Switch theme
Sign up to access all valuation multiples
H World Group Ltd is a multi-brand hotel group in China with international operations. It operates in the leased, manachised, and franchised models. The company has two operating segments; legacy Huazhu and legacy DH. Its brand and product offering includes Economy hotel brands: HanTing Hotel, Ni Hao Hotel, Hi Inn, Elan Hotel, Zleep Hotels, and Ibis Hotel, Midscale hotel brands: JI Hotel, Orange Hotel, Starway Hotel and Ibis Styles Hotel, Upper midscale hotel brands: Crystal Orange Hotel, IntercityHotel, Manxin Hotel, Mercure Hotel, Madison Hotel, Novotel Hotel, CitiGO Hotel and MAXX by Steigenberger, Upscale hotel brands: Joya Hotel, Blossom House, Steigenberger Hotels & Resorts, Jaz in the City, and Grand Mercure; and Luxury hotel brand: Steigenberger Icon and Song Hotels.
2007
27.0K+
LTM Revenue $3.3B
LTM EBITDA $965M
$13.7B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
H World Group has a last 12-month revenue of $3.3B and a last 12-month EBITDA of $965M.
In the most recent fiscal year, H World Group achieved revenue of $2.8B and an EBITDA of $919M.
H World Group expects next 12-month revenue of XXX and NTM EBITDA of XXX
See H World Group valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.8B | $2.8B | XXX | XXX | XXX |
| Gross Profit | $193M | $206M | XXX | XXX | XXX |
| Gross Margin | 11% | 7% | XXX | XXX | XXX |
| EBITDA | $33.3M | $919M | XXX | XXX | XXX |
| EBITDA Margin | 2% | 33% | XXX | XXX | XXX |
| Net Profit | -$59.8M | -$234M | XXX | XXX | XXX |
| Net Margin | -3% | -8% | XXX | XXX | XXX |
| Net Debt | $573M | $780M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, H World Group's stock price is HKD 26 (or $3).
H World Group has current market cap of HKD 80.8B (or $10.4B), and EV of HKD 107B (or $13.7B).
See H World Group trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $13.7B | $10.4B | XXX | XXX | XXX | XXX | $0.17 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, H World Group has market cap of $10.4B and EV of $13.7B.
H World Group's trades at 4.1x LTM EV/Revenue multiple, and 14.2x LTM EBITDA.
Analysts estimate H World Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for H World Group and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $13.7B | XXX | XXX | XXX |
| EV/Revenue | 4.9x | XXX | XXX | XXX |
| EV/EBITDA | 14.9x | XXX | XXX | XXX |
| P/E | 19.8x | XXX | XXX | XXX |
| P/E/Growth | 1.4x | XXX | XXX | XXX |
| EV/FCF | 15.8x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpH World Group's NTM/LTM revenue growth is 6%
H World Group's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $13K for the same period.
Over next 12 months, H World Group's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate H World Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for H World Group and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 58% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 33% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 2660% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 38% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $13K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 10% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 13% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Abu Dhabi National Hotels | XXX | XXX | XXX | XXX | XXX | XXX |
| National Corporation for Tourism & Hotels | XXX | XXX | XXX | XXX | XXX | XXX |
| Endeavour Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Star Enter Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Lampsa Hotel | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
H World Group acquired XXX companies to date.
Last acquisition by H World Group was XXXXXXXX, XXXXX XXXXX XXXXXX . H World Group acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was H World Group founded? | H World Group was founded in 2007. |
| Where is H World Group headquartered? | H World Group is headquartered in Hong Kong. |
| How many employees does H World Group have? | As of today, H World Group has 27.0K+ employees. |
| Who is the CEO of H World Group? | H World Group's CEO is Mr. Hui Jin. |
| Is H World Group publicy listed? | Yes, H World Group is a public company listed on HKG. |
| What is the stock symbol of H World Group? | H World Group trades under 01179 ticker. |
| When did H World Group go public? | H World Group went public in 2020. |
| Who are competitors of H World Group? | Similar companies to H World Group include e.g. Abu Dhabi National Hotels, National Corporation for Tourism & Hotels, Endeavour Group, Star Enter Group. |
| What is the current market cap of H World Group? | H World Group's current market cap is $10.4B |
| What is the current revenue of H World Group? | H World Group's last 12-month revenue is $3.3B. |
| What is the current EBITDA of H World Group? | H World Group's last 12-month EBITDA is $965M. |
| What is the current EV/Revenue multiple of H World Group? | Current revenue multiple of H World Group is 4.1x. |
| What is the current EV/EBITDA multiple of H World Group? | Current EBITDA multiple of H World Group is 14.2x. |
| What is the current revenue growth of H World Group? | H World Group revenue growth between 2023 and 2024 was 58%. |
| Is H World Group profitable? | Yes, H World Group is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
