Stock Analysis on Net
Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

$24.99

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

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 Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check

Two-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = ROA × Financial Leverage
Jun 30, 2026 = ×
Mar 31, 2026 = ×
Dec 31, 2025 = ×
Sep 30, 2025 = ×
Jun 30, 2025 = ×
Mar 31, 2025 = ×
Dec 31, 2024 = ×
Sep 30, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The analysis of the two-component DuPont disaggregation reveals a period of significant volatility in Return on Equity (ROE), characterized by a steep ascent from early 2022, a peak in early 2024, and a subsequent stabilization through mid-2026.

Return on Assets (ROA)
ROA exhibited a strong upward trajectory from 4.70% in March 2022, reaching a peak of 25.47% in September 2023. This indicates a substantial increase in asset efficiency and operational profitability during this period. However, a sharp contraction occurred in September 2024, with ROA falling to 8.29%. Following this trough, the ratio entered a period of relative stability, fluctuating within a narrow range of approximately 9% to 11% through June 2026.
Financial Leverage
Financial leverage demonstrated a non-linear pattern, oscillating between a low of 2.35 in September 2023 and a high of 4.19 in June 2023. For the majority of the observed period, the leverage ratio remained between 2.5 and 3.7. The lack of a sustained upward or downward trend suggests that the equity multiplier was managed tactically rather than as part of a long-term strategic shift in capital structure.
Return on Equity (ROE) Synthesis
ROE peaked at 62.55% in March 2024, resulting from the compounding effect of elevated asset returns and a leverage ratio of 3.11. The subsequent collapse to 21.65% in September 2024 was driven primarily by the simultaneous decline in ROA and a reduction in financial leverage to 2.61. In the later stages of the analysis, ROE stabilized between 30% and 34%, reflecting a equilibrium where stable asset returns of approximately 10% are multiplied by a leverage ratio trending toward 3.69.


Three-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Net Profit Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 = × ×
Mar 31, 2026 = × ×
Dec 31, 2025 = × ×
Sep 30, 2025 = × ×
Jun 30, 2025 = × ×
Mar 31, 2025 = × ×
Dec 31, 2024 = × ×
Sep 30, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Equity (ROE) exhibits a volatile trajectory over the analyzed period, characterized by a significant ascent peaking in the first quarter of 2024 before stabilizing in the 30% to 35% range through mid-2026. This performance is the result of fluctuating interactions between profitability, asset efficiency, and financial leverage.

Net Profit Margin
Profitability demonstrated a strong upward trend from March 2022 (12.12%), reaching an anomalous peak of 56.87% in September 2023. Following this spike, margins corrected and converged toward a consistent range between 20% and 23% from March 2024 through June 2026. This suggests a period of exceptional short-term earnings growth followed by a transition to a stabilized operational profit baseline.
Asset Turnover
Asset utilization remained relatively stable throughout the period, generally fluctuating between 0.39 and 0.55. While there were slight increases in efficiency toward the end of 2024 and 2025, the ratio did not exhibit the dramatic shifts seen in profitability or leverage, indicating that revenue generation relative to the asset base has remained consistent.
Financial Leverage
The leverage ratio shows significant cyclicality, peaking at 4.19 in June 2023 before dropping to a low of 2.35 in September 2023. A subsequent recovery is observed, with leverage trending upward again toward 3.69 by June 2026. This volatility indicates active shifts in the company's capital structure or equity base, which periodically amplified the overall ROE.

The peak ROE of 62.55% in March 2024 was primarily driven by the convergence of elevated net profit margins and moderate financial leverage. The subsequent normalization of ROE reflects a cooling of profit margins, although the recent upward trend in financial leverage toward 2026 is currently providing a supportive floor for equity returns despite the stabilization of operational margins.



Five-Component Disaggregation of ROE

Airbnb Inc., decomposition of ROE (quarterly data)

Microsoft Excel
ROE = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Financial Leverage
Jun 30, 2026 = × × × ×
Mar 31, 2026 = × × × ×
Dec 31, 2025 = × × × ×
Sep 30, 2025 = × × × ×
Jun 30, 2025 = × × × ×
Mar 31, 2025 = × × × ×
Dec 31, 2024 = × × × ×
Sep 30, 2024 = × × × ×
Jun 30, 2024 = × × × ×
Mar 31, 2024 = × × × ×
Dec 31, 2023 = × × × ×
Sep 30, 2023 = × × × ×
Jun 30, 2023 = × × × ×
Mar 31, 2023 = × × × ×
Dec 31, 2022 = × × × ×
Sep 30, 2022 = × × × ×
Jun 30, 2022 = × × × ×
Mar 31, 2022 = × × × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Equity (ROE) exhibited significant volatility over the analyzed period, characterized by a substantial growth phase peaking in early 2024, followed by a sharp correction and subsequent stabilization. ROE climbed from 16.92% in March 2022 to a peak of 62.55% in March 2024, before retreating to 21.65% by September 2024 and eventually settling into a range between 30% and 35% through June 2026.

Tax Burden
A notable anomaly occurred between September 2023 and June 2024, where the tax burden ratio spiked from a baseline of approximately 0.95 to a peak of 2.28 in December 2023. This suggests the realization of significant tax credits or deferred tax assets that artificially inflated net income. Following this period, the ratio normalized and declined further to a stable range of 0.78 to 0.80 from September 2024 through June 2026, indicating a higher effective tax rate in the latter half of the period.
Interest Burden
The interest burden remained remarkably stable, holding at 1.00 for the majority of the timeline, with a negligible dip to 0.99 in 2026. This consistency indicates that interest expenses have had a minimal impact on the conversion of operating profit to pre-tax income, suggesting a low-leverage debt profile or highly efficient interest coverage.
EBIT Margin
Operational profitability showed a strong upward trajectory, expanding from 12.97% in March 2022 to a peak of 30.00% in September 2024. Although some fluctuations occurred, the margin remained resilient, stabilizing between 25% and 28% throughout 2025 and early 2026. This trend points to sustained improvements in operational efficiency and pricing power.
Asset Turnover
Asset utilization displayed a cyclical pattern rather than a linear trend, generally fluctuating between 0.39 and 0.55. Higher turnover rates were consistently observed in the September and December quarters, suggesting seasonal peaks in revenue generation relative to the asset base.
Financial Leverage
The financial leverage ratio exhibited high variability, ranging from a low of 2.35 in September 2023 to a peak of 4.19 in June 2023. The ratio frequently shifted between 2.5 and 3.7, indicating periodic adjustments in the capital structure or fluctuations in equity levels. The leverage remained a significant contributor to the ROE, though its influence was secondary to the tax and margin shifts during the 2023-2024 period.

In summary, the initial surge in ROE was primarily driven by a combination of expanding EBIT margins and a temporary, significant tax benefit. The subsequent normalization of ROE was the result of the tax burden returning to historical levels and a reduction in financial leverage, while the underlying operational strength was maintained through a stabilized and elevated EBIT margin.



Two-Component Disaggregation of ROA

Airbnb Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Net Profit Margin × Asset Turnover
Jun 30, 2026 = ×
Mar 31, 2026 = ×
Dec 31, 2025 = ×
Sep 30, 2025 = ×
Jun 30, 2025 = ×
Mar 31, 2025 = ×
Dec 31, 2024 = ×
Sep 30, 2024 = ×
Jun 30, 2024 = ×
Mar 31, 2024 = ×
Dec 31, 2023 = ×
Sep 30, 2023 = ×
Jun 30, 2023 = ×
Mar 31, 2023 = ×
Dec 31, 2022 = ×
Sep 30, 2022 = ×
Jun 30, 2022 = ×
Mar 31, 2022 = ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The analysis of Return on Assets (ROA) indicates that fluctuations in overall asset productivity are primarily driven by volatility in net profitability rather than changes in asset utilization efficiency. ROA experienced a period of expansion through 2022, reached an exceptional peak in late 2023, and subsequently normalized to a stable range through the first half of 2026.

Net Profit Margin Trends
A consistent upward trajectory was observed throughout 2022, with the margin increasing from 12.12% to 22.54%. An anomalous peak occurred in September 2023, where the margin reached 56.87%. This was followed by a period of high but declining profitability, remaining above 46% until June 2024. A sharp contraction occurred in September 2024, dropping to 16.96%, before the margin stabilized between 19.90% and 23.85% throughout 2025 and the first half of 2026.
Asset Turnover Dynamics
Asset turnover remained relatively stable, fluctuating within a range of 0.39 to 0.55. A recurring seasonal pattern is evident, characterized by higher turnover ratios in the third and fourth quarters of each year and relative dips in the first and second quarters. This indicates that the company's ability to generate revenue from its assets is subject to seasonal cycles but does not exhibit the high volatility seen in profitability margins.
ROA Component Synthesis
The return on assets closely mirrored the movements of the net profit margin due to the stability of the asset turnover ratio. The peak ROA of 25.47% in September 2023 was a direct result of the simultaneous surge in profit margins and a moderate asset turnover of 0.45. Conversely, the decline in ROA to 8.29% in September 2024 was driven exclusively by the collapse in net profit margin, as asset turnover actually improved to 0.49 during that period. In the final observation period from 2025 to June 2026, ROA stabilized between 9.36% and 11.41%, reflecting a balance between normalized margins and consistent asset efficiency.


Four-Component Disaggregation of ROA

Airbnb Inc., decomposition of ROA (quarterly data)

Microsoft Excel
ROA = Tax Burden × Interest Burden × EBIT Margin × Asset Turnover
Jun 30, 2026 = × × ×
Mar 31, 2026 = × × ×
Dec 31, 2025 = × × ×
Sep 30, 2025 = × × ×
Jun 30, 2025 = × × ×
Mar 31, 2025 = × × ×
Dec 31, 2024 = × × ×
Sep 30, 2024 = × × ×
Jun 30, 2024 = × × ×
Mar 31, 2024 = × × ×
Dec 31, 2023 = × × ×
Sep 30, 2023 = × × ×
Jun 30, 2023 = × × ×
Mar 31, 2023 = × × ×
Dec 31, 2022 = × × ×
Sep 30, 2022 = × × ×
Jun 30, 2022 = × × ×
Mar 31, 2022 = × × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The Return on Assets (ROA) exhibits significant volatility over the analyzed period, characterized by a substantial peak in late 2023 followed by a correction and subsequent stabilization. The fluctuations in ROA are primarily driven by a combination of operational efficiency gains and significant variance in the tax burden, while interest expenses remained a negligible factor.

Tax Burden
The tax burden ratio remained stable between 0.93 and 0.96 through mid-2023 before experiencing a sharp increase, peaking at 2.28 in December 2023. This period of elevation suggests the impact of significant tax benefits or credits that amplified net income relative to pre-tax earnings. From September 2024 onward, the ratio normalized and further declined to a range of 0.78 to 0.80, acting as a primary drag on the overall ROA in the later periods.
Interest Burden
The interest burden remained essentially constant at 1.00 for the majority of the timeframe, with a negligible decrease to 0.99 in 2026. This consistency indicates a capital structure with minimal interest-bearing debt, ensuring that operating profits were not eroded by financing costs.
EBIT Margin
Operational profitability demonstrated a strong upward trajectory, rising from 12.97% in March 2022 to a peak of 29.47% in September 2023. While the margin experienced a dip in December 2023 and throughout early 2024, it maintained a higher baseline than in 2022, generally stabilizing between 21% and 30% through 2026. This indicates a sustained improvement in operational leverage and cost efficiency.
Asset Turnover
Asset utilization remained relatively stable, fluctuating within a range of 0.39 to 0.55. A recurring seasonal pattern is evident, with turnover typically peaking in the third and fourth quarters of each year, suggesting higher revenue generation relative to the asset base during these periods.
ROA Synthesis
The ROA peak of 25.47% in September 2023 was the result of a synergistic convergence of high EBIT margins and an abnormally high tax burden ratio. The subsequent contraction to 8.29% in September 2024 was driven almost exclusively by the normalization of the tax burden, as the EBIT margin remained strong. By the end of the analyzed period in June 2026, the ROA stabilized at 9.36%, reflecting a sustainable equilibrium between improved operating margins and a normalized tax environment.


Disaggregation of Net Profit Margin

Airbnb Inc., decomposition of net profit margin ratio (quarterly data)

Microsoft Excel
Net Profit Margin = Tax Burden × Interest Burden × EBIT Margin
Jun 30, 2026 = × ×
Mar 31, 2026 = × ×
Dec 31, 2025 = × ×
Sep 30, 2025 = × ×
Jun 30, 2025 = × ×
Mar 31, 2025 = × ×
Dec 31, 2024 = × ×
Sep 30, 2024 = × ×
Jun 30, 2024 = × ×
Mar 31, 2024 = × ×
Dec 31, 2023 = × ×
Sep 30, 2023 = × ×
Jun 30, 2023 = × ×
Mar 31, 2023 = × ×
Dec 31, 2022 = × ×
Sep 30, 2022 = × ×
Jun 30, 2022 = × ×
Mar 31, 2022 = × ×

Based on: 10-Q (reporting date: 2026-06-30), 10-Q (reporting date: 2026-03-31), 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-30), 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31).


The financial performance from March 2022 through June 2026 is characterized by a strong expansion in operational efficiency, punctuated by significant non-operational volatility related to tax treatments, leading to a normalization of net profitability in the later periods.

EBIT Margin
A consistent upward trajectory in operational profitability is observed from March 2022, where the margin stood at 12.97%, peaking at 30.00% by September 2024. This represents a substantial increase in the ability to convert revenue into operating profit. Following this peak, the margin stabilized within a range of 25.65% to 25.94% through June 2026, indicating a matured operational cost structure.
Tax Burden
The tax burden exhibited extreme volatility between September 2023 and June 2024. After maintaining a stable ratio near 0.95, the metric surged to a peak of 2.28 in December 2023. Ratios exceeding 1.0 during this period indicate the realization of significant tax benefits or credits, which artificially inflated the bottom line. From September 2024 onward, the tax burden normalized and remained consistently lower, fluctuating between 0.78 and 0.80.
Interest Burden
The interest burden remained virtually static at 1.00 for the majority of the analyzed period, indicating that interest expenses had a negligible impact on the transition from operating income to pre-tax income. A marginal decrease to 0.99 is noted starting in March 2026, though this change is not statistically significant enough to alter the overall profitability profile.
Net Profit Margin
The net profit margin trend reflects the combined influence of operational growth and tax anomalies. Initial growth from 12.12% in March 2022 was amplified by the aforementioned tax benefits, resulting in a sharp peak of 56.87% in September 2023. As these one-time tax advantages subsided and the tax burden normalized, the net profit margin converged toward the operational EBIT margin, settling at 20.45% by June 2026.