Valuation Atour Lifestyle Holdings Limited

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 12/05/2026 BST			5-day change	1st Jan Change
38.36 ^USD	-0.65%		+1.03%	-2.64%

03-17	Tranche Update on Atour Lifestyle Holdings Limited's Equity Buyback Plan announced on May 22, 2025.	CI
03-17	Asian Equities Traded in the US as American Depositary Receipts Rise in Tuesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	16,208	16,938	27,006	37,918	35,814	-	-
Change	-	4.5%	59.44%	40.41%	-5.55%	-	-
Enterprise Value (EV) ¹	14,764	14,169	22,184	34,866	30,418	28,918	27,484
Change	-	-4.03%	56.57%	57.17%	-12.76%	-4.93%	-4.96%
P/E ratio	159x	23.1x	21.4x	23.7x	18x	14.9x	13x
PBR	13.6x	8.05x	9.16x	10.6x	7.36x	5.87x	4.8x
PEG	-	0x	0.3x	0.9x	0.7x	0.7x	0.9x
Capitalization / Revenue	7.16x	3.63x	3.73x	3.87x	2.9x	2.44x	2.11x
EV / Revenue	6.52x	3.04x	3.06x	3.56x	2.47x	1.97x	1.62x
EV / EBITDA	34.8x	11.7x	12.5x	14.1x	10.4x	8.21x	6.72x
EV / EBIT	45x	15.3x	13.7x	15.1x	10.9x	8.44x	6.91x
EV / FCF	60.4x	7.28x	13.3x	18.3x	14x	10.8x	9.33x
FCF Yield	1.66%	13.7%	7.53%	5.47%	7.16%	9.29%	10.7%
Dividend per Share ²	-	1.087	-	-	6.967	8.783	9.931
Rate of return	-	0.88%	-	-	2.67%	3.37%	3.81%
EPS ²	0.78	5.34	9.18	11.61	14.44	17.43	20.05
Distribution rate	-	20.4%	-	-	48.3%	50.4%	49.5%
Net sales ¹	2,263	4,666	7,248	9,790	12,331	14,686	16,946
EBITDA ¹	424.4	1,207	1,772	2,481	2,920	3,521	4,087
EBIT ¹	328.2	924	1,622	2,307	2,790	3,424	3,978
Net income ¹	98.1	737.1	1,275	1,621	2,016	2,452	2,905
Net Debt ¹	-1,444	-2,769	-4,823	-3,052	-5,397	-6,896	-8,330
Reference price ²	124.29	123.10	196.27	275.58	260.54	260.54	260.54
Nbr of stocks (in thousands)	130,407	137,595	137,595	137,595	137,460	-	-
Announcement Date	30/03/23	28/03/24	25/03/25	17/03/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ATOUR LIFESTYLE HOLDINGS LIMITED	18.05x	2.47x	10.42x	2.67%	5.27B
H WORLD GROUP LIMITED	19.28x	3.59x	10.26x	4.16%	14.91B
WYNDHAM HOTELS & RESORTS, INC.	18.31x	5.81x	11.71x	2.1%	6.13B
WHITBREAD PLC	11.43x	3.01x	8.34x	4.4%	5.11B
CHOICE HOTELS INTERNATIONAL, INC.	18.13x	4.1x	10.44x	1.1%	4.76B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	20.67x	1.91x	8.85x	2.71%	3.26B
BTG HOTELS (GROUP) CO., LTD.	16.87x	1.81x	7.19x	3.39%	2.36B
RESORTTRUST, INC.	17.61x	1.33x	8.6x	1.95%	2.33B
Average	17.54x	3.00x	9.48x	2.81%	5.52B
Weighted average by Cap.	17.85x	3.41x	9.92x	3.13%