Try our mobile app

Switch to company model in classical logic    *

General information

Country: CHINA

Sector: Lodging

Categories: @china   

GreenTree Hospitality Group Ltd. operates as a franchised hotel operator. The Company offers hotels, guests houses, board rooms, banquet hall, wedding venues, serviced apartments, and shell inns. GreenTree Hospitality Group serves hospitality industry worldwide.



Growth: Pretty weak revenue growth rate 9.1%, there is slowdown compared to average historical growth rates 13.3%. The revenue growth dynamics is unstable

Profitability: LTM EBITDA margin is positive, +27.8%. On average the margin is decreasing unsteadily. Gross margin is normal, +37.6%. In the last quarter the company did not beat the estimated EPS, -37.5%. The company was ahead of estimated EPS in 25% of quarters (showing a gain of -$0.04 per share on average)

Cash Flow Generation: Dividend yield for the last twelve months 0.0%. Free cash flow yield -47.4% (LTM)

Undervaluation: Fundamental value created in LTM (estimate)


Entry Point: Share price is 22.2% higher than minimum and 81.6% lower than maximum for the last 3 years

AI Insight: the companies with similar growth trajectories, EBITDA margin, industries and geography on average are valued 3.3x by EV / Sales multiple , the company can be >100% undervalued

Key Financials (Download financials)

Ticker: GHG
Share price, USD:  (+0.2%)2.97
year average price 4.20  


year start price 4.44 2023-04-26

max close price 6.61 2023-07-28

min close price 2.76 2024-04-18

current price 2.97 2024-04-24
Common stocks: 103 049 996

Dividend Yield:  0.0%
FCF Yield LTM: -47.4%
EV / LTM EBITDA: 4.3x
EV / EBITDA annualized: 7.0x
Last revenue growth (y/y):  9.1%
Last growth of EBITDA (y/y):  -45.0%
Historical revenue growth:  13.3%
Historical growth of EBITDA:  -8.5%
EV / Sales: 1.2x
Margin (EBITDA LTM / Revenue): 27.8%
Fundamental value created in LTM:
Market Cap ($m): 306
Net Debt ($m): -83
EV (Enterprise Value): 223
Price to Book: 1.5x

Revenue and EBITDA

Quarterly values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment USD per share

Multiple and potential

EV / Sales

Potential dynamics

News


2024-04-04InvestorPlace

Follow the Money into the Oil Patch

2024-03-26Seeking Alpha

GreenTree Hospitality Group Ltd. (GHG) Q4 2023 Earnings Call Transcript

2023-11-15PRNewsWire

GreenTree to Report Third Quarter 2023 Financial Results After U.S. Markets Close on November 21, 2023

2023-09-19Seeking Alpha

GreenTree Hospitality Group Ltd (GHG) Q2 2023 Earnings Call Transcript

2023-04-12InvestorPlace

3 Penny Stocks to Invest in Now for Quick Turnaround Profits

2023-04-07Seeking Alpha

GreenTree Hospitality Group Ltd (GHG) Q4 2022 Earnings Call Transcript
More information for subscribed users:
detailed calculation of
Fundamental value created in LTM

Financial reporting

Income Statement

Property 2023 q3 2023 q2 2022 q4 2021 q4 2021 q3
date 2023-09-30 2023-06-30 2022-12-31 2021-12-31 2021-09-30
symbol GHG GHG GHG GHG GHG
reportedCurrency CNY CNY USD CNY CNY
cik 2M 2M 2M 2M 2M
fillingDate 2023-09-20 2023-06-30 2023-04-28 2022-05-17 2021-09-30
acceptedDate 2023-09-20 06:02:10 2023-06-30 00:00:00 2023-04-28 16:37:11 2022-05-17 17:20:59 2021-09-29 20:00:00
calendarYear 2023.000 2023.000 2022.000 2021.000 2021.000
period Q3 Q2 Q4 Q4 Q3
revenue 400M 415M -965M 307M 310M
costOfRevenue 265M 245M 529M 192M 173M
grossProfit 135M 170M -1 494M 116M 138M
grossProfitRatio 0.337 0.410 1.548 0.376 0.443
researchAndDevelopmentExpenses 0 0 0 0 0
generalAndAdministrativeExpenses 112M 58M 212M 72M 69M
sellingAndMarketingExpenses 30M 18M -49M 11M 16M
sellingGeneralAndAdministrativeExpenses 142M 77M -261M 83M 85M
otherExpenses 20M 77M 6M -4M -2M
operatingExpenses 131M 71M -255M 79M 83M
costAndExpenses 396M 316M 274M 271M 256M
interestIncome 15M 10M -45M 15M 16M
interestExpense 6M 4M -9M 3M 2M
depreciationAndAmortization 22M 36M -79M 36M 21M
ebitda 61M 221M -303M 96M 81M
ebitdaratio 0.153 0.533 0.314 0.311 0.260
operatingIncome 4M 99M -224M 59M 55M
operatingIncomeRatio 0.009 0.238 0.232 0.193 0.177
totalOtherIncomeExpensesNet -43M 77M 12M -18M 77 665
incomeBeforeTax -30M 181M -212M 41M 55M
incomeBeforeTaxRatio -0.075 0.437 0.220 0.135 0.177
incomeTaxExpense 33M 58M -70M 12M 23M
netIncome -60M 124M -142M 26M 34M
netIncomeRatio -0.151 0.300 0.147 0.084 0.111
eps -0.590 1.220 -1.380 0.250 0.330
epsdiluted -0.590 1.220 -1.380 0.250 0.330
weightedAverageShsOut 102M 102M 103M 103M 103M
weightedAverageShsOutDil 103M 102M 103M 103M 103M
link Link Link Link
finalLink Link Link Link

Balance Sheet Statement

Property 2023 q3 2023 q2 2022 q4 2022 q2 2021 q4
date 2023-09-30 2023-06-30 2022-12-31 2022-06-30 2021-12-31
symbol GHG GHG GHG GHG GHG
reportedCurrency CNY CNY CNY CNY CNY
cik 2M 2M 2M 2M 2M
fillingDate 2023-09-20 2023-06-30 2023-04-28 2022-06-30 2021-12-31
acceptedDate 2023-09-20 06:02:10 2023-06-30 00:00:00 2023-04-28 16:37:11 2022-06-29 20:00:00 2021-12-30 19:00:00
calendarYear 2023.000 2023.000 2022.000 2022.000 2021.000
period Q3 Q2 Q4 Q2 Q4
cashAndCashEquivalents 878M 1 115M 676M 574M 298M
shortTermInvestments 389M 263M 197M 318M 715M
cashAndShortTermInvestments 1 267M 1 378M 873M 892M 1 014M
netReceivables 298M 324M 725M 763M 729M
inventory 27M 23M 2M 2M 2M
otherCurrentAssets 138M 147M 107M 99M 154M
totalCurrentAssets 1 730M 1 873M 1 708M 1 767M 1 900M
propertyPlantEquipmentNet 2 432M 2 517M 2 380M 976M 1 052M
goodwill 129M 129M 30M 30M 121M
intangibleAssets 170M 172M 38M 273M 520M
goodwillAndIntangibleAssets 299M 300M 68M 303M 641M
longTermInvestments 186M 187M 306M 359M 349M
taxAssets 252M 260M 233M 214M 139M
otherNonCurrentAssets 341M 349M 408M 339M 651M
totalNonCurrentAssets 3 511M 3 614M 3 394M 2 191M 2 832M
otherAssets 0 0 0 0 0
totalAssets 5 241M 5 487M 5 102M 3 958M 4 732M
accountPayables 94M 114M 21M 21M 24M
shortTermDebt 436M 551M 452M 397M 406M
taxPayables 116M 117M 75M 21M 71M
deferredRevenue 216M 224M 208M 226M 257M
otherCurrentLiabilities 801M 776M 558M 509M 491M
totalCurrentLiabilities 1 547M 1 666M 1 238M 1 152M 1 249M
longTermDebt 1 389M 1 624M 1 609M 170M 302M
deferredRevenueNonCurrent 220M 225M 233M 344M 383M
deferredTaxLiabilitiesNonCurrent 41M 51M 60M 167M 247M
otherNonCurrentLiabilities 503M 494M 467M 492M 417M
totalNonCurrentLiabilities 2 153M 2 394M 2 369M 1 173M 1 349M
otherLiabilities 0 0 0 0 0
capitalLeaseObligations 1 700M 1 755M 1 660M 0 0
totalLiabilities 3 700M 4 059M 3 608M 2 325M 2 598M
preferredStock 0 0 0 0 0
commonStock 338M 338M 338M 338M 338M
retainedEarnings -426M -541M -50M -1M 420M
accumulatedOtherComprehensiveIncomeLoss 29M 29M 28M 32M 39M
othertotalStockholdersEquity 1 569M 1 569M 1 134M 1 152M 1 151M
totalStockholdersEquity 1 509M 1 395M 1 450M 1 521M 1 949M
totalEquity 1 541M 1 427M 1 495M 1 521M 1 949M
totalLiabilitiesAndStockholdersEquity 5 241M 5 487M 5 102M 3 958M 4 547M
minorityInterest 32M 33M 45M 112M 0
totalLiabilitiesAndTotalEquity 5 241M 5 487M 5 102M 3 958M 4 547M
totalInvestments 575M 450M 503M 677M 1 064M
totalDebt 1 824M 2 175M 2 061M 567M 708M
netDebt 946M 1 060M 1 385M -7M 410M
link Link Link
finalLink Link Link

Cash Flow Statement

Property 2023 q3 2023 q2 2022 q4 2021 q4 2021 q3
date 2023-09-30 2023-06-30 2022-12-31 2021-12-31 2021-09-30
symbol GHG GHG GHG GHG GHG
reportedCurrency CNY CNY USD CNY CNY
cik 2M 2M 2M 2M 2M
fillingDate 2023-09-20 2023-06-30 2023-04-28 2022-05-17 2021-09-30
acceptedDate 2023-09-20 06:02:10 2023-06-30 00:00:00 2023-04-28 16:37:11 2022-05-17 17:20:59 2021-09-29 20:00:00
calendarYear 2023.000 2023.000 2022.000 2021.000 2021.000
period Q3 Q2 Q4 Q4 Q3
netIncome -62M 123M -142M 29M 34M
depreciationAndAmortization 22M 36M 109 794M 36M 21M
deferredIncomeTax 132M 5M 0 33M 0
stockBasedCompensation -78 215 40 228 -64M 619 405 537 492
changeInWorkingCapital -7M -86M -98M 103M 45M
accountsReceivables 0 0 10M 6M 4M
inventory 0 0 -793M -37 664 -146 806
accountsPayables 0 0 572M 4M 2M
otherWorkingCapital -7M -86M 114M 93M 5M
otherNonCashItems 69M 70M -109 854M -432 726 16M
netCashProvidedByOperatingActivities 154M 148M -363M 201M 117M
investmentsInPropertyPlantAndEquipment -31M -38M -68 554M -105M -93M
acquisitionsNet -224 507 7M 131M -8M -3M
purchasesOfInvestments -33M -51M 322M -187M -62M
salesMaturitiesOfInvestments 70M 61M -597M 210M 43M
otherInvestingActivites 24M 47M 356M -165M -56M
netCashUsedForInvestingActivites 30M 26M -68 342M -256M -171M
debtRepayment -32M -18M -250M -200M -50M
commonStockIssued 0 0 0 0 0
commonStockRepurchased 0 0 0 0 0
dividendsPaid 0 0 -320M -320M 0
otherFinancingActivites 66M -18M 451M 674M 2M
netCashUsedProvidedByFinancingActivities 35M -18M -120M 154M -48M
effectOfForexChangesOnCash 3M 383 575 2M 271 089 -220 197
netChangeInCash 221M 156M -68 823M 99M -103M
cashAtEndOfPeriod 887M 156M -68 502M 321M 221M
cashAtBeginningOfPeriod 667M 0 321M 221M 324M
operatingCashFlow 154M 148M -363M 201M 117M
capitalExpenditure -31M -38M -68 554M -105M -93M
freeCashFlow 122M 110M -68 917M 96M 23M
link Link Link Link
finalLink Link Link Link

Earning call transcript

2024 q1
2024-03-26 ET (fiscal 2023 q4)
2023 q3
2023-11-22 ET (fiscal 2023 q3)
2023 q2
2023-09-19 ET (fiscal 2023 q2)
2023 q1
2023-04-07 ET (fiscal 2022 q4)

Press-releases

Show financial reports only

2024-03-26 03:06 ET
GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2023 Financial Results
2024-03-18 14:00 ET
GreenTree to Report Fourth Quarter and Fiscal Year 2023 Financial Results After U.S. Markets Close on March 25, 2024
2023-11-21 23:30 ET
GreenTree Hospitality Group Ltd. Reports Third Quarter 2023 Financial Results
2023-11-15 09:04 ET
GreenTree to Report Third Quarter 2023 Financial Results After U.S. Markets Close on November 21, 2023
2023-09-18 22:15 ET
GreenTree Hospitality Group Ltd. Reports First Half 2023 Financial Results
2023-09-15 10:00 ET
GreenTree to Report First Half 2023 Financial Results After U.S. Markets Close on September 18, 2023
2023-07-12 13:03 ET
GreenTree Hospitality Group Ltd. Announces Selected Preliminary Results for the First Quarter of 2023
2023-04-28 21:48 ET
GreenTree Filed Annual Report on Form 20-F for Fiscal Year 2022
2023-04-07 01:17 ET
GreenTree Hospitality Group Ltd. Reports Second Half and Fiscal Year 2022
2023-03-31 12:15 ET
GreenTree Announces Date to Report Second Half and Fiscal Year 2022 Financial Results and Additional Business Updates
2022-12-27 22:00 ET
GreenTree Hospitality Group Ltd. Reports First Half 2022 Financial Results
2022-12-20 11:35 ET
GreenTree Announces Date to Report First Half 2022 Financial Results and Additional Business Updates
2022-10-08 16:30 ET
GreenTree Hospitality Group Ltd. Announces Certain Operating Data for the Six Months Ended June 30, 2022 and Additional Business Updates
2022-05-18 21:15 ET
GreenTree Filed Annual Report on Form 20-F for Fiscal Year 2021
2022-05-16 21:50 ET
GHG Announces Proposed Acquisition of Da Niang Dumplings and Bellagio from GTI
2022-05-12 01:03 ET
GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2021 Financial Results
2022-04-29 13:07 ET
GreenTree Announces Date to Report Fourth Quarter 2021 Financial Results and Potential Acquisition
2022-01-12 23:20 ET
GreenTree Hospitality Group Ltd. Reports Third Quarter 2021 Financial Results
2021-12-30 08:00 ET
GreenTree to Report Third Quarter 2021 Financial Results on January 12, 2022
2021-12-20 05:39 ET
Chairman's Letter 2021
2021-12-16 10:00 ET
GreenTree Hospitality Group Ltd. Announces Results of 2021 Annual General Meeting
2021-11-16 00:30 ET
GreenTree Hospitality Group Ltd. Reports Second Quarter 2021 Financial Results
2021-11-05 21:00 ET
GreenTree to Hold Annual General Meeting on December 15, 2021
2021-11-05 09:00 ET
GreenTree to Report Second Quarter 2021 Financial Results on November 15, 2021
2021-07-28 23:15 ET
GreenTree Hospitality Group Ltd. Reports First Quarter 2021 Financial Results
2021-07-14 07:00 ET
GreenTree to Report First Quarter 2021 Financial Results on July 28, 2021
2021-05-01 16:22 ET
GreenTree Filed Annual Report on Form 20-F for Fiscal Year 2020
2021-04-14 22:50 ET
GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2020 Financial Results
2021-04-06 16:00 ET
GreenTree to Report Fourth Quarter and Fiscal Year 2020 Financial Results on April 14, 2021
2020-12-02 22:30 ET
GreenTree Hospitality Group Ltd. Reports Third Quarter 2020 Financial Results
2020-11-12 12:30 ET
GreenTree to Hold Annual General Meeting on December 22, 2020
2020-11-12 11:00 ET
GreenTree to Report Third Quarter 2020 Financial Results on December 2, 2020
2020-08-14 00:20 ET
GreenTree Hospitality Group Ltd. Reports Second Quarter 2020 Financial Results
2020-07-17 11:00 ET
GreenTree to Report Second Quarter 2020 Financial Results on August 13, 2020
2020-06-04 21:03 ET
GreenTree Hospitality Group Ltd. Reports First Quarter 2020 Financial Results
2020-05-29 13:00 ET
GreenTree Stock Included in MSCI China Small Cap Index
2020-05-20 03:00 ET
GreenTree Filed Annual Report on Form 20-F for Fiscal Year 2019
2020-05-15 12:00 ET
GreenTree to Report First Quarter 2020 Financial Results on June 4, 2020
2020-04-14 11:51 ET
GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2019 Financial Results
2020-03-25 12:30 ET
GreenTree to Report Fourth Quarter and Fiscal Year 2019 Financial Results on April 14, 2020
2019-11-20 14:24 ET
GreenTree Hospitality Group Ltd. Reports Third Quarter of 2019 Financial Results
2019-10-24 02:00 ET
GreenTree to Report Third Quarter 2019 Financial Results on November 20, 2019
2019-10-22 02:34 ET
GreenTree Hospitality Group Ltd. Announces Results of 2019 Annual General Meeting

SEC forms

Show financial reports only

SEC form 6
2024-03-27 06:04 ET
GreenTree Hospitality Group published news for 2023 q4
SEC form 6
2024-03-27 06:04 ET
GreenTree Hospitality Group reported for 2023 q4
SEC form 6
2023-11-24 06:10 ET
GreenTree Hospitality Group published news for 2023 q3
SEC form 6
2023-11-24 06:10 ET
GreenTree Hospitality Group reported for 2023 q3
SEC form 6
2023-10-13 16:30 ET
GreenTree Hospitality Group published news for 2023 q3
SEC form 6
2023-09-20 06:02 ET
GreenTree Hospitality Group reported for 2023 q2
SEC form 6
2023-07-12 16:01 ET
GreenTree Hospitality Group published news for 2023 q2
SEC form 6
2023-04-28 16:37 ET
GreenTree Hospitality Group published news for 2023 q1
SEC form 6
2023-04-10 15:30 ET
GreenTree Hospitality Group published news for 2023 q1
SEC form 6
2022-12-28 07:29 ET
GreenTree Hospitality Group published news for 2022 q3
SEC form 6
2022-12-20 16:02 ET
GreenTree Hospitality Group published news for 2022 q3
SEC form 6
2022-10-11 06:18 ET
GreenTree Hospitality Group published news for 2022 q3
SEC form 6
2022-05-17 17:20 ET
GreenTree Hospitality Group published news for 2022 q1
SEC form 6
2022-05-17 06:04 ET
GreenTree Hospitality Group published news for 2022 q1
SEC form 6
2022-05-13 16:03 ET
GreenTree Hospitality Group published news for 2022 q1
SEC form 6
2022-04-29 09:09 ET
GreenTree Hospitality Group published news for 2022 q1
SEC form 6
2022-04-29 09:04 ET
GreenTree Hospitality Group published news for 2022 q1
SEC form 6
2022-01-14 07:22 ET
GreenTree Hospitality Group published news for 2021 q4
SEC form 6
2022-01-03 06:20 ET
GreenTree Hospitality Group published news for 2021 q4
SEC form 6
2021-12-20 16:02 ET
GreenTree Hospitality Group published news for 2021 q3
SEC form 6
2021-12-16 08:21 ET
GreenTree Hospitality Group published news for 2021 q3
SEC form 6
2021-11-26 13:37 ET
GreenTree Hospitality Group published news for 2021 q3
SEC form 6
2021-11-17 09:00 ET
GreenTree Hospitality Group published news for 2021 q3
SEC form 6
2021-07-29 14:00 ET
GreenTree Hospitality Group published news for 2021 q2
SEC form 6
2021-04-30 15:50 ET
GreenTree Hospitality Group published news for 2021 q1
SEC form 6
2021-04-16 18:28 ET
GreenTree Hospitality Group published news for 2021 q1
SEC form 6
2020-12-28 06:05 ET
GreenTree Hospitality Group published news for 2020 q3
SEC form 6
2020-12-04 06:01 ET
GreenTree Hospitality Group published news for 2020 q3
SEC form 6
2020-11-27 06:19 ET
GreenTree Hospitality Group published news for 2020 q3