| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | 6 | 3 | — | 2 | 2 | 3 | 7 | 2 | — | 2 | 1 |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 0.45 |
—
—
—
|
| 2025 | 0.44 |
—
—
—
—
|
| 2024 | 0.60 |
—
—
—
—
|
| 2023 | 0.45 |
—
—
—
|
| 2022 | ‡‡‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | 0.20 |
—
|
| 2019 | 0.76 |
—
—
—
—
|
| 2018 | 0.60 |
—
—
—
—
|
| 2017 | ‡‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 930.00 | 1,384.00 | 814.00 | 606.00 |
| Receivables | 934.00 | 1,167.00 | 1,186.00 | 1,144.00 |
| Inventory | 9.00 | 8.00 | 8.00 | — |
| Other | 62.00 | — | — | — |
| 2,130.00 | 2,733.00 | 2,177.00 | 2,036.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 493.00 | 475.00 | 451.00 | 530.00 |
| ST’ Debt | 751.00 | 456.00 | 6.00 | 605.00 |
| Other | 1,615.00 | 1,553.00 | 1,584.00 | 1,465.00 |
| 3,578.00 | 3,274.00 | 2,894.00 | 3,286.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,748.00 | 1,829.00 | — | — |
—
|
| ’25 | 1,718.00 | 1,808.00 | 1,786.00 | 1,789.00 |
7,101.00
|
| ’24 | 1,714.00 | 1,703.00 | 1,629.00 | 1,602.00 |
6,648.00
|
| ’23 | 1,680.00 | 1,705.00 | 1,622.00 | 1,660.00 |
6,667.00
|
| ’22 | 1,279.00 | 1,483.00 | 1,541.00 | 1,588.00 |
5,891.00
|
| ’21 | 438.00 | 663.00 | 851.00 | 1,076.00 |
3,028.00
|
| ’20 | 993.00 | 250.00 | 399.00 | 424.00 |
2,066.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 100.00 | 50.00 | — | — |
—
|
| ’25 | 153.00 | (67.00) | (20.00) | 313.00 |
379.00
|
| ’24 | 242.00 | 177.00 | (21.00) | 235.00 |
633.00
|
| ’23 | 225.00 | 146.00 | 55.00 | 374.00 |
800.00
|
| ’22 | 180.00 | 203.00 | 20.00 | 271.00 |
674.00
|
| ’21 | (91.00) | 33.00 | 267.00 | 106.00 |
315.00
|
| ’20 | (100.00) | (230.00) | (133.00) | (148.00) |
(611.00)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 68.00 | 28.00 | — | — |
—
|
| ’25 | 114.00 | (111.00) | (67.00) | 1,889.00 |
1,825.00
|
| ’24 | 422.00 | 608.00 | 659.00 | 195.00 |
1,884.00
|
| ’23 | 195.00 | 96.00 | (9.00) | 310.00 |
592.00
|
| ’22 | 137.00 | 733.00 | (19.00) | 247.00 |
1,098.00
|
| ’21 | (110.00) | 283.00 | 730.00 | 59.00 |
962.00
|
| ’20 | (77.00) | (263.00) | (149.00) | (159.00) |
(648.00)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.40 | 1.14 | — | — |
—
|
| ’25 | 0.19 | (0.03) | (0.51) | (0.21) |
(0.55)
|
| ’24 | 4.93 | 3.46 | 4.63 | (0.58) |
12.65
|
| ’23 | 0.53 | 0.63 | 0.63 | 0.25 |
2.05
|
| ’22 | (0.67) | 1.85 | 0.25 | 2.69 |
4.09
|
| ’21 | (2.99) | (0.08) | 1.15 | (0.26) |
(2.13)
|
| ’20 | (1.02) | (2.33) | (1.59) | (2.00) |
(6.93)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 70.12 | 88.80 | 124.40 | 102.43 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 108.10 | 133.62 | 168.20 | 168.10 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 50,000 | 206,000 | 227,000 | 242,000 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.12 | 0.03 | 0.03 | 0.03 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5,891.00 | 6,667.00 | 6,648.00 | 7,101.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.27% | 18.96% | 18.88% | 17.29% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 363.00 | 310.00 | 1,563.00 | 81.00 | — | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.16% | 4.65% | 23.51% | 1.14% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 455.00 | 220.00 | 1,296.00 | (49.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 522.00 | 514.00 | 433.00 | 433.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 54.00 | 63.58 | 66.62 | 74.35 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.17 | 2.10 | 12.99 | (0.55) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.18 | 7.63 | 6.34 | 3.97 | ‡‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.89 | (1.98) | 12.54 | 15.14 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.06 | 5.65 | 18.88 | 19.11 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 33.93 | 34.02 | 38.34 | 38.31 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 109.09 | 104.86 | 99.79 | 95.50 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 21.14 | 61.90 | 12.26 | 0.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.64 | 2.04 | 2.36 | 2.16 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.62 | 3.82 | 4.09 | 4.18 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.97 | 2.36 | 2.72 | 2.64 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.58 | 26.61 | 9.59 | 10.29 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 674.00 | 800.00 | 633.00 | 379.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 424.00 | (208.00) | 1,251.00 | 1,446.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,098.00 | 592.00 | 1,884.00 | 1,825.00 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,037.00) | (1,448.00) | (541.00) | (717.00) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,113.00 | 3,056.00 | 3,782.00 | 4,278.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1,925.00 | 2,126.00 | 2,398.00 | 3,464.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,702.00 | 3,567.00 | 3,826.00 | 3,659.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.65% | 1.75% | 9.91% | (0.38%) | — | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.35% | 3.17% | 3.76% | 3.05% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.52% | 6.05% | 35.06% | (1.39%) | — | — | — |
ROE
|
Hyatt Hotels (H) has staged an impressive post-pandemic rebound, with 2024 revenue stabilizing near $6.65 billion—just shy of peaks—and net income exploding 489% to $1.30 billion, driven by EBT margins hitting 23.5% and ROE soaring to a decade-high 35.1%. The $2.7 billion Apple Leisure Group acquisition in 2021 turbocharged growth, tripling employee count and diversifying into high-demand all-inclusive resorts, fueling a ~140% surge in stock highs from 2021 lows amid tight correlations between revenue, FCF per share (r ≈ 0.92), and price momentum. Strong balance sheet metrics, including net debt at a manageable 0.36x revenue and improving liquidity, underscore operational leverage and capital efficiency in a travel boom.
Yet, storm clouds gather: 2025 forecasts signal sharp reversals, with net income projected at $0 and EBT margins collapsing to 1.1%, amid cyclical softening, inflation pressures, and heavy insider selling (~$100M in sells, zero buys). Valuation looks compelling at a forward PE of ~12x versus historical 25x, with FCF supporting buybacks and dividends, but analyst projections of revenue drops and modest EPS recovery through 2027 balance tailwinds like global tourism surges against risks from geopolitics and labor woes.
This data-rich saga—from COVID nadir to 2024 zenith—hints at 10-15% annualized returns in the base case, but insider caution and probabilistic drawdowns demand vigilance. Dive into the full analysis for regression models, peer comps, and the path to unlocking Hyatt’s disruptive potential in luxury travel.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.