Screener — stockrow

Marriott International, Inc.

MAR Consumer Cyclical · Lodging · US

$417.19 +47.4% 1Y

Low $279.87 High $433.30

Marriott International is a lodging company that franchises, manages and licenses hotel brands around the world. It also licenses brands for residences, timeshares and other accommodation.

Market cap $107.5B

Revenue growth (Q) +7.95%

EPS growth (Q) +13.9%

FCF growth (Q) +113.9%

Revenue growth (next yr) +6.07%

Net margin 9.68%

ROE −64.7%

P/E 41.5×

Forward P/E 35.7×

P/FCF 31.1×

Dividend yield 0.67%

Insider ownership 21.6%

Insider buys / sells (12M) — $66.4M

Reported	FY2022	FY2023	FY2024	FY2025	TTM
Revenue	$20.8B	$23.7B	$25.1B	$26.2B	$27.4B
EPS	$7.24	$10.18	$8.33	$9.51	$10.02
Free cash flow	$2.0B	$2.7B	$2.0B	$2.3B	$3.6B
Net debt	$9.6B	$11.5B	$14.1B	$15.8B	$16.4B

Hilton Worldwide Holdings Inc.

HLT Consumer Cyclical · Lodging · US

$368.83 +39.5% 1Y

Low $263.66 High $381.34

Hilton Worldwide Holdings Inc. is a hospitality company founded in 1919, headquartered in McLean, and led by President and Chief Executive Officer Christopher J. Nassetta. It operates hotel brands spanning luxury, lifestyle, full service, focused service, all-suites and timeshare categories.

Market cap $82.3B

Revenue growth (Q) +6.57%

EPS growth (Q) +33.2%

FCF growth (Q) −11.1%

Revenue growth (next yr) +7.85%

Net margin 13.4%

ROE −29.7%

P/E 49.4×

Forward P/E 42.3×

P/FCF 46.5×

Dividend yield 0.16%

Insider ownership 2.88%

Insider buys / sells (12M) — $92.5M

Reported	FY2022	FY2023	FY2024	FY2025	TTM
Revenue	$8.8B	$10.2B	$11.2B	$12.0B	$12.7B
EPS	$4.53	$4.33	$6.14	$6.12	$7.40
Free cash flow	$1.6B	$1.7B	$1.8B	$1.9B	$1.8B
Net debt	$7.5B	$8.3B	$9.8B	$11.4B	$12.5B

Intercontinental Hotels Group

IHG Consumer Cyclical · Lodging · GB

$175.71 +39.6% 1Y

Low $124.51 High $180.49

Intercontinental Hotels Group (IHG) is a global hospitality company with a rich history dating back to its founding in 1946. Originally established as Bass Brewery, the company transitioned into the hospitality industry in the mid-20th century.

Market cap $25.6B

Revenue growth (Q) +93.8%

EPS growth (Q) +926.5%

FCF growth (Q) +155.6%

Revenue growth (next yr) −49.1%

Net margin 13.4%

ROE 0.00%

P/E 29.7×

Forward P/E 28.4×

P/FCF —

Dividend yield 1.08%

Insider ownership 22.7%

Insider buys / sells (12M) — —

Reported	FY2022	FY2023	FY2024	FY2025	TTM
Revenue	$3.9B	$4.6B	$4.9B	$5.2B	$7.8B
EPS	$2.08	$4.41	$3.85	$4.87	—
Free cash flow	$550.0M	$811.0M	$655.0M	$701.0M	$2.0B
Net debt	$1.4B	$1.8B	$2.3B	$3.1B	$3.3B

Hyatt Hotels Corporation

H Consumer Cyclical · Lodging · US

$184.08 +33.4% 1Y

Low $137.53 High $206.86

Hyatt Hotels Corporation is a hospitality company that operates, franchises and owns hotels and resorts. It serves people traveling for leisure and business, as well as groups holding meetings and events.

Market cap $17.2B

Revenue growth (Q) −2.41%

EPS growth (Q) +217.7%

FCF growth (Q) −135.8%

Revenue growth (next yr) −28.3%

Net margin 2.62%

ROE 5.09%

P/E 93.0×

Forward P/E 59.2×

P/FCF 9.5×

Dividend yield 0.33%

Insider ownership 59.2%

Insider buys / sells (12M) — $139.6M

Reported	FY2022	FY2023	FY2024	FY2025	TTM
Revenue	$5.9B	$6.7B	$6.6B	$7.1B	$7.1B
EPS	$4.09	$2.05	$12.65	−$0.55	$1.93
Free cash flow	$1.1B	$592.0M	$1.9B	$1.8B	$1.8B
Net debt	$1.9B	$2.1B	$2.4B	$3.5B	$3.9B

H World Group Limited Sponsored ADR

HTHT Consumer Cyclical · Lodging · CN

$50.14 +23.1% 1Y

Low $39.86 High $56.64

H World Group Limited Sponsored ADR (HTHT), formerly known as Huazhu Group Limited, is a leading multi-brand hotel group based in China. Founded in 2005 by Ji Qi, the company has grown exponentially to become one of the largest hotel operators in the world.

Market cap $15.2B

Revenue growth (Q) +17.1%

EPS growth (Q) +5.88%

FCF growth (Q) +917.0%

Revenue growth (next yr) +12.9%

Net margin 18.9%

ROE 38.7%

P/E 21.3×

Forward P/E 18.0×

P/FCF 8.3×

Dividend yield 4.33%

Insider ownership 4.43%

Insider buys / sells (12M) — $1.6M

Reported	FY2022	FY2023	FY2024	FY2025	TTM
Revenue	$2.0B	$3.1B	$3.3B	$3.6B	$3.9B
EPS	−$0.85	$1.77	$1.32	$2.28	$2.27
Free cash flow	$74.0M	$953.0M	$907.0M	$1.1B	$1.9B
Net debt	$806.0M	−$265.0M	−$392.0M	−$937.0M	−$1.3B

Stockrow Weekly