Huazhu Group Ltd
HKEX:1179

Watchlist Manager
Huazhu Group Ltd Logo
Huazhu Group Ltd
HKEX:1179
Watchlist
Price: 27.35 HKD -1.62% Market Closed
Market Cap: 85.7B HKD
Have any thoughts about
Huazhu Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Huazhu Group Ltd stock under the Base Case scenario is 46.96 HKD. Compared to the current market price of 27.35 HKD, Huazhu Group Ltd is Undervalued by 42%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
46.96 HKD
Undervaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Huazhu Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Huazhu Group Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Huazhu Group Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Huazhu Group Ltd

Provide an overview of the primary business activities
of Huazhu Group Ltd.

What unique competitive advantages
does Huazhu Group Ltd hold over its rivals?

What risks and challenges
does Huazhu Group Ltd face in the near future?

Summarize the latest earnings call
of Huazhu Group Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Huazhu Group Ltd.

Provide P/S
for Huazhu Group Ltd.

Provide P/E
for Huazhu Group Ltd.

Provide P/OCF
for Huazhu Group Ltd.

Provide P/FCFE
for Huazhu Group Ltd.

Provide P/B
for Huazhu Group Ltd.

Provide EV/S
for Huazhu Group Ltd.

Provide EV/GP
for Huazhu Group Ltd.

Provide EV/EBITDA
for Huazhu Group Ltd.

Provide EV/EBIT
for Huazhu Group Ltd.

Provide EV/OCF
for Huazhu Group Ltd.

Provide EV/FCFF
for Huazhu Group Ltd.

Provide EV/IC
for Huazhu Group Ltd.

Show me price targets
for Huazhu Group Ltd made by professional analysts.

What are the Revenue projections
for Huazhu Group Ltd?

How accurate were the past Revenue estimates
for Huazhu Group Ltd?

What are the Net Income projections
for Huazhu Group Ltd?

How accurate were the past Net Income estimates
for Huazhu Group Ltd?

What are the EPS projections
for Huazhu Group Ltd?

How accurate were the past EPS estimates
for Huazhu Group Ltd?

What are the EBIT projections
for Huazhu Group Ltd?

How accurate were the past EBIT estimates
for Huazhu Group Ltd?

Compare the revenue forecasts
for Huazhu Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Huazhu Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Huazhu Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Huazhu Group Ltd compared to its peers.

Compare the P/E ratios
of Huazhu Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Huazhu Group Ltd with its peers.

Analyze the financial leverage
of Huazhu Group Ltd compared to its main competitors.

Show all profitability ratios
for Huazhu Group Ltd.

Provide ROE
for Huazhu Group Ltd.

Provide ROA
for Huazhu Group Ltd.

Provide ROIC
for Huazhu Group Ltd.

Provide ROCE
for Huazhu Group Ltd.

Provide Gross Margin
for Huazhu Group Ltd.

Provide Operating Margin
for Huazhu Group Ltd.

Provide Net Margin
for Huazhu Group Ltd.

Provide FCF Margin
for Huazhu Group Ltd.

Show all solvency ratios
for Huazhu Group Ltd.

Provide D/E Ratio
for Huazhu Group Ltd.

Provide D/A Ratio
for Huazhu Group Ltd.

Provide Interest Coverage Ratio
for Huazhu Group Ltd.

Provide Altman Z-Score Ratio
for Huazhu Group Ltd.

Provide Quick Ratio
for Huazhu Group Ltd.

Provide Current Ratio
for Huazhu Group Ltd.

Provide Cash Ratio
for Huazhu Group Ltd.

What is the historical Revenue growth
over the last 5 years for Huazhu Group Ltd?

What is the historical Net Income growth
over the last 5 years for Huazhu Group Ltd?

What is the current Free Cash Flow
of Huazhu Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Huazhu Group Ltd.

Business Breakdown

Huazhu Group Ltd. is a prominent player in China's hospitality sector, renowned for its innovative approach to hotel management and operations. Founded in 2005, this Qingdao-based company has rapidly expanded its footprint across the country and beyond, establishing a diverse portfolio of brands that cater to different market segments from budget accommodations to upscale hotels. With over 6,000 hotels under management as of late 2023, Huazhu embodies a blend of growth and efficiency, harnessing technology to optimize its operations and enhance guest experiences. Investors are drawn to its robust strategic partnerships, including affiliations with global giants like AccorHotels, which furthe...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Huazhu Group Ltd

Current Assets 11.5B
Cash & Short-Term Investments 8.9B
Receivables 1.3B
Other Current Assets 1.3B
Non-Current Assets 51B
Long-Term Investments 2.5B
PP&E 33.7B
Intangibles 10.6B
Other Non-Current Assets 4.1B
Current Liabilities 11.9B
Accounts Payable 865m
Accrued Liabilities 8B
Short-Term Debt 77m
Other Current Liabilities 2.9B
Non-Current Liabilities 38B
Long-Term Debt 7.8B
Other Non-Current Liabilities 30.2B
Efficiency

Earnings Waterfall
Huazhu Group Ltd

Revenue
23.3B CNY
Cost of Revenue
-7.7B CNY
Gross Profit
15.6B CNY
Operating Expenses
-10.4B CNY
Operating Income
5.2B CNY
Other Expenses
-1.4B CNY
Net Income
3.8B CNY

Free Cash Flow Analysis
Huazhu Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the second quarter of 2024, the company celebrated opening its 10,000th hotel and saw operational hotel rooms reach over 1 million, a 19% increase year-over-year. Total revenue grew by 11% to RMB 6.1 billion. The company's strategic shift towards an asset-light model drove a 7% increase in hotel operating costs, while generating RMB 2 billion in adjusted EBITDA, a 15% rise. Looking ahead, the company revised its full-year hotel opening target to over 2,200, up from 1,800, and anticipates third-quarter revenue growth between 2% and 5%. An interim cash dividend of USD 200 million was declared as part of a three-year, USD 2 billion shareholder return plan.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Huazhu Group Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROE is Increasing
Positive Free Cash Flow
58/100
Profitability
Score

Huazhu Group Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Huazhu Group Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
Long-Term Solvency
62/100
Solvency
Score

Huazhu Group Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Huazhu Group Ltd

Wall Street analysts forecast Huazhu Group Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Huazhu Group Ltd is 37.21 HKD with a low forecast of 28.28 HKD and a high forecast of 52.5 HKD.

Lowest
Price Target
28.28 HKD
3% Upside
Average
Price Target
37.21 HKD
36% Upside
Highest
Price Target
52.5 HKD
92% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Huazhu Group Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Huazhu Group Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Huazhu Group Ltd Logo
Huazhu Group Ltd

Country

China

Industry

Hotels, Restaurants & Leisure

Market Cap

85.7B HKD

Dividend Yield

2.68%

Description

Huazhu Group Ltd. engages in the operation of hotels. The company is headquartered in Shanghai, Shanghai. The company went IPO on 2010-03-01. The firm is mainly engaged in the operation of develop leased and owned, manachised and franchised hotels. Under the lease and ownership model, the Company directly operates hotels located primarily on leased properties, as well as on owned properties. Under the manachise model, the Company manages manachised hotels through the on-site hotel managers the Company appoints and collects fees from franchisees. Under the franchise model, the Company collects fees from franchisees but do not appoint on-site hotel managers. The firm engages in the hotel operation business under many brands, including HanTing Hotel, Ni Hao Hotel, JI Hotel, Crystal Orange Hotel, Joya Hotel and others.

Contact

SHANGHAI
Shanghai
No.699 Wuzhong Road, Minhang District
ir.huazhu.com

IPO

2010-03-01

Employees

23 028

Officers

Founder & Executive Chairman
Mr. Qi Ji
Chief Executive Officer
Mr. Hui Jin
President
Ms. Xinxin Liu
Co-Founder & Independent Director
Ms. Tong Tong Zhao
CFO & Chief Compliance Officer
Ms. Hui Chen
Chief Accounting Officer & Deputy CFO
Mr. Dong Li
Show More
Investor Relations Director
Mr. Jason Chen
Company Secretary & Director of Legal Affairs
Mr. Yao Chen
Deputy CFO & VP of Strategic Investment and Capital Market
Ms. Fei Ye
Show Less

See Also

Discover More
What is the Intrinsic Value of one Huazhu Group Ltd stock?

The intrinsic value of one Huazhu Group Ltd stock under the Base Case scenario is 46.96 HKD.

Is Huazhu Group Ltd stock undervalued or overvalued?

Compared to the current market price of 27.35 HKD, Huazhu Group Ltd is Undervalued by 42%.

Back to Top