2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | CN¥10B | CN¥13B | CN¥14B | CN¥22B | CN¥24B |
Cost of Revenue | CN¥9.7B | CN¥11B | CN¥12B | CN¥14B | CN¥14B |
Gross Profit | CN¥467M | CN¥1.5B | CN¥1.6B | CN¥7.5B | CN¥9.9B |
Gross Profit % | 4.6% | 12% | 12% | 34% | 41% |
R&D Expenses | CN¥0 | CN¥0 | CN¥0 | CN¥0 | CN¥0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -CN¥2.2B | -CN¥480M | -CN¥1.8B | CN¥4.1B | CN¥3B |
Dep. & Amort. | CN¥1.4B | CN¥1.6B | CN¥1.5B | CN¥1.4B | CN¥1.3B |
Def. Tax | -CN¥553M | -CN¥543M | -CN¥268M | CN¥29M | CN¥0 |
Stock Comp. | CN¥122M | CN¥109M | CN¥87M | CN¥143M | CN¥322M |
Chg. in WC | CN¥339M | -CN¥92M | CN¥166M | -CN¥678M | CN¥1.9B |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | CN¥7B | CN¥5.1B | CN¥3.6B | CN¥6.9B | CN¥7.5B |
ST Investments | CN¥3.9B | CN¥2.6B | CN¥1.8B | CN¥2.2B | CN¥3.6B |
Cash & ST Inv. | CN¥11B | CN¥7.7B | CN¥5.4B | CN¥9.1B | CN¥11B |
Receivables | CN¥409M | CN¥521M | CN¥1.1B | CN¥755M | CN¥817M |
Inventory | CN¥89M | CN¥88M | CN¥70M | CN¥59M | CN¥60M |
HTHT (Edgeworth Group) reported strong 2024 results, with total revenue up 9.2% year over year to RMB 23.9 billion, and group adjusted EBITDA up 8.8% to RMB 6.8 billion, driven by record hotel openings and continued asset-light transformation.
The company opened a record 2,430 new hotels in 2024, with a focus on expanding into lower-tier cities and strengthening its upper-midscale segment, resulting in a 19% year-over-year increase in total rooms and a 15% increase in hotel network growth expected for 2025.
Asset-light strategy accelerated, with managed and franchised hotel revenue contribution rising to 40% for the group (up from 35% in 2023), and expected to continue growing; managed and franchised revenue is guided to grow 17–21% in 2025.
For 2025, HTHT guides for group revenue growth of 2–6% year over year (4–8% excluding DH’s asset-light transformation impact), with around 2,300 hotel openings and about 600 closures planned.
The company increased its dividend payout policy to no less than 60% of net profit and returned $770 million to shareholders in 2024 (including $500 million in dividends), reaffirming its three-year $2 billion shareholder return plan.