31.48% in 2024. The substantial increase and subsequent decline reflect improved profitability and efficient equity use, with some recent moderation.

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, 2024 31.48% = 0.79 × 0.99 × 30.22% × 0.53 × 2.49
Dec 31, 2023 58.69% = 2.28 × 0.96 × 22.03% × 0.48 × 2.53
Dec 31, 2022 34.05% = 0.95 × 0.99 × 23.97% × 0.52 × 2.88
Dec 31, 2021 -7.37% = × -2.19 × 2.29% × 0.44 × 2.87
Dec 31, 2020 -158.00% = × × -133.51% × 0.32 × 3.62

Based on: 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), 10-K (reporting date: 2020-12-31).


Tax Burden
The tax burden ratio appears only from 2022 onwards, with a significant increase in 2023 reaching 2.28, followed by a notable decline to 0.79 in 2024. This indicates variability in the effective tax rate or tax-related impacts on net profitability during these years.
Interest Burden
The interest burden shows volatility, starting at a negative value (-2.19) in 2021, then improving sharply to nearly neutral values close to 1 from 2022 through 2024. This trend suggests a reduction in interest expense relative to operating income or improved interest management after 2021.
EBIT Margin
The EBIT margin transitioned from a large negative value (-133.51%) in 2020 to positive territory in 2021 (2.29%), followed by continued growth to over 22% in 2023 and peaking at 30.22% in 2024. This reflects a strong improvement in operational profitability over the period.
Asset Turnover
Asset turnover improved steadily from 0.32 in 2020 to 0.53 in 2024, indicating enhanced efficiency in using assets to generate sales or revenue. Though there was a slight dip in 2023, the overall trend remains positive.
Financial Leverage
Financial leverage decreased continuously from 3.62 in 2020 to 2.49 in 2024. This denotes a reduction in reliance on debt or less aggressive use of leverage, potentially signaling a stronger equity base or deleveraging strategy.
Return on Equity (ROE)
ROE experienced a dramatic turnaround from a highly negative return (-158%) in 2020 to a slight negative in 2021 (-7.37%), then sharply rising to 34.05% in 2022 and peaking at 58.69% in 2023 before declining to 31.48% in 2024. This pattern highlights initial operational struggles followed by significant improvements in profitability and shareholder returns, with some moderation in the most recent year.

Two-Component Disaggregation of ROA

Airbnb Inc., decomposition of ROA

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Dec 31, 2024 12.63% = 23.85% × 0.53
Dec 31, 2023 23.21% = 48.32% × 0.48
Dec 31, 2022 11.80% = 22.54% × 0.52
Dec 31, 2021 -2.57% = -5.88% × 0.44
Dec 31, 2020 -43.70% = -135.71% × 0.32

Based on: 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), 10-K (reporting date: 2020-12-31).


Net Profit Margin
The net profit margin exhibited a significant improvement over the five-year period. Starting from a markedly negative value of -135.71% in 2020, it improved sharply to -5.88% in 2021. This turnaround trend continued with the margin turning positive to 22.54% in 2022, reaching a peak of 48.32% in 2023, before declining to 23.85% in 2024. Despite the drop in the final year, the margin remains positive and substantially better than the initial years, indicating enhanced profitability and better cost management over time.
Asset Turnover
The asset turnover ratio demonstrated a steady upward trend across the observed years, moving from 0.32 in 2020 to 0.44 in 2021, and further to 0.52 in 2022. Although there was a slight dip to 0.48 in 2023, the ratio recovered to 0.53 in 2024. This overall increase suggests improved efficiency in utilizing assets to generate revenue, reflecting enhanced operational performance throughout the period.
Return on Assets (ROA)
Return on assets showed a pattern closely mirroring net profit margin trends. Initially, ROA was strongly negative at -43.7% in 2020, signaling substantial losses relative to asset base. It improved dramatically to -2.57% in 2021 and turned positive in 2022 at 11.8%. The peak was observed in 2023 at 23.21%, followed by a decline to 12.63% in 2024. Despite the decrease in the last year, the positive ROA indicates greater effectiveness in generating profits from the assets employed, compared to the earlier years of negative returns.

Four-Component Disaggregation of ROA

Airbnb Inc., decomposition of ROA

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Dec 31, 2024 12.63% = 0.79 × 0.99 × 30.22% × 0.53
Dec 31, 2023 23.21% = 2.28 × 0.96 × 22.03% × 0.48
Dec 31, 2022 11.80% = 0.95 × 0.99 × 23.97% × 0.52
Dec 31, 2021 -2.57% = × -2.19 × 2.29% × 0.44
Dec 31, 2020 -43.70% = × × -133.51% × 0.32

Based on: 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), 10-K (reporting date: 2020-12-31).


The analysis of the financial data reveals several noteworthy trends over the five-year period ending December 31, 2024.

Tax Burden
The tax burden ratio is available from 2022 onward, showing a peak in 2023 at 2.28 followed by a considerable decrease to 0.79 in 2024. This suggests variability in the company's effective tax rate, with a significant reduction in tax burden in the most recent year, which could positively influence net profitability.
Interest Burden
The interest burden ratio shows a sharp negative value in 2021 (-2.19), indicating an unusual or possibly non-recurring interest expense relative to earnings before interest and taxes (EBIT). This ratio then stabilizes to close to 1 from 2022 to 2024 (0.99, 0.96, 0.99), implying improved control over interest expenses or better earnings relative to interest costs across these years.
EBIT Margin
The EBIT margin demonstrates a substantial improvement over the period. Starting with a deeply negative margin of -133.51% in 2020, it turns positive in 2021 at 2.29%, then exhibits strong growth reaching 23.97% in 2022. A slight decline occurs in 2023 to 22.03%, followed by an increase to 30.22% in 2024. This trend indicates a significant enhancement in operational profitability and efficiency.
Asset Turnover
The asset turnover ratio shows a generally upward trend from 0.32 in 2020 to 0.53 in 2024, indicating improved efficiency in utilizing assets to generate revenue. Although there is a minor dip in 2023 to 0.48, the overall pattern suggests strengthened asset productivity over time.
Return on Assets (ROA)
ROA moves from a highly negative value of -43.7% in 2020 to -2.57% in 2021, indicating a reduction in asset-related losses. It then turns positive in 2022 with 11.8%, improving further to 23.21% in 2023 before declining to 12.63% in 2024. Despite this recent decrease, ROA remains positive and significantly better than the initial years, reflecting improved profitability relative to assets.

In summary, the company shows a clear trajectory of recovery and improvement in profitability and operational efficiency after 2020. The EBIT margin and ROA, in particular, display marked upward trends, indicating successful management of earnings and asset utilization. The fluctuations in tax and interest burden ratios warrant attention but overall suggest better financial stability in the latest periods.


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, 2024 23.85% = 0.79 × 0.99 × 30.22%
Dec 31, 2023 48.32% = 2.28 × 0.96 × 22.03%
Dec 31, 2022 22.54% = 0.95 × 0.99 × 23.97%
Dec 31, 2021 -5.88% = × -2.19 × 2.29%
Dec 31, 2020 -135.71% = × × -133.51%

Based on: 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), 10-K (reporting date: 2020-12-31).


Tax Burden Ratio
The tax burden ratio data begins from 2022, where it stood at 0.95, indicating that the company was retaining a high portion of its earnings after tax. It peaked in 2023 at 2.28, suggesting an unusual or potentially non-recurring tax gain or adjustment, before normalizing to 0.79 in 2024, maintaining a generally favourable tax impact on net income.
Interest Burden Ratio
This ratio exhibits significant volatility. It was negative in 2021 (-2.19), likely indicating substantial interest income or other non-operating impacts during that year. From 2022 onward, the ratio stabilized close to one (0.99 in 2022, 0.96 in 2023, and 0.99 in 2024), reflecting a steady interest expense environment relative to earnings before interest and taxes, with minimal interest burden on operating income.
EBIT Margin (%)
The EBIT margin demonstrates a substantial recovery and growth trajectory over the period. Starting from a deeply negative margin in 2020 (-133.51%), the company moved into positive territory in 2021 with 2.29%. This positive trend strengthened markedly through 2022 and 2023, reaching around 24% and 22% respectively, with a further increase to 30.22% in 2024. This trend indicates improving operational efficiency and profitability at the EBIT level over time.
Net Profit Margin (%)
Net profit margin followed a similar pattern to EBIT margin but with higher volatility. The margin was negative in both 2020 (-135.71%) and 2021 (-5.88%), indicating net losses in these years. However, a sharp turnaround occurred in 2022 with a positive margin of 22.54%, which nearly doubled to 48.32% in 2023. In 2024, a reduction to 23.85% occurred but the margin remained well above earlier loss levels, indicating improved net profitability despite some variability.