Valuation
26% of the score, 32% here after data gaps
0median 56
An operating loss over the last year: there are no earnings to price.
VACMarriott Vacations Worldwide Corporation
$104.63+40% 1Y
$104.63
$43.9052 weeks$124.61
RyuScore
Seven criteria, each scored 0 to 100 on a published scale, weighted into one number.
RyuScore 43 out of 100, Below average
Below average. Marriott Vacations Worldwide Corporation scores higher than 32% of the 1,794 companies Ryufin scores.
Carried by capital allocation and cycle position, held back by valuation and return on new capital.
Consumer Cyclical median 67 · all companies 57
How the score has moved
At each fiscal year end, from the reports and price of the time22
43
68
79
86
43
43
202020212022202320242025today
The biggest move was down 43 points from 2024 to 2025, mostly valuation.
Return on capital
Taken out: its 18% is shared by the others
n/ano data
Fewer than three years of operating profit and capital on file.
Return on new capital
16% of the score, 20% here after data gaps
24median 49
Over 6 years yearly profit fell by 1 cents for every dollar earned.
-5%
12%
-0.9%
None at minus 5 cents, full points from 12 centsfull points
Capital allocation
14% of the score, 17% here after data gaps
100median 64
How management spends the money: shares bought back or issued, and whether assets grow faster than the business they serve.
Share countDown 3.3% a year over 5 years: buybacks
1005%
-3%
-3.3%
0 pointsfull points
Assets against salesAssets grew 1.9% a year, sales 12%
10012%
-2%
-9.9%
0 pointsfull points
Cycle position
12% of the score, 15% here after data gaps
100median 62
Today's operating margin of -3.3% is -0.30x its normal 11%: near a trough. Normal is half the 10 year median, half the last four years, so a margin that has held is not taken for a peak.
2x
1.5x
1x
0.7x
-0.3x
A trough earns points, a peak costs themfull points
10 years agonow -3.3%
Balance sheet
8% of the score, 10% here after data gaps
0median 50
What the debt weighs against the profit that has to carry it.
Net debt to EBITDANet debt with no operating cash profit.
0Interest coverOperating profit covers interest -14x
01.5x
12x
-14.1x
0 pointsfull points
Earnings quality
6% of the score, 7% here after data gaps
89median 90
Whether the reported profit arrives as cash, and whether the accounts show the usual signs of stretching.
Cash against profitOperating cash flow was 2.83x profit over 3 years
1000.7x
1x
1.3x
2.8x
0 pointsfull points
AccrualsCash ran ahead of profit by 3.4% of assets
778%
0%
-8%
-3.4%
0 pointsfull points
How the RyuScore works
Each criterion earns 0 to 100 points on the scale drawn under it, and the RyuScore is their average weighted 26, 18, 16, 14, 12, 8 and 6. Scales bend in the company's favour between their ends, so an ordinary figure is never already near zero. For VAC, return on capital could not be measured from the filings, so it is taken out and the remaining weights scale up.
Built from the company's annual and quarterly filings with the SEC and today's share price. Banks, insurers and property trusts are not scored: their debt is their raw material, so these yardsticks mean something else there. Figures as of 2026-06-30, latest annual report FY2025.