vs
Side-by-side financial comparison of DANA Inc (DAN) and MARRIOTT VACATIONS WORLDWIDE Corp (VAC). Click either name above to swap in a different company.
DANA Inc is the larger business by last-quarter revenue ($1.3B vs $1.2B, roughly 1.1× MARRIOTT VACATIONS WORLDWIDE Corp). DANA Inc runs the higher net margin — -3.9% vs -35.0%, a 31.2% gap on every dollar of revenue. On growth, MARRIOTT VACATIONS WORLDWIDE Corp posted the faster year-over-year revenue change (-0.7% vs -44.5%). DANA Inc produced more free cash flow last quarter ($345.0M vs $-6.0M). Over the past eight quarters, MARRIOTT VACATIONS WORLDWIDE Corp's revenue compounded faster (5.2% CAGR vs -31.2%).
Dana Incorporated is an American supplier of axles, driveshafts, and electrodynamic, thermal, sealing, and digital equipment for conventional, hybrid, and electric-powered vehicles. The company's products and services are aimed at the light vehicle and commercial vehicle equipment markets. Founded in 1904 and based in Maumee, Ohio, the company employs nearly 28,000 people in 33 countries. In 2022, Dana generated sales of $10.2 billion. The company is included in the Fortune 500.
Marriott Vacations Worldwide Corporation is a pure-play public timeshare company. Formerly a division of Marriott International, Marriott Vacations Worldwide was established as a separate, publicly traded entity focusing primarily on vacation ownership in November 2011. Marriott Vacations Worldwide runs more than 120 resorts with over 700,000 Owners and members in a diverse portfolio of brands under The Marriott Vacation Clubs name. Its brands include Marriott Vacation Club, The Marriott Vaca...
DAN vs VAC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.3B | $1.2B |
| Net Profit | $-50.0M | $-431.0M |
| Gross Margin | 6.0% | — |
| Operating Margin | -0.2% | — |
| Net Margin | -3.9% | -35.0% |
| Revenue YoY | -44.5% | -0.7% |
| Net Profit YoY | 37.5% | -962.0% |
| EPS (diluted) | $-0.36 | $-12.00 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $1.3B | $1.2B | ||
| Q3 25 | $1.9B | $1.2B | ||
| Q2 25 | $1.9B | $1.2B | ||
| Q1 25 | $2.4B | $1.1B | ||
| Q4 24 | $2.3B | $1.2B | ||
| Q3 24 | $2.5B | $1.2B | ||
| Q2 24 | $2.7B | $1.1B | ||
| Q1 24 | $2.7B | $1.1B |
| Q4 25 | $-50.0M | $-431.0M | ||
| Q3 25 | $83.0M | $-2.0M | ||
| Q2 25 | $27.0M | $69.0M | ||
| Q1 25 | $25.0M | $56.0M | ||
| Q4 24 | $-80.0M | $50.0M | ||
| Q3 24 | $4.0M | $84.0M | ||
| Q2 24 | $16.0M | $37.0M | ||
| Q1 24 | $3.0M | $47.0M |
| Q4 25 | 6.0% | — | ||
| Q3 25 | 8.7% | — | ||
| Q2 25 | 7.1% | — | ||
| Q1 25 | 9.4% | — | ||
| Q4 24 | 5.7% | — | ||
| Q3 24 | 9.9% | — | ||
| Q2 24 | 9.3% | — | ||
| Q1 24 | 8.9% | — |
| Q4 25 | -0.2% | — | ||
| Q3 25 | 2.8% | — | ||
| Q2 25 | 0.8% | — | ||
| Q1 25 | 3.1% | — | ||
| Q4 24 | -1.5% | — | ||
| Q3 24 | 3.6% | — | ||
| Q2 24 | 3.8% | — | ||
| Q1 24 | 2.6% | — |
| Q4 25 | -3.9% | -35.0% | ||
| Q3 25 | 4.3% | -0.2% | ||
| Q2 25 | 1.4% | 6.0% | ||
| Q1 25 | 1.1% | 5.0% | ||
| Q4 24 | -3.4% | 4.0% | ||
| Q3 24 | 0.2% | 6.9% | ||
| Q2 24 | 0.6% | 3.5% | ||
| Q1 24 | 0.1% | 4.2% |
| Q4 25 | $-0.36 | $-12.00 | ||
| Q3 25 | $0.64 | $-0.07 | ||
| Q2 25 | $0.19 | $1.77 | ||
| Q1 25 | $0.17 | $1.46 | ||
| Q4 24 | $-0.55 | $1.29 | ||
| Q3 24 | $0.03 | $2.12 | ||
| Q2 24 | $0.11 | $0.98 | ||
| Q1 24 | $0.02 | $1.22 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $469.0M | $406.0M |
| Total DebtLower is stronger | $2.6B | — |
| Stockholders' EquityBook value | $840.0M | $2.0B |
| Total Assets | $7.8B | $9.8B |
| Debt / EquityLower = less leverage | 3.05× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $469.0M | $406.0M | ||
| Q3 25 | $414.0M | $474.0M | ||
| Q2 25 | $486.0M | $205.0M | ||
| Q1 25 | $507.0M | $196.0M | ||
| Q4 24 | $494.0M | $197.0M | ||
| Q3 24 | $419.0M | $197.0M | ||
| Q2 24 | $419.0M | $206.0M | ||
| Q1 24 | $351.0M | $237.0M |
| Q4 25 | $2.6B | — | ||
| Q3 25 | $2.6B | — | ||
| Q2 25 | $2.6B | — | ||
| Q1 25 | $2.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.6B | — |
| Q4 25 | $840.0M | $2.0B | ||
| Q3 25 | $1.1B | $2.5B | ||
| Q2 25 | $1.2B | $2.5B | ||
| Q1 25 | $1.4B | $2.4B | ||
| Q4 24 | $1.3B | $2.4B | ||
| Q3 24 | $1.5B | $2.4B | ||
| Q2 24 | $1.5B | $2.4B | ||
| Q1 24 | $1.5B | $2.4B |
| Q4 25 | $7.8B | $9.8B | ||
| Q3 25 | $8.1B | $10.1B | ||
| Q2 25 | $8.1B | $9.9B | ||
| Q1 25 | $7.8B | $9.9B | ||
| Q4 24 | $7.5B | $9.8B | ||
| Q3 24 | $7.9B | $9.7B | ||
| Q2 24 | $7.8B | $9.6B | ||
| Q1 24 | $7.9B | $9.9B |
| Q4 25 | 3.05× | — | ||
| Q3 25 | 2.35× | — | ||
| Q2 25 | 2.13× | — | ||
| Q1 25 | 1.76× | — | ||
| Q4 24 | 1.79× | — | ||
| Q3 24 | 1.65× | — | ||
| Q2 24 | 1.62× | — | ||
| Q1 24 | 1.68× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $406.0M | $6.0M |
| Free Cash FlowOCF − Capex | $345.0M | $-6.0M |
| FCF MarginFCF / Revenue | 26.6% | -0.5% |
| Capex IntensityCapex / Revenue | 4.7% | 1.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $298.0M | $-29.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $406.0M | $6.0M | ||
| Q3 25 | $111.0M | $62.0M | ||
| Q2 25 | $32.0M | $-48.0M | ||
| Q1 25 | $-37.0M | $8.0M | ||
| Q4 24 | $302.0M | $100.0M | ||
| Q3 24 | $35.0M | $72.0M | ||
| Q2 24 | $215.0M | $30.0M | ||
| Q1 24 | $-102.0M | $3.0M |
| Q4 25 | $345.0M | $-6.0M | ||
| Q3 25 | $62.0M | $51.0M | ||
| Q2 25 | $3.0M | $-68.0M | ||
| Q1 25 | $-112.0M | $-6.0M | ||
| Q4 24 | $149.0M | $86.0M | ||
| Q3 24 | $-11.0M | $58.0M | ||
| Q2 24 | $104.0M | $17.0M | ||
| Q1 24 | $-172.0M | $-13.0M |
| Q4 25 | 26.6% | -0.5% | ||
| Q3 25 | 3.2% | 4.3% | ||
| Q2 25 | 0.2% | -5.9% | ||
| Q1 25 | -4.8% | -0.5% | ||
| Q4 24 | 6.4% | 6.9% | ||
| Q3 24 | -0.4% | 4.8% | ||
| Q2 24 | 3.8% | 1.6% | ||
| Q1 24 | -6.3% | -1.2% |
| Q4 25 | 4.7% | 1.0% | ||
| Q3 25 | 2.6% | 0.9% | ||
| Q2 25 | 1.5% | 1.7% | ||
| Q1 25 | 3.2% | 1.3% | ||
| Q4 24 | 6.6% | 1.1% | ||
| Q3 24 | 1.9% | 1.1% | ||
| Q2 24 | 4.1% | 1.2% | ||
| Q1 24 | 2.6% | 1.4% |
| Q4 25 | — | — | ||
| Q3 25 | 1.34× | — | ||
| Q2 25 | 1.19× | -0.70× | ||
| Q1 25 | -1.48× | 0.14× | ||
| Q4 24 | — | 2.00× | ||
| Q3 24 | 8.75× | 0.86× | ||
| Q2 24 | 13.44× | 0.81× | ||
| Q1 24 | -34.00× | 0.06× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DAN
| Light Vehicle Segment | $912.0M | 70% |
| Commercial Vehicle Segment | $218.0M | 17% |
| Other | $166.0M | 13% |
VAC
| Cost Reimbursement | $467.0M | 38% |
| Time Share | $381.0M | 31% |
| Management And Exchange | $212.0M | 17% |
| Ancillary Revenues | $64.0M | 5% |
| Management Service | $55.0M | 4% |
| Service Other | $36.0M | 3% |
