Huazhu Group Limited Financial Statements (HTHT)
|
|
|
|
Report date
|
|
|
27.04.2022 |
27.04.2023 |
23.04.2024 |
25.04.2025 |
24.04.2026 |
|
15.05.2026 |
|
Currency
|
|
|
CNY |
CNY |
CNY |
CNY |
CNY |
|
CNY |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
12 787 |
13 862 |
21 882 |
23 891 |
24 618 |
|
25 782 |
|
Operating Income, bln rub |
|
|
164.0 |
-294.0 |
4 714 |
5 200 |
6 261 |
|
6 978 |
|
EBITDA, bln rub |
? |
|
1 500 |
259.0 |
7 148 |
6 455 |
7 418 |
|
8 779 |
|
Net profit, bln rub |
? |
|
-465.0 |
-1 813 |
4 085 |
3 048 |
4 942 |
|
4 982 |
|
|
OCF, bln rub |
? |
|
1 342 |
1 564 |
7 674 |
7 625 |
8 151 |
|
7 942 |
|
CAPEX, bln rub |
? |
|
1 675 |
1 053 |
901.0 |
895.5 |
815.2 |
|
774.3 |
|
FCF, bln rub |
? |
|
-333.0 |
511.0 |
6 773 |
6 729 |
7 336 |
|
7 167 |
|
Dividend payout, bln rub
|
|
|
0.000 |
416.0 |
0.000 |
3 529 |
3 801 |
|
3 915 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
115.8% |
76.9% |
|
78.6% |
|
|
OPEX, bln rub |
|
|
1 337 |
1 896 |
2 827 |
4 660 |
3 436 |
|
3 473 |
|
Cost of production, bln rub |
|
|
11 286 |
12 260 |
14 341 |
14 031 |
14 921 |
|
15 331 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
405.0 |
409.0 |
385.0 |
318.0 |
327.8 |
|
337.4 |
|
|
Assets, bln rub |
|
|
63 269 |
61 507 |
63 532 |
62 552 |
64 815 |
|
63 923 |
|
Net Assets, bln rub |
? |
|
10 935 |
8 729 |
12 135 |
12 177 |
12 812 |
|
10 906 |
|
Debt, bln rub |
|
|
44 162 |
43 887 |
35 880 |
35 445 |
36 092 |
|
35 625 |
|
Cash, bln rub |
|
|
7 705 |
5 371 |
9 135 |
11 077 |
15 436 |
|
15 752 |
|
Net debt, bln rub |
|
|
36 457 |
38 516 |
26 745 |
24 368 |
20 656 |
|
19 874 |
|
|
Ordinary share price, rub |
|
|
37.3 |
42.4 |
33.4 |
33.0 |
47.1 |
|
44.8 |
|
Number of ordinary shares, mln |
|
|
310.0 |
311.1 |
325.6 |
311.5 |
307.1 |
|
307.3 |
|
|
Market cap, bln rub |
|
|
11 575 |
13 198 |
10 887 |
10 289 |
14 449 |
|
13 763 |
|
EV, bln rub |
? |
|
48 032 |
51 714 |
37 632 |
34 657 |
35 105 |
|
33 636 |
|
Book value, bln rub |
|
|
212 |
-1 943 |
1 356 |
2 006 |
2 349 |
|
710 |
|
|
EPS, rub |
? |
|
-1.50 |
-5.83 |
12.5 |
9.78 |
16.1 |
|
16.2 |
|
FCF/share, rub |
|
|
-1.07 |
1.64 |
20.8 |
21.6 |
23.9 |
|
23.3 |
|
BV/share, rub |
|
|
0.68 |
-6.25 |
4.16 |
6.44 |
7.65 |
|
2.31 |
|
|
EBITDA margin, % |
? |
|
11.7% |
1.87% |
32.7% |
27.0% |
30.1% |
|
34.1% |
|
Net margin, % |
? |
|
-3.64% |
-13.1% |
18.7% |
12.8% |
20.1% |
|
19.3% |
|
FCF yield, % |
? |
|
-2.88% |
3.87% |
62.2% |
65.4% |
50.8% |
|
52.1% |
|
ROE, % |
? |
|
-4.25% |
-20.8% |
33.7% |
25.0% |
38.6% |
|
45.7% |
|
ROA, % |
? |
|
-0.73% |
-2.95% |
6.43% |
4.87% |
7.62% |
|
7.79% |
|
|
P/E |
? |
|
-24.9 |
-7.28 |
2.67 |
3.38 |
2.92 |
|
2.76 |
|
P/FCF |
|
|
-34.8 |
25.8 |
1.61 |
1.53 |
1.97 |
|
1.92 |
|
P/S |
? |
|
0.91 |
0.95 |
0.50 |
0.43 |
0.59 |
|
0.53 |
|
P/BV |
? |
|
54.6 |
-6.79 |
8.03 |
5.13 |
6.15 |
|
19.4 |
|
EV/EBITDA |
? |
|
32.0 |
199.7 |
5.26 |
5.37 |
4.73 |
|
3.83 |
|
Debt/EBITDA |
|
|
24.3 |
148.7 |
3.74 |
3.78 |
2.78 |
|
2.26 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
13.1% |
7.60% |
4.12% |
3.75% |
3.31% |
|
3.00% |
|
| Huazhu Group Limited shareholders |
