H World Group Limited (BVMF:H1TH34)
Brazil · Delayed Price · Currency is BRL 67.50
0.00 (0.00%)
At close: Mar 17, 2026
H World Group Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 24,639 | 23,341 | 21,490 | 13,553 | 12,522 |
Other Revenue | 668 | 550 | 392 | 309 | 263 |
Revenue | 25,307 | 23,891 | 21,882 | 13,862 | 12,785 |
Revenue Growth (YoY) | 5.93% | 9.18% | 57.86% | 8.42% | 25.39% |
Cost of Revenue | 14,149 | 15,285 | 14,341 | 12,260 | 11,282 |
Gross Profit | 11,158 | 8,606 | 7,541 | 1,602 | 1,503 |
Selling, General & Admin | 3,532 | 3,684 | 3,158 | 2,288 | 2,254 |
Other Operating Expenses | -424 | -328 | -370 | -487 | -928 |
Operating Expenses | 4,339 | 3,406 | 2,823 | 1,896 | 1,339 |
Operating Income | 6,819 | 5,200 | 4,718 | -294 | 164 |
Interest Expense | -337 | -318 | -385 | -409 | -405 |
Interest & Investment Income | 223 | 210 | 248 | 87 | 89 |
Earnings From Equity Investments | -26 | -41 | -14 | -36 | -60 |
Currency Exchange Gain (Loss) | 569 | -272 | 90 | -641 | -317 |
Other Non Operating Income (Expenses) | 38 | 51 | 573 | 10 | 157 |
EBT Excluding Unusual Items | 7,286 | 4,830 | 5,230 | -1,283 | -372 |
Impairment of Goodwill | - | - | -4 | - | - |
Gain (Loss) on Sale of Investments | -10 | -66 | 109 | -359 | -96 |
Pretax Income | 7,276 | 4,764 | 5,335 | -1,642 | -468 |
Income Tax Expense | 2,161 | 1,662 | 1,204 | 207 | 12 |
Earnings From Continuing Operations | 5,115 | 3,102 | 4,131 | -1,849 | -480 |
Minority Interest in Earnings | -35 | -54 | -46 | 28 | 15 |
Net Income | 5,080 | 3,048 | 4,085 | -1,821 | -465 |
Net Income to Common | 5,080 | 3,048 | 4,085 | -1,821 | -465 |
Net Income Growth | 66.67% | -25.39% | - | - | - |
Shares Outstanding (Basic) | 307 | 312 | 318 | 311 | 311 |
Shares Outstanding (Diluted) | 325 | 328 | 335 | 311 | 311 |
Shares Change (YoY) | -0.94% | -2.18% | 7.72% | -0.09% | 6.38% |
EPS (Basic) | 16.54 | 9.78 | 12.83 | -5.85 | -1.49 |
EPS (Diluted) | 16.00 | 9.64 | 12.55 | -5.90 | -1.50 |
EPS Growth | 65.99% | -23.18% | - | - | - |
Free Cash Flow | 7,541 | 6,635 | 6,780 | 515 | -316 |
Free Cash Flow Per Share | 23.22 | 20.24 | 20.23 | 1.66 | -1.01 |
Dividend Per Share | - | 11.679 | 4.396 | - | - |
Dividend Growth | - | 165.64% | - | - | - |
Gross Margin | 44.09% | 36.02% | 34.46% | 11.56% | 11.76% |
Operating Margin | 26.95% | 21.77% | 21.56% | -2.12% | 1.28% |
Profit Margin | 20.07% | 12.76% | 18.67% | -13.14% | -3.64% |
Free Cash Flow Margin | 29.80% | 27.77% | 30.98% | 3.72% | -2.47% |
EBITDA | 8,076 | 6,532 | 6,132 | 1,162 | 1,667 |
EBITDA Margin | 31.91% | 27.34% | 28.02% | 8.38% | 13.04% |
D&A For EBITDA | 1,257 | 1,332 | 1,414 | 1,456 | 1,503 |
EBIT | 6,819 | 5,200 | 4,718 | -294 | 164 |
EBIT Margin | 26.95% | 21.77% | 21.56% | -2.12% | 1.28% |
Effective Tax Rate | 29.70% | 34.89% | 22.57% | - | - |
Revenue as Reported | 25,307 | 23,891 | 21,882 | 13,862 | 12,785 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.