vs
Side-by-side financial comparison of Marriott International (MAR) and Vistra Corp. (VST). Click either name above to swap in a different company.
Marriott International is the larger business by last-quarter revenue ($6.7B vs $4.8B, roughly 1.4× Vistra Corp.). Marriott International runs the higher net margin — 6.7% vs 4.8%, a 1.8% gap on every dollar of revenue. On growth, Vistra Corp. posted the faster year-over-year revenue change (31.2% vs 4.1%). Over the past eight quarters, Vistra Corp.'s revenue compounded faster (23.3% CAGR vs 5.8%).
Marriott International, Inc. is an American multinational company that operates, franchises, and licenses lodging brands that include hotel, residential, and timeshare properties. Marriott International owns over 37 hotel and timeshare brands with 9,000 locations and 1,597,380 rooms across its network. Marriott International is headquartered in Bethesda, Maryland. The company is the successor to the hospitality division of the Marriott Corporation, founded by J.
Vistra may refer to either of two companies:Vistra, a corporate services company based in Hong Kong Vistra Corp, an energy company based in Texas
MAR vs VST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $6.7B | $4.8B |
| Net Profit | $445.0M | $233.0M |
| Gross Margin | — | — |
| Operating Margin | 11.6% | 9.9% |
| Net Margin | 6.7% | 4.8% |
| Revenue YoY | 4.1% | 31.2% |
| Net Profit YoY | -2.2% | -47.2% |
| EPS (diluted) | $1.67 | $0.55 |
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 | $6.7B | $4.8B | ||
| Q3 25 | $6.5B | $4.8B | ||
| Q2 25 | $6.7B | $3.8B | ||
| Q1 25 | $6.3B | $4.3B | ||
| Q4 24 | $6.4B | $3.7B | ||
| Q3 24 | $6.3B | $4.3B | ||
| Q2 24 | $6.4B | $3.6B | ||
| Q1 24 | $6.0B | $3.2B |
| Q4 25 | $445.0M | $233.0M | ||
| Q3 25 | $728.0M | $652.0M | ||
| Q2 25 | $763.0M | $327.0M | ||
| Q1 25 | $665.0M | $-268.0M | ||
| Q4 24 | $455.0M | $441.0M | ||
| Q3 24 | $584.0M | $1.9B | ||
| Q2 24 | $772.0M | $365.0M | ||
| Q1 24 | $564.0M | $-35.0M |
| Q4 25 | 11.6% | 9.9% | ||
| Q3 25 | 18.2% | 21.7% | ||
| Q2 25 | 18.3% | 13.7% | ||
| Q1 25 | 15.1% | -2.8% | ||
| Q4 24 | 11.7% | 16.4% | ||
| Q3 24 | 15.1% | 59.6% | ||
| Q2 24 | 18.6% | 22.5% | ||
| Q1 24 | 14.7% | 2.7% |
| Q4 25 | 6.7% | 4.8% | ||
| Q3 25 | 11.2% | 13.6% | ||
| Q2 25 | 11.3% | 8.7% | ||
| Q1 25 | 10.6% | -6.3% | ||
| Q4 24 | 7.1% | 12.0% | ||
| Q3 24 | 9.3% | 43.5% | ||
| Q2 24 | 12.0% | 10.1% | ||
| Q1 24 | 9.4% | -1.1% |
| Q4 25 | $1.67 | $0.55 | ||
| Q3 25 | $2.67 | $1.75 | ||
| Q2 25 | $2.78 | $0.81 | ||
| Q1 25 | $2.39 | $-0.93 | ||
| Q4 24 | $1.64 | $1.09 | ||
| Q3 24 | $2.07 | $5.25 | ||
| Q2 24 | $2.69 | $0.90 | ||
| Q1 24 | $1.93 | $-0.24 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $358.0M | $785.0M |
| Total DebtLower is stronger | $15.0B | $15.8B |
| Stockholders' EquityBook value | $-3.8B | $5.1B |
| Total Assets | $27.5B | $41.5B |
| Debt / EquityLower = less leverage | — | 3.11× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $358.0M | $785.0M | ||
| Q3 25 | $678.0M | $602.0M | ||
| Q2 25 | $671.0M | $458.0M | ||
| Q1 25 | $523.0M | $561.0M | ||
| Q4 24 | $396.0M | $1.2B | ||
| Q3 24 | $394.0M | $905.0M | ||
| Q2 24 | $349.0M | $1.6B | ||
| Q1 24 | $429.0M | $1.1B |
| Q4 25 | $15.0B | $15.8B | ||
| Q3 25 | $14.4B | $15.8B | ||
| Q2 25 | $14.5B | $15.5B | ||
| Q1 25 | $14.1B | $15.4B | ||
| Q4 24 | $13.1B | $15.4B | ||
| Q3 24 | $12.7B | $13.9B | ||
| Q2 24 | $12.2B | $13.9B | ||
| Q1 24 | $11.7B | $14.7B |
| Q4 25 | $-3.8B | $5.1B | ||
| Q3 25 | $-3.1B | $5.2B | ||
| Q2 25 | $-3.0B | $4.8B | ||
| Q1 25 | $-3.2B | $4.8B | ||
| Q4 24 | $-3.0B | $5.6B | ||
| Q3 24 | $-2.4B | $5.4B | ||
| Q2 24 | $-2.1B | $5.6B | ||
| Q1 24 | $-1.6B | $5.7B |
| Q4 25 | $27.5B | $41.5B | ||
| Q3 25 | $27.8B | $38.0B | ||
| Q2 25 | $27.3B | $38.1B | ||
| Q1 25 | $26.7B | $38.2B | ||
| Q4 24 | $26.2B | $37.8B | ||
| Q3 24 | $26.2B | $37.9B | ||
| Q2 24 | $25.7B | $39.1B | ||
| Q1 24 | $25.8B | $38.2B |
| Q4 25 | — | 3.11× | ||
| Q3 25 | — | 3.02× | ||
| Q2 25 | — | 3.22× | ||
| Q1 25 | — | 3.20× | ||
| Q4 24 | — | 2.77× | ||
| Q3 24 | — | 2.56× | ||
| Q2 24 | — | 2.49× | ||
| Q1 24 | — | 2.60× |
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 | $829.0M | $1.4B |
| Free Cash FlowOCF − Capex | — | $596.0M |
| FCF MarginFCF / Revenue | — | 12.4% |
| Capex IntensityCapex / Revenue | — | 17.4% |
| Cash ConversionOCF / Net Profit | 1.86× | 6.15× |
| TTM Free Cash FlowTrailing 4 quarters | — | $1.3B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $829.0M | $1.4B | ||
| Q3 25 | $1.1B | $1.5B | ||
| Q2 25 | $643.0M | $572.0M | ||
| Q1 25 | $647.0M | $599.0M | ||
| Q4 24 | $318.0M | $1.4B | ||
| Q3 24 | $880.0M | $1.7B | ||
| Q2 24 | $772.0M | $1.2B | ||
| Q1 24 | $779.0M | $312.0M |
| Q4 25 | — | $596.0M | ||
| Q3 25 | $951.0M | $1.0B | ||
| Q2 25 | $488.0M | $-118.0M | ||
| Q1 25 | $512.0M | $-169.0M | ||
| Q4 24 | $-24.0M | $923.0M | ||
| Q3 24 | $706.0M | $1.0B | ||
| Q2 24 | $647.0M | $698.0M | ||
| Q1 24 | $670.0M | $-153.0M |
| Q4 25 | — | 12.4% | ||
| Q3 25 | 14.7% | 21.1% | ||
| Q2 25 | 7.2% | -3.1% | ||
| Q1 25 | 8.2% | -4.0% | ||
| Q4 24 | -0.4% | 25.2% | ||
| Q3 24 | 11.3% | 23.4% | ||
| Q2 24 | 10.0% | 19.4% | ||
| Q1 24 | 11.2% | -4.8% |
| Q4 25 | — | 17.4% | ||
| Q3 25 | 2.2% | 9.6% | ||
| Q2 25 | 2.3% | 18.4% | ||
| Q1 25 | 2.2% | 18.1% | ||
| Q4 24 | 5.3% | 11.7% | ||
| Q3 24 | 2.8% | 15.8% | ||
| Q2 24 | 1.9% | 13.8% | ||
| Q1 24 | 1.8% | 14.7% |
| Q4 25 | 1.86× | 6.15× | ||
| Q3 25 | 1.50× | 2.25× | ||
| Q2 25 | 0.84× | 1.75× | ||
| Q1 25 | 0.97× | — | ||
| Q4 24 | 0.70× | 3.07× | ||
| Q3 24 | 1.51× | 0.90× | ||
| Q2 24 | 1.00× | 3.28× | ||
| Q1 24 | 1.38× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MAR
Segment breakdown not available.
VST
| Retail Energy Charge In ERCOT | $2.1B | 43% |
| Retail Energy Charge In Northeast Midwest | $1.2B | 24% |
| East Segment | $1.1B | 24% |
| Hedging Revenue Realized | $170.0M | 4% |
| Revenue From Other Wholesale Contracts | $116.0M | 2% |
| Transferable Production Tax Credit Revenues | $78.0M | 2% |
| West Segment | $77.0M | 2% |
| Intersegment Sales | $25.0M | 1% |
