H World Group Limited logo

H World Group Limited

HTHT | NASDAQ
Chart Builder DCF Calculator
$43.40
-$0.25 (-0.57%)
Sep 22, 2026, 1:02 PM ET · Market open
Fiscal Quarter
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
1.57B 812.06M 1.16B 1.47B 1.56B 899M 49M 1.25B 1.07B 667M 728.14M 1.35B 1.04B 1B -127M -717M -363M -649M -480M -136M 377M -258M
Depreciation & Amortization
317.1M 290.23M 285.01M 319M 317M 319M 330.97M 324.71M 336.13M 345M 346M 358M 359M 385M 369M 351M 374M 399M 377M 391M 377M 366M
Stock-Based Compensation
n/a n/a n/a 92M 170M 77M n/a n/a n/a 58M n/a 44M 34M 27M 9M 29M 26M 22M 15M 31M 28M 35M
Other Working Capital
1.17B -1.19B 2.94B -240M 924M -288M 254.12M -1.16B 602.88M -230M -1.04B -583M 712M 1.02B 1.6B 182M -135M -888M -315M -1.86B 472M -717M
Other Non-Cash Items
315.87M 323.03M -1.03B 54M -311M -427M 2.06B 1.21B 239.91M 46M 2.29B -144M 45M -588M 51M 607M 479M 172M 778M 1.58B 24M -139M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a 115.01M n/a n/a n/a n/a 154M 52M n/a -268M n/a 608M 23M 603M 187M -40M -244M
Change in Working Capital
1.17B -1.19B 2.94B -240M 924M -288M 254.12M -1.16B 602.88M -230M -1.04B -583M 712M 1.02B 1.01B 182M -135M -888M -426M -1.86B 472M -717M
Operating Cash Flow
3.37B 231.59M 3.35B 1.7B 2.66B 580M 2.81B 1.62B 2.25B 886M 2.32B 1.18B 2.24B 1.84B 1.04B 452M 989M -921M 867M 192M 1.24B -957M
Capital Expenditures
-166.88M -180.9M -200.44M -204M -189M -240M -201.36M -199.05M -203.45M -281M -294.42M -196M -171M -222M -229M -256M -143M -425M -469M -346M -311M -550M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 171M n/a 2M n/a -3M -56M -1M -395M -346M n/a
Purchase of Investments
-717.69M -2.2B -2.38B -2.87B -713M -2.07B -3B -97.45M -632M -254M -531.9M -1.85B -961M -1M -23M -300M 143M -77M -49M -303M -134M -35M
Sales Maturities Of Investments
2.71B 3.8B 3.63B 10M 1.1B 3.03B 76.8M 442.74M 1.14B 842M 621.21M n/a 2M 2.2B 370M 6M 186M 376M n/a n/a 174M 1.26B
Other Investing Acitivies
2.01M 2.98M -75.45M 22M 42M 31M -6.75M 9.96M 42M 41M -45.78M -7M -173M 4M 29M 25M -127M -19M -2M 13M 35M 43M
Investing Cash Flow
1.83B 1.42B 974.42M -3.05B 239M 757M -3.14B 156.2M 346M 348M -257.85M -2.05B -1.13B 1.98B 149M -525M 56M -201M -503M -1.03B -582M 714M
Debt Repayment
1.48B 436.34M -791.66M -29M 1.44B -166M -6.11M -106M -239M 399M -4.72B -595M -3.8B -461M -1.38B 385M -30M 347M -447M -6M -227M -953M
Common Stock Repurchased
-1.84B n/a -328.22M -3M -13M -430M -13.49M -475.27M -132M -544M -842.1M n/a n/a n/a n/a n/a -143M -191M n/a n/a n/a n/a
Dividend Paid
-2.81B n/a -8.45M -1.77B -2.14B n/a -40.06M -1.33B n/a -2.09B n/a n/a n/a n/a n/a n/a -416M n/a n/a n/a n/a n/a
Other Financial Acitivies
-16.04M -22.86M -1.06M -10M 2M -32M -40.93M -104.6M -734M -22M 4.89B -18M -21M -50M -19M 76M -12M -10M -152M -11M 42M -48M
Financial Cash Flow
-3.19B 413.48M -1.13B -1.81B -709M -628M -100.59M -2.01B -1.11B -2.26B -697.11M -613M -3.82B 1.46B -1.4B 461M -601M 146M -598M -17M -185M -1B
Net Cash Flow
2.11B 2.08B 3.4B -3.25B 2.21B 781M -736.39M 55.83M 1.5B -1.05B 1.59B -1.54B -2.52B 5.27B -131M 537M 531M -992M -270M -847M 455M -1.29B
Free Cash Flow
3.21B 50.69M 3.15B 1.49B 2.47B 340M 2.61B 1.42B 2.05B 605M 2.02B 985M 2.07B 1.62B 813M 196M 846M -1.35B 398M -154M 927M -1.51B
Adj. Free Cash Flow
3.21B 50.69M 3.15B 1.4B 2.3B 263M 2.61B 1.42B 2.05B 547M 2.02B 941M 2.03B 1.6B 804M 167M 820M -1.37B 383M -185M 899M -1.54B
Maintenance CapEx
-166.88M -180.9M n/a n/a n/a -1.98M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -143M n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -200.44M -204M -189M -238.02M -201.36M -199.05M -203.45M -281M -294.42M -196M -171M -222M -229M -256M n/a -425M -469M -346M -311M -550M
Owner Earnings
3.21B 50.69M 3.35B 1.7B 2.66B 578.02M 2.81B 1.62B 2.25B 886M 2.32B 1.18B 2.24B 1.84B 1.04B 452M 846M -921M 867M 192M 1.24B -957M

© 2026 bestshares.com. All rights reserved.