|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.00 USD | +0.54% |
|
+0.25% | -4.36% |
| May. 18 | Deutsche Bank Starts H World Group at Buy with HK$43.80 Price Target | MT |
| May. 15 | H World Group Limited Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: H World Group Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 76,499 | 94,634 | 75,588 | 73,623 | 101,249 | 93,744 | - | - |
| Change | - | 23.71% | -20.13% | -2.6% | 37.52% | -7.41% | - | - |
| Enterprise Value (EV) 1 | 81,316 | 101,740 | 71,003 | 67,042 | 96,679 | 86,433 | 83,678 | 80,882 |
| Change | - | 25.12% | -30.21% | -5.58% | 44.21% | -10.6% | -3.19% | -3.34% |
| P/E ratio | -159x | -50x | 18.9x | 25x | 20.6x | 17.7x | 14.9x | 13.2x |
| PBR | 6.76x | 9.81x | 6.22x | 6.17x | - | 6.71x | 5.25x | 4.31x |
| PEG | - | -0x | -0x | -1.1x | 0.3x | 2.26x | 0.8x | 1.1x |
| Capitalization / Revenue | 5.98x | 6.83x | 3.45x | 3.08x | 4x | 3.48x | 3.28x | 3.08x |
| EV / Revenue | 6.36x | 7.34x | 3.24x | 2.81x | 3.82x | 3.2x | 2.93x | 2.65x |
| EV / EBITDA | 51.8x | 167x | 10.3x | 9.83x | 11.4x | 9.21x | 7.99x | 7.09x |
| EV / EBIT | 496x | -346x | 15.1x | 12.9x | 14.2x | 10.9x | 9.23x | 8.1x |
| EV / FCF | -244x | 229x | 10.5x | 10.1x | 12.8x | 13.3x | 9.9x | 8.55x |
| FCF Yield | -0.41% | 0.44% | 9.54% | 9.87% | 7.8% | 7.49% | 10.1% | 11.7% |
| Dividend per Share 2 | 1.378 | 1.454 | 6.695 | 11.6 | 14.5 | 13.6 | 14.22 | 15.18 |
| Rate of return | 0.58% | 0.5% | 2.82% | 4.81% | 4.41% | 4.46% | 4.67% | 4.98% |
| EPS 2 | -1.49 | -5.85 | 12.55 | 9.64 | 15.97 | 17.22 | 20.52 | 23.06 |
| Distribution rate | -92.5% | -24.9% | 53.3% | 120% | 90.8% | 79% | 69.3% | 65.9% |
| Net sales 1 | 12,787 | 13,862 | 21,882 | 23,891 | 25,307 | 26,971 | 28,603 | 30,470 |
| EBITDA 1 | 1,571 | 610 | 6,874 | 6,820 | 8,473 | 9,384 | 10,473 | 11,409 |
| EBIT 1 | 164 | -294 | 4,714 | 5,200 | 6,819 | 7,963 | 9,064 | 9,987 |
| Net income 1 | -465 | -1,821 | 4,085 | 3,048 | 5,080 | 5,425 | 6,252 | 7,018 |
| Net Debt 1 | 4,817 | 7,106 | -4,585 | -6,581 | -4,570 | -7,310 | -10,066 | -12,862 |
| Reference price 2 | 237.21 | 292.58 | 237.12 | 241.09 | 329.09 | 304.83 | 304.83 | 304.83 |
| Nbr of stocks (in thousands) | 322,500 | 323,446 | 318,774 | 305,375 | 307,668 | 307,524 | - | - |
| Announcement Date | 3/23/22 | 3/27/23 | 3/20/24 | 3/20/25 | 3/18/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.7x | 3.2x | 9.21x | 4.46% | 13.84B | |
| 18.34x | 5.81x | 11.71x | 2.1% | 6.14B | |
| 12.72x | 3.12x | 8.66x | 4.03% | 5.26B | |
| 18.58x | 4.22x | 10.74x | 1.06% | 4.95B | |
| 15.39x | 2.17x | 8.97x | 3.19% | 4.59B | |
| 18.32x | 1.75x | 8.07x | 3.06% | 2.91B | |
| 16.62x | 1.25x | 8.09x | 2.06% | 2.16B | |
| 15.35x | 1.63x | 6.35x | 3.73% | 2.15B | |
| Average | 16.63x | 2.89x | 8.97x | 2.96% | 5.25B | |
| Weighted average by Cap. | 16.89x | 3.30x | 9.38x | 3.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- HTHT Stock
- Valuation H World Group Limited
Select your edition
All financial news and data tailored to specific country editions
