XNYSIHG
Market cap19bUSD
Dec 23, Last price
126.70USD
1D
0.66%
1Q
13.84%
Jan 2017
187.61%
IPO
407.88%
Name
InterContinental Hotels Group PLC
Chart & Performance
Profile
InterContinental Hotels Group PLC owns, manages, franchises, and leases hotels in the Americas, Europe, Asia, the Middle East, Africa, and Greater China. The company operates hotels under the Six Senses, Regent, InterContinental Hotels & Resorts, Vignette Collection, Kimpton Hotels & Restaurants, Hotel Indigo, EVEN Hotels, HUALUXE, Holiday Inn, Holiday Inn Express, Holiday Inn Club Vacations, avid, Staybridge Suites, Atwell Suites, Candlewood Suites, voco, and Crowne Plaza. It also provides IHG Rewards loyalty program. As of December 31, 2021, the company operated 5,991 hotels and 880,327 rooms in approximately 100 countries. InterContinental Hotels Group PLC was founded in 1777 and is headquartered in Denham, the United Kingdom.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,624,000 18.81% | 3,892,000 33.88% | 2,907,000 21.43% | |||||||
Cost of revenue | 3,544,000 | 3,574,000 | 2,461,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,080,000 | 318,000 | 446,000 | |||||||
NOPBT Margin | 23.36% | 8.17% | 15.34% | |||||||
Operating Taxes | 260,000 | 164,000 | 96,000 | |||||||
Tax Rate | 24.07% | 51.57% | 21.52% | |||||||
NOPAT | 820,000 | 154,000 | 350,000 | |||||||
Net income | 750,000 100.00% | 375,000 40.98% | 266,000 -202.31% | |||||||
Dividends | (245,000) | (233,000) | ||||||||
Dividend yield | 1.58% | 2.19% | ||||||||
Proceeds from repurchase of equity | (798,000) | (484,000) | ||||||||
BB yield | 5.15% | 4.56% | ||||||||
Debt | ||||||||||
Debt current | 629,000 | 81,000 | 327,000 | |||||||
Long-term debt | 3,389,000 | 3,169,000 | 3,356,000 | |||||||
Deferred revenue | 1,096,000 | 1,043,000 | 996,000 | |||||||
Other long-term liabilities | 442,000 | 417,000 | 540,000 | |||||||
Net debt | 2,003,000 | 1,736,000 | 1,983,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 893,000 | 646,000 | 636,000 | |||||||
CAPEX | (82,000) | (99,000) | (52,000) | |||||||
Cash from investing activities | (137,000) | (78,000) | (12,000) | |||||||
Cash from financing activities | (417,000) | (961,000) | (860,000) | |||||||
FCF | 831,000 | 128,000 | 443,000 | |||||||
Balance | ||||||||||
Cash | 1,329,000 | 976,000 | 1,452,000 | |||||||
Long term investments | 686,000 | 538,000 | 248,000 | |||||||
Excess cash | 1,783,800 | 1,319,400 | 1,554,650 | |||||||
Stockholders' equity | (1,911,000) | 751,000 | 1,065,000 | |||||||
Invested Capital | 5,095,000 | 1,892,000 | 2,209,000 | |||||||
ROIC | 23.47% | 7.51% | 12.90% | |||||||
ROCE | 33.21% | 11.69% | 13.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 170,000 | 182,000 | 184,000 | |||||||
Price | 91.18 56.29% | 58.34 -10.54% | 65.21 0.14% | |||||||
Market cap | 15,500,600 45.99% | 10,617,880 -11.51% | 11,998,640 1.24% | |||||||
EV | 17,507,600 | 14,682,880 | 16,505,640 | |||||||
EBITDA | 1,147,000 | 472,000 | 638,000 | |||||||
EV/EBITDA | 15.26 | 31.11 | 25.87 | |||||||
Interest | 125,000 | 118,000 | 147,000 | |||||||
Interest/NOPBT | 11.57% | 37.11% | 32.96% |