HTHT - H World Group Limited Stock Analysis | Stock Taper
Logo
H World Group Limited

HTHT

H World Group Limited NASDAQ
$54.80 -2.25% (-1.26)

Market Cap $16.86 B
52w High $56.64
52w Low $30.20
Dividend Yield 4.73%
Frequency Irregular
P/E 31.68
Volume 2.15M
Outstanding Shares 307.67M

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 Q3-2022Q4-2022
Central Reservation System Usage Fees Other System Maintenance And Support Fees
Central Reservation System Usage Fees Other System Maintenance And Support Fees
$940.00M $320.00M
Food and Beverage Revenues
Food and Beverage Revenues
$750.00M $300.00M
Initial One Time Franchise Fee
Initial One Time Franchise Fee
$80.00M $30.00M
Leased And Owned Hotels
Leased And Owned Hotels
$6.70Bn $2.45Bn
Manachised And Franchised Hotels
Manachised And Franchised Hotels
$3.25Bn $1.16Bn
On Going Management And Service Fees
On Going Management And Service Fees
$1.00Bn $370.00M
Other Fees
Other Fees
$420.00M $140.00M
Other Leased And Owned Hotels Revenues
Other Leased And Owned Hotels Revenues
$330.00M $190.00M
Reimbursements For Hotel Manager Fees
Reimbursements For Hotel Manager Fees
$810.00M $300.00M
Room Revenues
Room Revenues
$5.61Bn $1.96Bn
Service Other
Service Other
$210.00M $100.00M

Revenue by Geography

Region Q3-2022Q4-2022
CHINA
CHINA
$7.88Bn $2.76Bn
Countries Other Than China And Germany
Countries Other Than China And Germany
$560.00M $210.00M
GERMANY
GERMANY
$1.72Bn $740.00M

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at H World Group Limited's financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.