GreenTree Hospitality Group Ltd. logo

GreenTree Hospitality Group Ltd.

GHG | NYSE
Chart Builder DCF Calculator
$1.04
+$0.01 (+0.97%)
Sep 22, 2026, 12:01 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
40.38M 120.38M 207.08M 184.34M 189.51M 150.47M 108.63M 198.2M 70.45M 131.8M 105.46M -616.45M -436.8M -723.65M -920.02M -181.69M -266.08M -22M 207.84M 258.77M 311.41M 324.86M
Depreciation & Amortization
54.67M 62.44M 88.79M 105.37M 107.96M 110.75M 115.75M 114.07M 107.46M 114.07M 114.06M 107.07M 110.13M 105.51M 105.29M 123.77M 119.92M 110.16M 98.11M 77.54M 74.3M 69.28M
Stock-Based Compensation
n/a 15.66K 31.32K -15.66K -2 -2 -1 93.04K 65.38K 89.95K 62.65K -238.69K -304.9K -209.56K -62.36K 812.33K 1.43M 1.82M 2.46M 40.18M 40.64M 7.67M
Other Working Capital
-113.03M -157.07M -201.11M -209.84M -210.61M -240.22M -277.73M -319.76M -310.53M -323.07M -255.57M 38.47M -17.78M 126.49M 198.61M 146.12M 247.34M 162.77M 44.46M -62.41M -34.7M 13.5M
Other Non-Cash Items
254.87M 256.25M 197.8M 249.42M 252.75M 329.5M 411.96M 296.11M 292.73M 300.07M 295.61M 187.31M 175.33M 260.16M 351.09M 365.35M 306.06M 149.7M -7.49M 26.8M 29.32M 28.99M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a 132.25M 137.44M 137.44M 734.37M 621.02M 630.44M 630.44M 66.65M 67.88M 47.51M 31.9M -15.82M -29.46M -19.61M
Change in Working Capital
-91.61M -151.96M -212.31M -215.6M -231.97M -255.72M -263.01M -322.18M -302.24M -304.33M -221.04M -143.49M -199.74M -70.22M -42.55M 126.45M 234.2M 140.86M 28.15M -76.7M -56.86M -28.18M
Operating Cash Flow
258.31M 287.13M 281.39M 323.56M 318.3M 335.06M 373.38M 286.29M 300.65M 379.06M 453.86M 291.03M 292.21M 209.99M 109.82M 486.8M 448.79M 428.04M 360.98M 272.43M 331.02M 344.67M
Capital Expenditures
-280.47M -289.65M -260.1M -259.82M -103.82M -91.26M -79.62M -44.74M -67.43M -95.72M -119.32M -68.66B -68.63B -68.6B -68.58B -134.87M -227.32M -472.72M -561.26M -500.32M -433.96M -192.7M
Cash Acquisitions
781.38K 182.79K 182.79K 184.41K 2.46M 2.99M 3.23M 6.67M 4.18M 11.06M 29.71M 156.91M 157.32M 149.91M 131.01M -8.12M -11.35M -130.82M -185.35M -189.4M -192.15M -67.56M
Purchase of Investments
271.56K 271.56K 271.56K -3.6M -10.4M -232.63M -454.86M -575.05M -601.45M -430.59M -208.36M -44.1M -161.76M -110.39M -110.39M -338.07M -248.84M -322.2M -517.13M -454.05M -393.02M -366.08M
Sales Maturities Of Investments
105.65M 99.9M 99.4M 20.16M 19.78M 242.01M 661.38M 609.58M 680.1M 519.01M 191.05M 658.13M 615.18M 554.04M 462.64M 236.75M 252.35M 596.84M 870.39M 706.9M 673.17M 367.69M
Other Investing Acitivies
-42.6M 36.65M 96.48M 127.65M 143.47M 249.43M 215.28M 218.58M 229.71M 109.64M 102.34M 68.4B 68.41B 68.54B 68.69B 215.37M 130.09M -180.01M -535.04M -397.65M -372.26M -263.25M
Investing Cash Flow
-216.27M -152.54M -63.77M -115.57M 51.71M 170.76M 345.39M 243.77M 273.46M 141.75M 31M 523.16M 398.46M 533.9M 592.81M -28.93M -105.08M -508.91M -928.39M -833.65M -717.34M -521.03M
Debt Repayment
46.59M 46.56M -194.65K -200K -200K -400K 82.8M 140M 140M 140.2M 37.4M -215.13M -182.5M -182.5M -162.9M 32.63M -50M -40M 90M 168.56M 211.56M 201.56M
Common Stock Repurchased
n/a n/a n/a -65.16K -365.28K -365.28K -365.28K -20.01M -19.71M -19.71M -19.71M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-41.78M -41.78M -41.78M -70.18M -70.18M -70.94M -70.94M -760.32K -760.32K n/a n/a -41M -41M -61.5M -82M -361.25M -361.25M -340.75M -320.25M n/a n/a n/a
Other Financial Acitivies
197.86K -100.01K -200.01K -200K -1.17M -1.25M 10.44M 3.02M -292.22M -309.83M -321.43M -197.02M -229.64M -282.14M -352.44M 4.98M 335.46M 409.5M 485.88M 32.74M 33.97M 33.21M
Financial Cash Flow
5M 4.68M -42.18M -70.64M -71.91M -72.77M 10.53M 110.84M 146.73M 129.89M 27.09M -11.07M -341.9M -414.9M -486.1M -323.65M -75.8M 28.74M 255.63M 201.3M 245.53M 234.77M
Net Cash Flow
78.45M 57.99M -194.52M -245.41M -82.81M 142.81M 733.6M 637.66M 720.25M -332.27M -468.41M -589.56M -1.05B -84.06M -196.21M 134.65M 268.53M -53.6M -313.13M -368.32M -150.43M 51.73M
Free Cash Flow
-22.16M -2.52M 21.29M 63.74M 214.48M 243.79M 293.76M 241.56M 233.22M 283.34M 334.54M -68.37B -68.33B -68.39B -68.47B 351.92M 221.47M -44.68M -200.29M -227.89M -102.94M 151.97M
Adj. Free Cash Flow
-22.16M -2.53M 21.25M 63.76M 214.48M 243.79M 293.76M 241.46M 233.16M 283.25M 334.48M -68.37B -68.33B -68.39B -68.47B 351.11M 220.04M -46.5M -202.75M -268.07M -143.58M 144.3M
Maintenance CapEx
-228.74M -237.91M -260.1M -259.82M -103.82M -91.26M -79.62M -34.25M -56.94M -47.3M -36.74M -68.55B -68.52B -68.53B -68.54B -126.68M -201.93M -392.99M -446.79M -393.06M -344.76M -157.84M
Growth CapEx
-51.74M -51.74M n/a n/a n/a n/a n/a -10.49M -10.49M -48.42M -82.58M -110.82M -111.68M -73.75M -39.6M -8.19M -25.39M -79.72M -114.47M -107.26M -89.2M -34.86M
Owner Earnings
29.57M 49.22M 21.29M 63.74M 214.48M 243.79M 293.76M 252.05M 243.71M 331.76M 417.12M -68.26B -68.22B -68.32B -68.43B 360.11M 246.86M 35.05M -85.82M -120.63M -13.74M 186.83M

© 2026 bestshares.com. All rights reserved.