First Time Loading...

Huazhu Group Ltd
HKEX:1179

Watchlist Manager
Huazhu Group Ltd Logo
Huazhu Group Ltd
HKEX:1179
Watchlist
Price: 31.2 HKD 2.63%
Updated: Apr 25, 2024

Intrinsic Value

Huazhu Group Ltd. engages in the operation of hotels. [ Read More ]

The intrinsic value of one Huazhu Group Ltd stock under the Base Case scenario is 43.51 HKD. Compared to the current market price of 31.2 HKD, Huazhu Group Ltd is Undervalued by 28%.

Key Points:
Intrinsic Value
Base Case
43.51 HKD
Undervaluation 28%
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

Run backtest to discover the historical profit from buying and selling Huazhu Group Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
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.

Financials

Balance Sheet Decomposition
Huazhu Group Ltd

Current Assets 12.1B
Cash & Short-Term Investments 9.1B
Receivables 1.1B
Other Current Assets 1.8B
Non-Current Assets 51.5B
Long-Term Investments 2.6B
PP&E 33.9B
Intangibles 10.8B
Other Non-Current Assets 4.2B
Current Liabilities 17.4B
Accounts Payable 1B
Accrued Liabilities 7.9B
Short-Term Debt 4B
Other Current Liabilities 4.4B
Non-Current Liabilities 34B
Long-Term Debt 4B
Other Non-Current Liabilities 30B
Efficiency

Earnings Waterfall
Huazhu Group Ltd

Revenue
21.9B CNY
Cost of Revenue
-7.3B CNY
Gross Profit
14.5B CNY
Operating Expenses
-9.8B CNY
Operating Income
4.7B CNY
Other Expenses
-633m CNY
Net Income
4.1B CNY

Free Cash Flow Analysis
Huazhu Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Huazhu Group Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROE
ROE is Increasing
56/100
Profitability
Score

Huazhu Group Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Huazhu Group Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
48/100
Solvency
Score

Huazhu Group Ltd's solvency score is 48/100. 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 42.42 HKD with a low forecast of 35.79 HKD and a high forecast of 63 HKD.

Lowest
Price Target
35.79 HKD
15% Upside
Average
Price Target
42.42 HKD
36% Upside
Highest
Price Target
63 HKD
102% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Huazhu Group Ltd

1M 1M
+5%
6M 6M
+9%
1Y 1Y
-10%
3Y 3Y
-31%
5Y 5Y
+0%
10Y 10Y
+0%
Annual Price Range
31.2
52w Low
23.45
52w High
37.1
Price Metrics
Average Annual Return 4.64%
Standard Deviation of Annual Returns 20.61%
Max Drawdown -63%
Shares Statistics
Market Capitalization 97.1B HKD
Shares Outstanding 3 343 723 400
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Huazhu Group Ltd Logo
Huazhu Group Ltd

Country

China

Industry

Hotels, Restaurants & Leisure

Market Cap

97.1B HKD

Dividend Yield

1.57%

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
https://ir.huazhu.com/

IPO

2010-03-01

Employees

23 028

Officers

Founder & Executive Chairman
Mr. Qi Ji
Co-Founder & Independent Director
Ms. Tong Tong Zhao
Chief Executive Officer
Mr. Hui Jin
President
Ms. Xinxin Liu
Executive VP & CFO
Mr. Jun Zou
Chief Accounting Officer & Deputy CFO
Mr. Dong Li
Show More
Investor Relations Director
Mr. Jason Chen
Chief Compliance Officer
Ms. Hui Chen
Company Secretary & Director of Legal Affairs
Mr. Yao Chen
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 43.51 HKD.

Is Huazhu Group Ltd stock undervalued or overvalued?

Compared to the current market price of 31.2 HKD, Huazhu Group Ltd is Undervalued by 28%.