Valuation Trip.com Group Limited

Stocks

Market Closed - Nasdaq 16:00:00 2026-10-28 EDT			5-day change	1st Jan Change
38.57 ^USD	-2.58%		-1.88%	-46.36%

10-28	Meta Platforms Launches Personal AI Agent Muse in Singapore	MT
10-12	Malta Tourism Authority And Trip.com Group Sign Strategic Cooperation Memorandum Of Understanding To Promote Malta As A Global Destination	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	99,699	152,265	164,071	330,388	331,757	161,931	-	-
Change	-	52.72%	7.75%	101.37%	0.41%	-51.19%	-	-
Enterprise Value (EV) ¹	129,462	179,629	167,435	290,387	316,071	115,264	106,118	86,360
Change	-	38.75%	-6.79%	73.43%	8.84%	-63.53%	-7.93%	-18.62%
P/E	-180x	111x	17.3x	20.2x	10.6x	23.8x	11.2x	9.91x
PBR	0.91x	1.37x	1.35x	2.31x	1.94x	0.93x	0.84x	0.75x
PEG	-	-0x	0x	0.3x	0.1x	-0.3x	0x	0.8x
Capitalization / Revenue	4.98x	7.6x	3.69x	6.2x	5.32x	2.43x	2.23x	2.03x
EV / Revenue	6.47x	8.96x	3.76x	5.45x	5.06x	1.73x	1.46x	1.08x
EV / EBITDA	100x	83.5x	12x	17x	16.7x	7.19x	5.33x	3.89x
EV / EBIT	-91.8x	2,041x	14.8x	20.5x	20x	9.79x	6.14x	4.44x
EV / FCF	68x	83.8x	7.82x	15.3x	23.3x	8.34x	6.64x	4.58x
FCF Yield	1.47%	1.19%	12.8%	6.55%	4.3%	12%	15.1%	21.8%
Dividend per Share ²	-	-	-	2.175	2.051	2.166	2.226	1.805
Rate of return	-	-	-	0.43%	0.41%	0.84%	0.87%	0.7%
EPS ²	-0.87	2.14	14.78	24.78	47.67	10.8	22.93	25.94
Distribution rate	-	-	-	8.78%	4.3%	20.1%	9.71%	6.96%
Net sales ¹	20,023	20,039	44,510	53,294	62,409	66,591	72,620	79,965
EBITDA ¹	1,291	2,151	13,975	17,070	18,888	16,032	19,901	22,204
EBIT ¹	-1,411	88	11,324	14,177	15,773	11,773	17,292	19,439
Net income ¹	-550	1,403	9,918	17,067	33,294	7,022	15,794	17,562
Net Debt ¹	29,763	27,364	3,364	-40,001	-15,686	-46,667	-55,813	-75,572
Reference price ²	156.40	237.26	255.34	501.16	502.97	257.15	257.15	257.15
Nbr of stocks (in thousands)	637,456	641,754	642,550	659,252	659,600	629,705	-	-
Announcement Date	3/23/22	3/6/23	2/21/24	2/24/25	2/25/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRIP.COM GROUP LIMITED	24.45x	1.8x	7.46x	0.82%	24.93B
BOOKING HOLDINGS INC.	14.3x	3.98x	10.72x	1.12%	113B
VIKING HOLDINGS LTD	26.58x	5.45x	19.2x	-.--%	38.15B
ORIENTAL LAND CO., LTD.	39.8x	6.74x	20.25x	0.52%	33.57B
EXPEDIA GROUP, INC.	14.85x	1.95x	7.64x	0.69%	33.37B
FORMULA ONE GROUP	40.05x	5.8x	24.95x	-.--%	22.07B
LIFE TIME GROUP HOLDINGS, INC.	27.51x	3.31x	11.73x	-.--%	9.85B
VAIL RESORTS, INC.	27.03x	2.75x	10.19x	5.87%	5.4B
CINEMARK HOLDINGS, INC.	14.97x	1.62x	7.4x	0.92%	4.53B
Average	25.50x	3.71x	13.28x	1.1%	31.63B
Weighted average by Cap.	22.61x	4.13x	13.41x	0.78%