DOUG vs VAC
Douglas Elliman Inc. and Marriott Vacations Worldwide Corp., side by side — 7 fiscal years reported in USD, drawn from SEC filings.
Most recent reported year
| Metric | DOUG | VAC |
|---|---|---|
| Revenue | $1.0B | $5.0B |
| Net income | $15.2M | $-308.0M |
| Gross margin | · | · |
| Net margin | 1.4% | −6.1% |
| Return on equity | 8.8% | −13.9% |
| Diluted EPS | $0.17 | −$8.84 |
| Dividend / share | · | $3.17 |
| Payout ratio | 0.0% | −35.7% |
| Free cash flow | $-17.2M | $-29.0M |
| Equity | $183.9M | $2.0B |
| Net debt / equity | −0.63× | 0.87× |
| Current ratio | 1.63× | · |
| Revenue CAGR 5y | 5.9% | 11.8% |
| Profit CAGR 5y | · | · |
VAC bills 4.9× the revenue of DOUG, and VAC closed the last reported year at a loss.
The stronger figure of the pair is set in bold. That is arithmetic, not a recommendation — this page does not pick a winner. "·" marks a figure not available in our data.
7 years side by side
| Fiscal year | DOUG | VAC |
|---|---|---|
| FY2025 | $1.0B | $5.0B |
| FY2024 | $995.6M | $5.0B |
| FY2023 | $955.6M | $4.7B |
| FY2022 | $1.2B | $4.7B |
| FY2021 | $1.4B | $3.9B |
| FY2020 | $774.0M | $2.9B |
| FY2019 | $784.1M | $4.3B |
Bottom line
| Fiscal year | DOUG | VAC |
|---|---|---|
| FY2025 | $15.2M | $-308.0M |
| FY2024 | $-76.3M | $218.0M |
| FY2023 | $-42.6M | $254.0M |
| FY2022 | $-5.6M | $391.0M |
| FY2021 | $98.8M | $49.0M |
| FY2020 | $-46.4M | $-275.0M |
| FY2019 | $8.5M | $138.0M |
7 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | −$3,998,945,000 | VAC |
| FY2024 | −$3,971,373,000 | VAC |
| FY2023 | −$3,771,422,000 | VAC |
| FY2022 | −$3,502,823,000 | VAC |
| FY2021 | −$2,536,862,000 | VAC |
| FY2020 | −$2,112,013,000 | VAC |
| FY2019 | −$3,474,892,000 | VAC |
VAC has reported the higher revenue in every one of these 7 fiscal years. The gap has widened since the earliest year compared.
7 of 17 comparable fiscal years — a year missing data on either side is not counted.
7 fiscal years
| Fiscal year | Difference | Ahead |
|---|---|---|
| FY2025 | +7.5 pp | DOUG |
| FY2024 | −12.1 pp | VAC |
| FY2023 | −9.8 pp | VAC |
| FY2022 | −9.0 pp | VAC |
| FY2021 | +5.9 pp | DOUG |
| FY2020 | +2.9 pp | DOUG |
| FY2019 | −2.3 pp | VAC |
The higher net margin has changed hands between DOUG and VAC over this period.
7 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
VAC's net margin has been more volatile than DOUG's over the 7 comparable fiscal years — 5.8 percentage points of standard deviation against 4.8.
7 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in net margin changed hands between DOUG and VAC over these 7 fiscal years — DOUG led in 3 and VAC in 4.
7 of 17 comparable fiscal years — a year missing data on either side is not counted.
Standard deviation, each side
DOUG's return on equity has been more volatile than VAC's over the 7 comparable fiscal years — 25.1 percentage points of standard deviation against 9.7.
7 of 17 comparable fiscal years — a year missing data on either side is not counted.
Year by year
The lead in return on equity changed hands between DOUG and VAC over these 7 fiscal years — DOUG led in 2 and VAC in 5.
7 of 17 comparable fiscal years — a year missing data on either side is not counted.