HTHT · H World Group Ltd · Financials
Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CNY | 38M | 39M | 45M | 45M | 65M | 62M | 16M | 39M | 31M | 17M | 13.42M | 11.1M | 9.85M | 10.5M | 6.65M | 3.75M | — |
| USD/shares | $0.24 | $0.13 | $0.18 | -$0.08 | -$0.02 | -$0.12 | $0.09 | $0.04 | $0.07 | $0.04 | $0.03 | $0.02 | $0.02 | $0.01 | $0.01 | — | — |
| USD/shares | $0.23 | $0.13 | $0.18 | -$0.08 | -$0.02 | -$0.12 | $0.09 | $0.04 | $0.07 | $0.04 | $0.03 | $0.02 | $0.02 | $0.01 | $0.01 | — | — |
| shares | 3.07B | 3.12B | 3.18B | 3.11B | 3.11B | 2.93B | 2.84B | 2.82B | 2.79B | 2.75B | 2.51B | 2.49B | 2.45B | 2.43B | 2.42B | 1.99B | 575.62M |
| shares | 3.25B | 3.28B | 3.35B | 3.11B | 3.11B | 2.93B | 3.04B | 3.04B | 2.93B | 2.83B | 2.56B | 2.53B | 2.49B | 2.47B | 2.46B | 2.34B | 1.84B |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2013–FY2025: 3.57B in buybacks, 9.72B in dividends.
Debt Profile
Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.
Reported debt balances
Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.
| Reported balance | As of | Amount | Source |
|---|---|---|---|
| Current debt and lease obligations | 2026-06-30 | CNY 911,000,000 | 6-K filed 2026-09-23 |
| Current finance lease liabilities | 2026-06-30 | USD 9,000,000 | 6-K filed 2026-09-23 |
| Current operating lease liabilities | 2026-06-30 | USD 525,000,000 | 6-K filed 2026-09-23 |
| Finance lease liabilities | 2026-06-30 | CNY 2,993,000,000 | 6-K filed 2026-09-23 |
Related accounting measures — not additional borrowingCarrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.
| |||
| Noncurrent finance lease liabilities | 2026-06-30 | USD 432,000,000 | 6-K filed 2026-09-23 |
| Noncurrent debt carrying amount | 2026-06-30 | CNY 3,315,000,000 | 6-K filed 2026-09-23 |
| Noncurrent debt carrying amount | 2026-06-30 | USD 489,000,000 | 6-K filed 2026-09-23 |
| Noncurrent operating lease liabilities | 2026-06-30 | USD 3,456,000,000 | 6-K filed 2026-09-23 |
| Operating lease liabilities | 2026-06-30 | CNY 27,015,000,000 | 6-K filed 2026-09-23 |
Related accounting measures — not additional borrowingCarrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.
| |||
| Short-term borrowings | 2026-06-30 | CNY 911,000,000 | 6-K filed 2026-09-23 |
| Short-term borrowings | 2026-06-30 | USD 134,000,000 | 6-K filed 2026-09-23 |
Covenants
Covenant terms have not yet been verified for this profile.
The balance figures do not establish whether covenants apply or whether the company complies with them.
Loans, facilities and notes
The instrument breakdown is not yet verified. Read the debt note in the linked report for borrowing terms and maturity conditions.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 6 similar-size Lodging companies (of 11 listed).
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (CNY)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Legacy Huazhu | 20,535,000,000 | 19,029,000,000 | 17,444,000,000 | 10,661,000,000 | 11,247,000,000 | 8,664,000,000 |
| Legacy DH | 4,794,000,000 | 4,881,000,000 | 4,465,000,000 | 3,212,000,000 | 1,539,000,000 | 1,532,000,000 |
By Geography (CNY)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| China | 20,499,000,000 | 18,984,000,000 | 17,393,000,000 | 10,637,000,000 | 11,231,000,000 | 8,647,000,000 |
| Germany | 3,400,000,000 | 3,544,000,000 | 3,324,000,000 | 2,458,000,000 | 1,263,000,000 | 1,212,000,000 |
| Countries Other Than China and Germany | 1,408,000,000 | 1,363,000,000 | 1,165,000,000 | 767,000,000 | 291,000,000 | 337,000,000 |
By Product & Service (CNY)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Leased and Owned Hotels | 12,943,000,000 | 13,843,000,000 | — | — | — | 6,908,000,000 | 7,718,000,000 | 7,470,000,000 |
| Room Revenues | 11,002,000,000 | 11,806,000,000 | 11,789,000,000 | 7,571,000,000 | 7,024,000,000 | — | — | 6,894,000,000 |
| Central Reservation System Usage Fees Other System Maintenance And Support Fees | 4,301,000,000 | 3,318,000,000 | 2,628,000,000 | 1,262,000,000 | 1,399,000,000 | 908,000,000 | 908,000,000 | 630,000,000 |
| On Going Management and Service Fees | 3,957,000,000 | 3,306,000,000 | 2,785,000,000 | 1,375,000,000 | 1,479,000,000 | 1,057,000,000 | 1,228,000,000 | 983,000,000 |
| Reimbursements for Hotel Manager Fees | 2,179,000,000 | 1,752,000,000 | 1,400,000,000 | 1,103,000,000 | 897,000,000 | — | 581,000,000 | 455,000,000 |
| Food and Beverage Revenues | 1,319,000,000 | 1,342,000,000 | 1,333,000,000 | 1,049,000,000 | 694,000,000 | 608,000,000 | 351,000,000 | 304,000,000 |
| Other Fees | 1,078,000,000 | 985,000,000 | 767,000,000 | 559,000,000 | 520,000,000 | 404,000,000 | — | 380,000,000 |
| Service Other | 668,000,000 | 550,000,000 | — | — | — | — | 152,000,000 | 66,000,000 |
| Other Leased and Owned Hotels Revenues | 622,000,000 | 695,000,000 | 674,000,000 | 528,000,000 | 400,000,000 | — | 310,000,000 | 272,000,000 |
| Loyalty Program | 411,000,000 | 338,000,000 | 288,000,000 | 267,000,000 | 243,000,000 | 223,000,000 | — | 192,000,000 |
| Initial One Time Franchise Fee | 181,000,000 | 137,000,000 | 114,000,000 | 106,000,000 | 109,000,000 | 110,000,000 | — | 79,000,000 |