Valuation Trip.com Group Limited

Stocks

Real-time Estimate Cboe BZX Other stock markets 12:34:07 11/06/2026 am IST			5-day change	1st Jan Change
48.20 ^USD	+2.47%		+0.70%	-32.87%

08/06	US Equity Investors to Focus on Inflation Data as April Ceasefire Tested Following Iran-Israel Overnight Strikes	MT
28/04	Tranche Update on Trip.com Group Limited's Equity Buyback Plan announced on August 28, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	99,699	1,52,265	1,64,071	3,30,388	3,28,741	2,00,685	-	-
Change	-	52.72%	7.75%	101.37%	-0.5%	-38.95%	-	-
Enterprise Value (EV) ¹	1,29,462	1,79,629	1,67,435	2,90,387	3,13,055	1,33,953	1,12,932	92,950
Change	-	38.75%	-6.79%	73.43%	7.81%	-57.21%	-15.69%	-17.69%
P/E ratio	-180x	111x	17.3x	20.2x	10.6x	12.6x	10.9x	9.98x
PBR	0.91x	1.37x	1.35x	2.31x	1.94x	1.12x	1.01x	0.9x
PEG	-	-0x	0x	0.3x	0.1x	-0.3x	0.7x	1.04x
Capitalization / Revenue	4.98x	7.6x	3.69x	6.2x	5.27x	2.83x	2.52x	2.24x
EV / Revenue	6.47x	8.96x	3.76x	5.45x	5.02x	1.89x	1.42x	1.04x
EV / EBITDA	100x	83.5x	12x	17x	16.6x	6.39x	4.63x	3.37x
EV / EBIT	-91.8x	2,041x	14.8x	20.5x	19.8x	7.54x	5.45x	4.03x
EV / FCF	68x	83.8x	7.82x	15.3x	23x	7.18x	5.65x	4.07x
FCF Yield	1.47%	1.19%	12.8%	6.55%	4.34%	13.9%	17.7%	24.6%
Dividend per Share ²	-	-	-	2.175	2.051	2.413	2.045	2.638
Rate of return	-	-	-	0.43%	0.41%	0.76%	0.64%	0.83%
EPS ²	-0.87	2.14	14.78	24.78	47.67	25.28	29.13	31.93
Distribution rate	-	-	-	8.78%	4.3%	9.55%	7.02%	8.26%
Net sales ¹	20,023	20,039	44,510	53,294	62,409	70,858	79,670	89,436
EBITDA ¹	1,291	2,151	13,975	17,070	18,888	20,961	24,366	27,579
EBIT ¹	-1,411	88	11,324	14,177	15,773	17,764	20,726	23,079
Net income ¹	-550	1,403	9,918	17,067	33,294	18,455	20,862	23,058
Net Debt ¹	29,763	27,364	3,364	-40,001	-15,686	-66,732	-87,753	-1,07,735
Reference price ²	156.40	237.26	255.34	501.16	502.97	318.70	318.70	318.70
Nbr of stocks (in thousands)	6,37,456	6,41,754	6,42,550	6,59,252	6,53,603	6,29,705	-	-
Announcement Date	23/03/22	06/03/23	21/02/24	24/02/25	25/02/26	-	-	-

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	12.61x	1.89x	6.39x	0.76%	2.96TCr
BOOKING HOLDINGS INC.	15.69x	4.3x	11.53x	1.03%	13TCr
EXPEDIA GROUP, INC.	14.58x	1.64x	6.52x	0.8%	2.77TCr
MAKEMYTRIP LIMITED	110.27x	3.99x	23.65x	-.--%	389.24Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	12.07x	0.65x	3.88x	3.97%	161.11Cr
SEERA HOLDING GROUP	39.55x	1.42x	7.16x	1.56%	151.56Cr
TRIPADVISOR, INC.	21.32x	0.81x	4.84x	-.--%	139.05Cr
TBO TEK LIMITED	52.51x	4.61x	31.79x	-.--%	135.28Cr
TRAINLINE PLC	10.56x	2.2x	5.38x	-.--%	106.55Cr
Average	32.13x	2.39x	11.24x	0.9%	2.17TCr
Weighted average by Cap.	17.38x	3.46x	10.25x	0.94%