Valuation H World Group Limited

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 12/06/2026 BST			5-day change	1st Jan Change
44.66 ^USD	-0.58%		-0.76%	-5.08%

05-18	Deutsche Bank Starts H World Group at Buy with HK$43.80 Price Target	MT
05-15	H World Group Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	76,499	94,634	75,588	73,623	101,249	92,938	-	-
Change	-	23.71%	-20.13%	-2.6%	37.52%	-8.21%	-	-
Enterprise Value (EV) ¹	81,316	101,740	71,003	67,042	96,679	85,628	82,872	80,076
Change	-	25.12%	-30.21%	-5.58%	44.21%	-11.43%	-3.22%	-3.37%
P/E Ratio	-159x	-50x	18.9x	25x	20.6x	17.6x	14.7x	13.1x
PBR	6.76x	9.81x	6.22x	6.17x	-	6.65x	5.21x	4.27x
PEG	-	-0x	-0x	-1.1x	0.3x	2.25x	0.8x	1.1x
Capitalization / Revenue	5.98x	6.83x	3.45x	3.08x	4x	3.45x	3.25x	3.05x
EV / Revenue	6.36x	7.34x	3.24x	2.81x	3.82x	3.17x	2.9x	2.63x
EV / EBITDA	51.8x	167x	10.3x	9.83x	11.4x	9.12x	7.91x	7.02x
EV / EBIT	496x	-346x	15.1x	12.9x	14.2x	10.8x	9.14x	8.02x
EV / FCF	-244x	229x	10.5x	10.1x	12.8x	13.2x	9.8x	8.46x
FCF Yield	-0.41%	0.44%	9.54%	9.87%	7.8%	7.57%	10.2%	11.8%
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%	4.5%	4.71%	5.02%
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%	65.8%
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	302.21	302.21	302.21
Nbr of stocks (in thousands)	322,500	323,446	318,774	305,375	307,668	307,524	-	-
Announcement Date	23/03/22	27/03/23	20/03/24	20/03/25	18/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
H WORLD GROUP LIMITED	17.68x	3.2x	9.2x	4.47%	13.81B
WYNDHAM HOTELS & RESORTS, INC.	17.32x	5.58x	11.25x	2.22%	5.8B
WHITBREAD PLC	12.53x	1.55x	4.3x	4.09%	5.17B
CHOICE HOTELS INTERNATIONAL, INC.	18.17x	4.15x	10.57x	1.08%	4.84B
ATOUR LIFESTYLE HOLDINGS LIMITED	15.37x	2.16x	8.95x	3.19%	4.59B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD.	17.73x	1.68x	7.99x	3.12%	2.8B
RESORTTRUST, INC.	17.11x	1.29x	8.34x	2%	2.22B
BTG HOTELS (GROUP) CO., LTD.	14.71x	1.5x	5.87x	3.74%	2.06B
Average	16.33x	2.64x	8.31x	2.99%	5.16B
Weighted average by Cap.	16.61x	3.03x	8.71x	3.3%