Skip to content
stoqly

Sabre

SABR Nasdaq Hotels, Resorts & Cruise Lines Financials FY2016–FY2025

Sabre's revenue rose 0.9% to $2.8 billion in fiscal 2025. Its operating margin was 10.7%, up from 8.8% a year earlier. Free cash flow was −$192 million. The diluted share count rose 2.1%.

Last close · Oct 23, 2026

$1.52

1.3%
Value it Compare
Revenue Total sales reported in the income statement.
$2.8B
1.0% vs prior year
Operating margin Operating income as a share of revenue.
10.7%
1.8 pts
Net income Profit after all expenses, interest and tax.
$525M
Free cash flow Cash from operations minus capital spending.
−$192M
Return on capital After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
8.9%
2.0 pts
Market cap Last close times the latest diluted share count, so it is approximate.
$607M
Oct 23 close
P/E Last close divided by diluted earnings per share over the last four quarters.
—
On $1.64 EPS (TTM)

What Sabre does

No business description yet.

Legal name
Sabre Corporation
Fiscal year ends
December 31, 2025
Latest annual report
—
Accession · CIK
0001628280-26-008800
0001597033

Revenue and margins

Sabre had $2.8B of revenue in fiscal 2025, up 1.0% on the year before.

Revenue
Revenue
Margins, % of revenue
Gross Operating Net FCF
Margins, % of revenue
Gross Operating Net FCF

Net income and earnings per share

From fiscal 2016 to 2025, diluted EPS grew 5.1% a year. Loss periods are shown in red.

Net income
Net income
Diluted EPS
Diluted EPS

Returns on capital

After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.

Return on capital, equity and assets (annual)
Return on capital Return on equity Return on assets

Cash flow

Free cash flow was −$192M in fiscal 2025, −6.9% of revenue. Cash from operations minus capital spending.

Free cash flow
Free cash flow
Cash from operations vs capital spending
Cash from operations Capital spending
Cash from operations vs capital spending
Cash from operations Capital spending

Dividends, buybacks and share count

Sabre returned $0.0M to shareholders in fiscal 2025. The diluted share count rose 2.1%.

Dividends and buybacks
Dividends Buybacks
Dividends and buybacks
Dividends Buybacks
Diluted shares outstanding (annual)

Value Sabre yourself

Change the assumptions and see what they imply per share. These are models, not forecasts or price targets — the answer depends entirely on what you put in.

Discounted cash flow

Value per share

—

Adds net cash of −$3.6B and divides by 391.7M diluted shares. Ten years of cash flows plus a terminal value, discounted to today.

Earnings multiple

Value per share

—

Reference multiples: today — · peers 17.5x · sector 17.8x.

Balance sheet

Cash, debt and the ratios that show how comfortably Sabre can carry it.

Cash vs debt (incl. leases)
Cash Debt
Fiscal year endFY21FY22FY23FY24FY25
Cash and short-term investments $978M$795M$648M$725M$792M
Debt incl. finance leases $4.8B$4.7B$4.8B$5.1B$4.3B
Net debt / EBITDA ——27.3x12.4x8.9x
Interest coverage −2.6x−0.9x0.1x0.6x0.5x
Current ratio 2.0x1.7x1.3x1.0x1.1x
Quick ratio 2.0x1.7x1.3x1.0x1.1x
Total assets $5.3B$5.0B$4.7B$4.6B$4.5B
Total liabilities $5.8B$5.8B$6.0B$6.2B$5.5B
Shareholders' equity −$500M−$873M−$1.4B−$1.6B−$1.0B
Net debt (− = net cash) $3.8B$3.9B$4.2B$4.3B$3.6B

Insider trades

Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.

Bought, 12 months

$12.3M

1 insider

Sold, 12 months

$0.0M

0 insiders

Of sales under plans

—

$0.0M

DateInsiderTradeSharesPriceValueFiling
Feb 27, 2026 Constellation Software Inc10% owner Bought 10,634,702 $1.16 $12.3M Form 4

Piotroski F-score

Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.

TestFY23FY24FY25
Net income is positive ✕ ✕ ✓
Cash from operations is positive ✓ ✓ ✕
Return on assets rose ✕ ✓ ✓
Cash from operations exceeds net income ✓ ✓ ✕
Debt fell relative to assets ✕ ✕ ✓
Current ratio rose ✕ ✕ ✓
Share count didn't rise ✕ ✕ ✕
Gross margin rose ✓ ✕ ✕
Revenue rose relative to assets ✓ ✓ ✓
F-score 4 / 94 / 95 / 9
Accruals ratio −12.4%−7.5%13.9%
Altman Z'' −2.67−2.93−2.39

Similar companies

Each company's latest fiscal year. Fiscal years end in different months, so periods don't line up exactly.

CompanyMarket capGrowthOp. marginFCF marginROICP/EF-score
Sabre SABR $607M 1.0% 10.7% −6.9% 8.9% — 5
Vail Resorts MTN $5.2B −4.3% 14.8% 8.7% 8.1% 35.6x 5 Compare →
Travel + Leisure TNL $4.1B 4.1% 13.8% 13.0% 8.5% 17.6x — Compare →
Choice Hotels CHH $4.9B 0.8% 28.1% 10.2% 19.5% 15.3x 6 Compare →
Marriott Vacations Worldwide VAC $4.2B 1.3% — −0.6% — — — Compare →

10 years of figures

US$ millions unless stated. Hover a ratio's name for its definition.

Download CSV
Fiscal yearFY16FY17FY18FY19FY20FY21FY22FY23FY24FY25
Income statement
Revenue $3.4B $3.6B $3.9B $4.0B $1.3B $1.7B $2.5B $2.6B $2.7B $2.8B
Gross profit $1.1B $1.1B $2.2B $2.2B $755M $997M $1.5B $1.6B $1.6B $1.6B
Operating income $460M $493M $562M $363M −$988M −$666M −$261M $32.2M $242M $296M
Interest expense $158M $154M $157M $156M $226M $258M $295M $448M $383M $589M
Pretax income $328M $378M $398M $200M −$1.3B −$938M −$423M −$458M −$267M −$239M
Income tax $86.6M $128M $57.5M $35.3M −$21.0M −$14.6M $8.7M $33.6M $4.1M $16.3M
Net income $243M $243M $338M $159M −$1.3B −$929M −$435M −$528M −$279M $525M
Diluted EPS $0.86 $0.87 $1.22 $0.57 −$4.45 −$2.96 −$1.40 −$1.56 −$0.73 $1.34
Diluted shares 0.28B 0.28B 0.28B 0.28B 0.29B 0.32B 0.33B 0.35B 0.38B 0.39B
Cash flow
Cash from operations $699M $678M $725M $581M −$770M −$415M −$277M $67.4M $70.2M −$109M
Capital expenditure $328M $316M $284M $115M $65.4M $54.3M $69.5M $80.9M $79.5M $82.9M
Free cash flow $372M $362M $441M $466M −$836M −$469M −$346M −$13.6M −$9.3M −$192M
Depreciation and amortization $233M $265M $304M $311M $364M $262M $185M $121M $110M $106M
Stock-based compensation $48.5M $44.7M $57.3M $66.9M $69.9M $121M $82.9M $46.7M $49.0M $45.7M
Acquisitions $164M $0.0M $0.0M $108M $0.0M $0.0M $68.8M $12.0M $0.0M $0.0M
Share buybacks $100M $109M $26.3M $77.6M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Dividends paid $144M $155M $154M $154M $38.5M $0.0M $0.0M $0.0M $0.0M $0.0M
Dividends and buybacks $244M $264M $180M $231M $38.5M $0.0M $0.0M $0.0M $0.0M $0.0M
Balance sheet
Cash and short-term investments $364M $361M $509M $436M $1.5B $978M $795M $648M $725M $792M
Total debt $3.6B $3.5B $3.5B $3.4B — $4.8B $4.7B $4.8B $5.1B $4.3B
Finance lease liabilities $0.0M $0.0M $0.0M $5.9M $0.9M $0.0M $0.0M $0.0M $0.0M $0.0M
Current assets $853M $961M $1.2B $1.1B $1.9B $1.4B $1.4B $1.2B $1.2B $1.3B
Current liabilities $1.2B $972M $1.0B $1.0B $622M $717M $816M $915M $1.1B $1.2B
Inventory $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M $0.0M
Property and equipment, net $753M $799M $790M $642M $364M $250M $229M $234M $234M $255M
Total assets $5.7B $5.6B $5.8B $5.7B $6.1B $5.3B $5.0B $4.7B $4.6B $4.5B
Total liabilities $5.1B $5.0B $4.8B $4.7B $5.8B $5.8B $5.8B $6.0B $6.2B $5.5B
Shareholders' equity $626M $699M $974M $948M $285M −$500M −$873M −$1.4B −$1.6B −$1.0B
Margins
Gross margin 32.2% 30.1% 57.2% 56.6% 56.6% 59.1% 59.0% 59.3% 58.2% 56.4%
Operating margin 13.6% 13.7% 14.5% 9.1% −74.1% −39.4% −10.3% 1.2% 8.8% 10.7%
EBITDA margin 20.5% 21.1% 22.4% 17.0% −46.8% −23.9% −3.0% 5.8% 12.8% 14.5%
Net margin 7.2% 6.7% 8.7% 4.0% −96.1% −55.0% −17.2% −20.0% −10.2% 18.9%
FCF margin 11.0% 10.1% 11.4% 11.7% −62.6% −27.8% −13.6% −0.5% −0.3% −6.9%
Returns
Return on capital 8.9% 8.4% 12.4% 7.6% — — −6.5% 0.9% 6.9% 8.9%
Return on capital employed 10.3% 10.7% 11.9% 7.7% −19.5% −13.3% −6.0% 0.8% 6.7% 8.7%
Return on equity 43.7% 36.6% 40.4% 16.5% −208.0% — — — — —
Return on assets 4.4% 4.3% 5.9% 2.8% −21.8% −16.3% −8.5% −11.0% −6.0% 11.5%
Growth
Revenue growth 13.9% 6.7% 7.5% 2.8% −66.4% 26.6% 50.2% 4.1% 3.9% 1.0%
Net income growth −55.5% −0.0% 39.2% −53.0% −908.6% — — — — —
EPS growth −55.9% 1.2% 40.2% −53.3% −880.7% — — — — —
FCF growth 53.3% −2.7% 21.9% 5.7% −279.3% — — — — —
Share count change 1.0% −1.6% −0.3% −0.5% 4.9% 10.7% 1.8% 6.1% 10.7% 2.1%
Financial health
Net debt / EBITDA 4.7x 4.2x 3.4x 4.4x — — — 27.3x 12.4x 8.9x
Debt / equity 5.8x 5.0x 3.6x 3.6x — — — — — —
Interest coverage 2.9x 3.2x 3.6x 2.3x −4.4x −2.6x −0.9x 0.1x 0.6x 0.5x
Current ratio 0.7x 1.0x 1.2x 1.1x 3.0x 2.0x 1.7x 1.3x 1.0x 1.1x
Quick ratio 0.7x 1.0x 1.2x 1.1x 3.0x 2.0x 1.7x 1.3x 1.0x 1.1x
Capital allocation
Capex / revenue 9.7% 8.8% 7.3% 2.9% 4.9% 3.2% 2.7% 3.1% 2.9% 3.0%
Stock comp / revenue 1.4% 1.2% 1.5% 1.7% 5.2% 7.2% 3.3% 1.8% 1.8% 1.7%
Payouts / FCF 65.7% 73.0% 40.9% 49.6% — — — — — —
Quality scores
Piotroski F-score 4.0 7.0 9.0 6.0 — — 3.0 4.0 4.0 5.0
Altman Z'' −0.3 0.1 0.6 0.3 −0.8 −2.0 −2.1 −2.7 −2.9 −2.4
Accruals ratio −8.2% −7.7% −6.8% −7.4% −8.7% −9.0% −3.1% −12.4% −7.5% 13.9%

Source: SEC EDGAR XBRL filings (CIK 0001597033). Data updated October 20, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.

↑ ↓ to move · ↵ to open