IHG Hotels & Resorts
IHG Β· Hotels, Resorts & Cruise Lines
$162.40
οΏ½οΏ½Travel + Leisure
TNL Β· Hotels, Resorts & Cruise Lines
$64.93
3.6%The short version
- IHG Hotels & Resorts is the larger business, with $5.2B of revenue in fiscal 2025 against $4.0B for Travel + Leisure.
- IHG Hotels & Resorts grew revenue faster (5.4%, against 4.1%).
- IHG Hotels & Resorts kept more of each dollar of sales as operating profit (23.1% operating margin, against 13.8% operating margin).
- IHG Hotels & Resorts turned more of its sales into free cash flow (16.8% FCF margin, against 13.0% FCF margin).
| Latest fiscal year | IHG Β· FY25 | TNL Β· FY25 |
|---|---|---|
| Size | ||
| Market cap | $25.3B | $4.1B |
| Revenue | $5.2B | $4.0B |
| Free cash flow | $870M | $523M |
| Net income | $758M | $230M |
| Growth | ||
| Revenue growth | 5.4% | 4.1% |
| 5-year growth | 16.7% | 13.2% |
| Share count change | β4.4% | β5.4% |
| Profitability | ||
| Gross margin | 85.3% | β |
| Operating margin | 23.1% | 13.8% |
| Net margin | 14.6% | 5.7% |
| FCF margin | 16.8% | 13.0% |
| Return on capital | β | 8.5% |
| Return on equity | β | β |
| Balance sheet | ||
| Net debt | $3.1B | $5.3B |
| Net debt / EBITDA | 2.4x | 7.9x |
| Dividends and buybacks | $1.2B | $450M |
| Valuation & quality | ||
| P/E | β | 17.6x |
| Piotroski F-score | 8 | β |
FY16
IHG $1.7B
TNL $3.7B
FY17
IHG $1.8B
TNL $3.8B
FY18
IHG $4.3B
TNL $3.9B
FY19
IHG $4.6B
TNL $4.0B
FY20
IHG $2.4B
TNL $2.2B
FY21
IHG $2.9B
TNL $3.1B
FY22
IHG $3.9B
TNL $3.6B
FY23
IHG $4.6B
TNL $3.8B
FY24
IHG $4.9B
TNL $3.9B
FY25
IHG $5.2B
TNL $4.0B
IHG
TNL
FY16
IHG 41.5%
TNL 17.8%
FY17
IHG 41.7%
TNL 11.5%
FY18
IHG 13.4%
TNL 13.3%
FY19
IHG 13.6%
TNL 20.1%
FY20
IHG β6.4%
TNL β4.9%
FY21
IHG 17.0%
TNL 19.7%
FY22
IHG 16.1%
TNL 18.3%
FY23
IHG 23.1%
TNL 19.2%
FY24
IHG 21.2%
TNL 19.0%
FY25
IHG 23.1%
TNL 13.8%
IHG
TNL
FY16
IHG $678M
TNL $846M
FY17
IHG $572M
TNL $879M
FY18
IHG $663M
TNL $343M
FY19
IHG $578M
TNL $344M
FY20
IHG $111M
TNL $305M
FY21
IHG $619M
TNL $511M
FY22
IHG $592M
TNL $390M
FY23
IHG $865M
TNL $276M
FY24
IHG $695M
TNL $383M
FY25
IHG $870M
TNL $523M
IHG
TNL
FY16
IHG β
TNL β
FY17
IHG β
TNL β
FY18
IHG β
TNL β
FY19
IHG β
TNL β
FY20
IHG β
TNL β1.9%
FY21
IHG β
TNL 10.8%
FY22
IHG β
TNL 11.5%
FY23
IHG β
TNL 13.5%
FY24
IHG β
TNL 12.0%
FY25
IHG β
TNL 8.5%
IHG
TNL
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.