|
Market Closed -
Sao Paulo
11:46:32 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 204.00 BRL | +7.37% |
|
+7.37% | -49.22% |
| 09-19 | China investigates Meituan and Alibaba units for suspected antitrust violations | RE |
| 09-17 | Macquarie Upgrades Trip.com Group to Outperform From Neutral, Adjusts PT to $53.20 From $44.30 | MT |
Company Valuation: Trip.com Group Limited
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 | 166,717 | - | - |
| Change | - | 52.72% | 7.75% | 101.37% | 0.41% | -49.75% | - | - |
| Enterprise Value (EV) 1 | 129,462 | 179,629 | 167,435 | 290,387 | 316,071 | 120,050 | 110,904 | 91,146 |
| Change | - | 38.75% | -6.79% | 73.43% | 8.84% | -62.02% | -7.62% | -17.82% |
| P/E | -180x | 111x | 17.3x | 20.2x | 10.6x | 24.5x | 11.5x | 10.2x |
| PBR | 0.91x | 1.37x | 1.35x | 2.31x | 1.94x | 0.95x | 0.86x | 0.77x |
| PEG | - | -0x | 0x | 0.3x | 0.1x | -0.3x | 0x | 0.8x |
| Capitalization / Revenue | 4.98x | 7.6x | 3.69x | 6.2x | 5.32x | 2.5x | 2.3x | 2.08x |
| EV / Revenue | 6.47x | 8.96x | 3.76x | 5.45x | 5.06x | 1.8x | 1.53x | 1.14x |
| EV / EBITDA | 100x | 83.5x | 12x | 17x | 16.7x | 7.49x | 5.57x | 4.1x |
| EV / EBIT | -91.8x | 2,041x | 14.8x | 20.5x | 20x | 10.2x | 6.41x | 4.69x |
| EV / FCF | 68x | 83.8x | 7.82x | 15.3x | 23.3x | 8.69x | 6.94x | 4.84x |
| FCF Yield | 1.47% | 1.19% | 12.8% | 6.55% | 4.3% | 11.5% | 14.4% | 20.7% |
| Dividend per Share 2 | - | - | - | 2.175 | 2.051 | 2.166 | 2.226 | 1.805 |
| Rate of return | - | - | - | 0.43% | 0.41% | 0.82% | 0.84% | 0.68% |
| 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 | 264.75 | 264.75 | 264.75 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.57x | 4.34x | 11.69x | 1.03% | 123B | |
| 25.91x | 5.32x | 18.75x | -.--% | 37.26B | |
| 15.53x | 2.02x | 7.91x | 0.66% | 34.68B | |
| 39.36x | 6.6x | 19.83x | 0.53% | 32.89B | |
| 24.79x | 1.83x | 7.6x | 0.81% | 25.19B | |
| 40.97x | 5.91x | 25.42x | -.--% | 22.56B | |
| 25.38x | 3.06x | 10.85x | -.--% | 9.05B | |
| 26.95x | 2.74x | 10.18x | 5.89% | 5.38B | |
| Average | 26.81x | 3.98x | 14.03x | 1.12% | 36.23B | |
| Weighted average by Cap. | 22.89x | 4.28x | 13.73x | 0.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TCOM Stock
- CRIP34 Stock
- Valuation Trip.com Group Limited
Select your edition
All financial news and data tailored to specific country editions
