2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | CN¥11B | CN¥10B | CN¥13B | CN¥14B | CN¥22B |
Cost of Revenue | CN¥7.2B | CN¥9.7B | CN¥11B | CN¥12B | CN¥14B |
Gross Profit | CN¥4B | CN¥467M | CN¥1.5B | CN¥1.6B | CN¥7.5B |
Gross Profit % | 36% | 4.6% | 12% | 12% | 35% |
R&D Expenses | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | CN¥1.8B | -CN¥2.2B | -CN¥480M | -CN¥1.8B | CN¥4.1B |
Dep. & Amort. | CN¥1B | CN¥1.4B | CN¥1.6B | CN¥1.5B | CN¥1.4B |
Def. Tax | -CN¥38M | -CN¥553M | -CN¥543M | -CN¥268M | CN¥29M |
Stock Comp. | CN¥110M | CN¥122M | CN¥109M | CN¥87M | CN¥143M |
Chg. in WC | CN¥482M | CN¥339M | -CN¥92M | CN¥166M | -CN¥678M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | CN¥3.2B | CN¥7B | CN¥5.1B | CN¥3.6B | CN¥6.9B |
ST Investments | CN¥2.9B | CN¥3.9B | CN¥2.6B | CN¥1.8B | CN¥2.2B |
Cash & ST Inv. | CN¥6.1B | CN¥11B | CN¥7.7B | CN¥5.4B | CN¥9.1B |
Receivables | CN¥235M | CN¥409M | CN¥521M | CN¥1.1B | CN¥755M |
Inventory | CN¥57M | CN¥89M | CN¥88M | CN¥70M | CN¥59M |
Edgeworth Group achieved significant milestones in 2024, including opening a record 2,430 new hotels and reaching a total of over 11,000 hotels in operation, with a focus on asset-light expansion and high-quality growth.
The group's revenue for 2024 increased by 9.2% year-over-year to RMB 23.9 billion, driven by strong performance in managed and franchised hotels, which contributed 40% of total revenue, up from 35% in 2023.
Adjusted EBITDA grew by 8.8% year-over-year to RMB 6.8 billion, with core adjusted EBITDA increasing by 13.9% to RMB 7.5 billion, reflecting the benefits of the asset-light strategy and cost optimization efforts.
For 2025, the company expects group revenue to grow by 2% to 6% year-over-year (4% to 8% excluding DH's asset-light transformation) and plans to open approximately 2,300 hotels while closing around 600, representing a 15% year-over-year hotel network growth.
The company announced a shareholder return plan of up to $2 billion over three years, with $770 million returned in 2024 through dividends and share buybacks, supported by stronger cash flow from its asset-light model.