XMAD
NHH
Market cap3.02bUSD
Apr 07, Last price
6.30EUR
1D
0.00%
1Q
0.80%
Jan 2017
64.37%
Name
NH Hotel Group SA
Chart & Performance
Profile
NH Hotel Group, S.A. operates hotels in Spain, Benelux, Italy, Germany, Latin America, and internationally. As of December 31, 2021, the company operated 353 hotels and 55,063 rooms in 30 countries. It is also involved in procurement platform, call center, and catering services. The company was formerly known as NH Hoteles, S.A. and changed its name to NH Hotel Group, S.A. in June 2014. The company was incorporated in 1881 and is headquartered in Madrid, Spain. NH Hotel Group, S.A. is a subsidiary of MHG Continental Holding (Singapore) Pte. Ltd.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,417,875 11.99% | 2,158,995 25.35% | 1,722,357 130.73% | |||||||
Cost of revenue | 142,443 | 909,974 | 187,587 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,275,432 | 1,249,021 | 1,534,770 | |||||||
NOPBT Margin | 94.11% | 57.85% | 89.11% | |||||||
Operating Taxes | 49,144 | 70,316 | 53,066 | |||||||
Tax Rate | 2.16% | 5.63% | 3.46% | |||||||
NOPAT | 2,226,288 | 1,178,705 | 1,481,704 | |||||||
Net income | 211,833 65.33% | 128,124 27.73% | 100,308 -173.79% | |||||||
Dividends | (2,569) | (1,505) | ||||||||
Dividend yield | 0.09% | 0.08% | ||||||||
Proceeds from repurchase of equity | (46) | (272,541) | (508) | |||||||
BB yield | 0.00% | 14.93% | 0.04% | |||||||
Debt | ||||||||||
Debt current | 283,201 | 282,511 | 332,100 | |||||||
Long-term debt | 4,187,533 | 4,118,190 | 4,069,761 | |||||||
Deferred revenue | 42,003 | |||||||||
Other long-term liabilities | 67,048 | 243,746 | 22,693 | |||||||
Net debt | 4,201,818 | 4,104,599 | 4,019,063 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 628,480 | 591,149 | 560,936 | |||||||
CAPEX | (162,314) | (118,074) | (49,394) | |||||||
Cash from investing activities | (275,909) | (221,499) | 28,786 | |||||||
Cash from financing activities | (349,108) | (455,200) | (532,069) | |||||||
FCF | 2,033,795 | 1,043,698 | 1,530,749 | |||||||
Balance | ||||||||||
Cash | 224,978 | 215,991 | 301,763 | |||||||
Long term investments | 43,938 | 80,111 | 81,035 | |||||||
Excess cash | 148,022 | 188,152 | 296,680 | |||||||
Stockholders' equity | 448,229 | 233,626 | 152,970 | |||||||
Invested Capital | 3,585,329 | 3,507,156 | 3,266,216 | |||||||
ROIC | 62.78% | 34.80% | 45.20% | |||||||
ROCE | 57.14% | 33.80% | 42.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 435,652 | 435,656 | 435,642 | |||||||
Price | 6.30 50.36% | 4.19 42.03% | 2.95 -2.96% | |||||||
Market cap | 2,744,608 50.36% | 1,825,399 42.04% | 1,285,144 4.82% | |||||||
EV | 7,006,039 | 5,982,788 | 5,385,787 | |||||||
EBITDA | 2,578,878 | 1,543,975 | 1,812,093 | |||||||
EV/EBITDA | 2.72 | 3.87 | 2.97 | |||||||
Interest | 117,514 | 144,187 | 116,844 | |||||||
Interest/NOPBT | 5.16% | 11.54% | 7.61% |