HTHT
HTHT
H World Group LimitedIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $6.96B ▲ | $851M ▼ | $1.47B ▼ | 21.1% ▼ | $4.8 ▼ | $2.52B ▼ |
| Q2-2025 | $6.43B ▲ | $887M ▲ | $1.54B ▲ | 24.03% ▲ | $5 ▲ | $2.54B ▲ |
| Q1-2025 | $5.39B ▼ | $709M ▼ | $894M ▲ | 16.57% ▲ | $2.9 ▲ | $1.67B ▲ |
| Q4-2024 | $6.02B ▼ | $1.24B ▲ | $49M ▼ | 0.81% ▼ | $0.16 ▼ | $1.09B ▼ |
| Q3-2024 | $6.44B | $920M | $1.27B | 19.76% | $4.1 | $2.07B |
What's going well?
Sales are growing quickly, and the company is getting more efficient by cutting costs. Operating profits are up sharply, showing the core business is healthy and profitable.
What's concerning?
Net income and earnings per share fell, mainly because of higher taxes and less help from 'other' income. If these trends continue, bottom-line growth could lag behind sales growth.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $13.16B ▲ | $63.55B ▼ | $51.53B ▼ | $11.88B ▼ |
| Q2-2025 | $12.45B ▲ | $64.78B ▲ | $52.49B ▲ | $12.15B ▲ |
| Q1-2025 | $10.87B ▼ | $61.56B ▼ | $50.94B ▲ | $10.49B ▼ |
| Q4-2024 | $11.08B ▲ | $62.55B ▲ | $50.28B ▲ | $12.18B ▲ |
| Q3-2024 | $7.98B | $62.04B | $49.82B | $12.13B |
What's financially strong about this company?
HTHT owns a lot of real assets, like property and equipment, and has a decent cash cushion. Customers are prepaying for services, and the company is still profitable over time.
What are the financial risks or weaknesses?
Debt and lease obligations are very high compared to equity, and liquidity is tight with current assets less than current liabilities. Rising receivables and payables could signal operational stress.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.47B ▼ | $1.7B ▼ | $-3.05B ▼ | $-1.81B ▼ | $-3.25B ▼ | $1.49B ▼ |
| Q2-2025 | $1.56B ▲ | $2.66B ▲ | $239M ▼ | $-709M ▼ | $2.21B ▲ | $2.47B ▲ |
| Q1-2025 | $899M ▲ | $580M ▼ | $757M ▲ | $-628M ▼ | $781M ▲ | $340M ▼ |
| Q4-2024 | $49M ▼ | $2.81B ▲ | $-3.14B ▼ | $-100.59M ▲ | $-736.39M ▼ | $2.61B ▲ |
| Q3-2024 | $1.25B | $1.62B | $156.2M | $-2.01B | $55.83M | $1.42B |
What's strong about this company's cash flow?
The company consistently generates more cash from operations than its reported profits, showing high-quality earnings. It maintains a strong cash balance and pays healthy dividends, all without relying on outside funding.
What are the cash flow concerns?
Operating cash flow and free cash flow both fell sharply compared to last quarter, and the cash balance dropped by $3.25 billion. Working capital changes also hurt cash flow this quarter, which could signal some short-term pressures.
Revenue by Products
| Product | Q3-2022 | Q4-2022 |
|---|---|---|
Central Reservation System Usage Fees Other System Maintenance And Support Fees | $940.00M ▲ | $320.00M ▼ |
Food and Beverage Revenues | $750.00M ▲ | $300.00M ▼ |
Initial One Time Franchise Fee | $80.00M ▲ | $30.00M ▼ |
Leased And Owned Hotels | $6.70Bn ▲ | $2.45Bn ▼ |
Manachised And Franchised Hotels | $3.25Bn ▲ | $1.16Bn ▼ |
On Going Management And Service Fees | $1.00Bn ▲ | $370.00M ▼ |
Other Fees | $420.00M ▲ | $140.00M ▼ |
Other Leased And Owned Hotels Revenues | $330.00M ▲ | $190.00M ▼ |
Reimbursements For Hotel Manager Fees | $810.00M ▲ | $300.00M ▼ |
Room Revenues | $5.61Bn ▲ | $1.96Bn ▼ |
Service Other | $210.00M ▲ | $100.00M ▼ |
Revenue by Geography
| Region | Q3-2022 | Q4-2022 |
|---|---|---|
CHINA | $7.88Bn ▲ | $2.76Bn ▼ |
Countries Other Than China And Germany | $560.00M ▲ | $210.00M ▼ |
GERMANY | $1.72Bn ▲ | $740.00M ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at H World Group Limited's financial evolution and strategic trajectory over the past five years.
H World combines strong top-line momentum with a clear operational turnaround. The company has grown revenue consistently, expanded gross and operating margins, and turned loss-making years into solid profitability and robust free cash flow. Its business model is capital-light yet scale-intensive, anchored by a very large hotel network, a powerful loyalty program, and a sophisticated technology platform. The balance sheet is healing, with rising equity, improving retained earnings, and gradually declining net debt, while cash generation provides room for both deleveraging and shareholder returns.
At the same time, several risks stand out. Leverage remains high despite recent progress, leaving the company more exposed to interest rates and credit conditions than low-debt peers. Profitability has been volatile, and the latest year showed that net income and EBITDA can decline even when revenue and operating profit rise, reflecting cost and below-the-line pressures. Large dividend and buyback outflows have reduced financial flexibility and raise the bar for future cash generation. Finally, the group is highly exposed to Chinese travel demand, regulatory shifts, competitive intensity, and the complexity of managing a huge, mostly franchised network plus international operations.
Looking forward, H World appears well positioned to benefit from continued normalization and growth in travel, particularly within China, and from its ambitious expansion pipeline. Its tech-enabled, asset-light model and loyalty ecosystem provide structural advantages that should support continued revenue growth and healthy cash generation if well executed. However, the path for margins and leverage is less certain, as management must balance growth investments, quality upgrades, debt reduction, and shareholder distributions. The company’s future performance will depend heavily on disciplined capital allocation, maintenance of service standards at scale, and resilience to macro and regulatory shocks in its core markets.
About H World Group Limited
https://ir.hworld.comH World Group Limited, together with its subsidiaries, develops leased and owned, manachised, and franchised hotels primarily in the People's Republic of China.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $6.96B ▲ | $851M ▼ | $1.47B ▼ | 21.1% ▼ | $4.8 ▼ | $2.52B ▼ |
| Q2-2025 | $6.43B ▲ | $887M ▲ | $1.54B ▲ | 24.03% ▲ | $5 ▲ | $2.54B ▲ |
| Q1-2025 | $5.39B ▼ | $709M ▼ | $894M ▲ | 16.57% ▲ | $2.9 ▲ | $1.67B ▲ |
| Q4-2024 | $6.02B ▼ | $1.24B ▲ | $49M ▼ | 0.81% ▼ | $0.16 ▼ | $1.09B ▼ |
| Q3-2024 | $6.44B | $920M | $1.27B | 19.76% | $4.1 | $2.07B |
What's going well?
Sales are growing quickly, and the company is getting more efficient by cutting costs. Operating profits are up sharply, showing the core business is healthy and profitable.
What's concerning?
Net income and earnings per share fell, mainly because of higher taxes and less help from 'other' income. If these trends continue, bottom-line growth could lag behind sales growth.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $13.16B ▲ | $63.55B ▼ | $51.53B ▼ | $11.88B ▼ |
| Q2-2025 | $12.45B ▲ | $64.78B ▲ | $52.49B ▲ | $12.15B ▲ |
| Q1-2025 | $10.87B ▼ | $61.56B ▼ | $50.94B ▲ | $10.49B ▼ |
| Q4-2024 | $11.08B ▲ | $62.55B ▲ | $50.28B ▲ | $12.18B ▲ |
| Q3-2024 | $7.98B | $62.04B | $49.82B | $12.13B |
What's financially strong about this company?
HTHT owns a lot of real assets, like property and equipment, and has a decent cash cushion. Customers are prepaying for services, and the company is still profitable over time.
What are the financial risks or weaknesses?
Debt and lease obligations are very high compared to equity, and liquidity is tight with current assets less than current liabilities. Rising receivables and payables could signal operational stress.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.47B ▼ | $1.7B ▼ | $-3.05B ▼ | $-1.81B ▼ | $-3.25B ▼ | $1.49B ▼ |
| Q2-2025 | $1.56B ▲ | $2.66B ▲ | $239M ▼ | $-709M ▼ | $2.21B ▲ | $2.47B ▲ |
| Q1-2025 | $899M ▲ | $580M ▼ | $757M ▲ | $-628M ▼ | $781M ▲ | $340M ▼ |
| Q4-2024 | $49M ▼ | $2.81B ▲ | $-3.14B ▼ | $-100.59M ▲ | $-736.39M ▼ | $2.61B ▲ |
| Q3-2024 | $1.25B | $1.62B | $156.2M | $-2.01B | $55.83M | $1.42B |
What's strong about this company's cash flow?
The company consistently generates more cash from operations than its reported profits, showing high-quality earnings. It maintains a strong cash balance and pays healthy dividends, all without relying on outside funding.
What are the cash flow concerns?
Operating cash flow and free cash flow both fell sharply compared to last quarter, and the cash balance dropped by $3.25 billion. Working capital changes also hurt cash flow this quarter, which could signal some short-term pressures.
Revenue by Products
| Product | Q3-2022 | Q4-2022 |
|---|---|---|
Central Reservation System Usage Fees Other System Maintenance And Support Fees | $940.00M ▲ | $320.00M ▼ |
Food and Beverage Revenues | $750.00M ▲ | $300.00M ▼ |
Initial One Time Franchise Fee | $80.00M ▲ | $30.00M ▼ |
Leased And Owned Hotels | $6.70Bn ▲ | $2.45Bn ▼ |
Manachised And Franchised Hotels | $3.25Bn ▲ | $1.16Bn ▼ |
On Going Management And Service Fees | $1.00Bn ▲ | $370.00M ▼ |
Other Fees | $420.00M ▲ | $140.00M ▼ |
Other Leased And Owned Hotels Revenues | $330.00M ▲ | $190.00M ▼ |
Reimbursements For Hotel Manager Fees | $810.00M ▲ | $300.00M ▼ |
Room Revenues | $5.61Bn ▲ | $1.96Bn ▼ |
Service Other | $210.00M ▲ | $100.00M ▼ |
Revenue by Geography
| Region | Q3-2022 | Q4-2022 |
|---|---|---|
CHINA | $7.88Bn ▲ | $2.76Bn ▼ |
Countries Other Than China And Germany | $560.00M ▲ | $210.00M ▼ |
GERMANY | $1.72Bn ▲ | $740.00M ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at H World Group Limited's financial evolution and strategic trajectory over the past five years.
H World combines strong top-line momentum with a clear operational turnaround. The company has grown revenue consistently, expanded gross and operating margins, and turned loss-making years into solid profitability and robust free cash flow. Its business model is capital-light yet scale-intensive, anchored by a very large hotel network, a powerful loyalty program, and a sophisticated technology platform. The balance sheet is healing, with rising equity, improving retained earnings, and gradually declining net debt, while cash generation provides room for both deleveraging and shareholder returns.
At the same time, several risks stand out. Leverage remains high despite recent progress, leaving the company more exposed to interest rates and credit conditions than low-debt peers. Profitability has been volatile, and the latest year showed that net income and EBITDA can decline even when revenue and operating profit rise, reflecting cost and below-the-line pressures. Large dividend and buyback outflows have reduced financial flexibility and raise the bar for future cash generation. Finally, the group is highly exposed to Chinese travel demand, regulatory shifts, competitive intensity, and the complexity of managing a huge, mostly franchised network plus international operations.
Looking forward, H World appears well positioned to benefit from continued normalization and growth in travel, particularly within China, and from its ambitious expansion pipeline. Its tech-enabled, asset-light model and loyalty ecosystem provide structural advantages that should support continued revenue growth and healthy cash generation if well executed. However, the path for margins and leverage is less certain, as management must balance growth investments, quality upgrades, debt reduction, and shareholder distributions. The company’s future performance will depend heavily on disciplined capital allocation, maintenance of service standards at scale, and resilience to macro and regulatory shocks in its core markets.

CEO
Hui Jin
Compensation Summary
(Year )
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2018-05-25 | Forward | 4:1 |
ETFs Holding This Stock
Summary
Showing Top 3 of 192
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
OPPENHEIMERFUNDS, INC.
Shares:29.68M
Value:$1.63B
SCHRODER INVESTMENT MANAGEMENT GROUP
Shares:13.18M
Value:$722.13M
INVESCO LTD.
Shares:13.03M
Value:$713.97M
Summary
Showing Top 3 of 288

