Hilton Grand Vacations
HGV · Hotels, Resorts & Cruise Lines
$35.89
3.2%IHG Hotels & Resorts
IHG · Hotels, Resorts & Cruise Lines
$162.40
3.2%The short version
- IHG Hotels & Resorts is the larger business, with $5.2B of revenue in fiscal 2025 against $5.0B for Hilton Grand Vacations.
- IHG Hotels & Resorts grew revenue faster (5.4%, against 1.3%).
- IHG Hotels & Resorts turned more of its sales into free cash flow (16.8% FCF margin, against 4.6% FCF margin).
| Latest fiscal year | HGV · FY25 | IHG · FY25 |
|---|---|---|
| Size | ||
| Market cap | $2.9B | $25.3B |
| Revenue | $5.0B | $5.2B |
| Free cash flow | $230M | $870M |
| Net income | $81.0M | $758M |
| Growth | ||
| Revenue growth | 1.3% | 5.4% |
| 5-year growth | 41.4% | 16.7% |
| Share count change | −11.3% | −4.4% |
| Profitability | ||
| Gross margin | — | 85.3% |
| Operating margin | — | 23.1% |
| Net margin | 1.6% | 14.6% |
| FCF margin | 4.6% | 16.8% |
| Return on capital | 4.6% | — |
| Return on equity | 5.3% | — |
| Balance sheet | ||
| Net debt | $4.3B | $3.1B |
| Net debt / EBITDA | 5.7x | 2.4x |
| Dividends and buybacks | $600M | $1.2B |
| Valuation & quality | ||
| P/E | 20.5x | — |
| Piotroski F-score | — | 8 |
FY16
HGV $1.6B
IHG $1.7B
FY17
HGV $1.7B
IHG $1.8B
FY18
HGV $2.0B
IHG $4.3B
FY19
HGV $1.8B
IHG $4.6B
FY20
HGV $894M
IHG $2.4B
FY21
HGV $2.3B
IHG $2.9B
FY22
HGV $3.8B
IHG $3.9B
FY23
HGV $4.0B
IHG $4.6B
FY24
HGV $5.0B
IHG $4.9B
FY25
HGV $5.0B
IHG $5.2B
HGV
IHG
FY16
HGV —
IHG 41.5%
FY17
HGV —
IHG 41.7%
FY18
HGV —
IHG 13.4%
FY19
HGV —
IHG 13.6%
FY20
HGV —
IHG −6.4%
FY21
HGV —
IHG 17.0%
FY22
HGV —
IHG 16.1%
FY23
HGV —
IHG 23.1%
FY24
HGV —
IHG 21.2%
FY25
HGV —
IHG 23.1%
HGV
IHG
FY16
HGV $156M
IHG $678M
FY17
HGV $321M
IHG $572M
FY18
HGV −$208M
IHG $663M
FY19
HGV $106M
IHG $578M
FY20
HGV $71.0M
IHG $111M
FY21
HGV $150M
IHG $619M
FY22
HGV $689M
IHG $592M
FY23
HGV $281M
IHG $865M
FY24
HGV $267M
IHG $695M
FY25
HGV $230M
IHG $870M
HGV
IHG
FY16
HGV —
IHG —
FY17
HGV 49.6%
IHG —
FY18
HGV 34.3%
IHG —
FY19
HGV 20.5%
IHG —
FY20
HGV −15.4%
IHG —
FY21
HGV 8.8%
IHG —
FY22
HGV 10.1%
IHG —
FY23
HGV 9.6%
IHG —
FY24
HGV 4.3%
IHG —
FY25
HGV 4.6%
IHG —
HGV
IHG
Add another company
Compare up to four at once.
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.