Loading…
← CockpitCompetitor Analysis › 000428.SZ Huatian Hotel Group Co., Ltd. Class AOpen in the cockpit ↗

Huatian Hotel Group Co., Ltd. Class A000428.SZCompetitor analysis, valuation and peers

China · CNY·Consumer Discretionary›Hotels/Resorts/Cruise lines
Momentum strong 66
Mkt cap
$552M
US dollars, full cap
Free float
42%
of shares outstanding
$/day
$12.2M
20-day average traded
Fwd P/E
n/m
no positive forecast
ROIC−WACC
-7.4 pp
WACC 5.7%
Hurdle
n/a
no reverse DCF
Close · CNYCN¥3.61
1D-5.5%
1W+9.1%
1M-4.2%
3M-9.5%
6M-6.5%
YTD+9.4%
1Y+8.4%
ATR %5.9%
52w lowhigh34.0% off high

What Huatian Hotel does

Employees: 2,172

Huatian Hotel at a glance

Size Huatian Hotel (000428.SZ) is a China Consumer Discretionary company (Hotels/Resorts/Cruise lines) with a market value of $552M, the 3628th largest of 4,839 China companies the cockpit tracks. Shares closed at CN¥3.61 on 6 Nov 2026.

Performance Over six months the shares fell 6.5%, against -5.6% for the median peer and -16.4% for the China market (cap-weighted) — 8th lowest of 19 in its peer set.

Growth Revenue fell 5.9% over the last twelve months (peer median +6.7%); the operating margin is -35.4% (peer median 17.1%).

Valuation It trades at 10.3× enterprise value to sales against a peer median of 2.8× (2nd most expensive of 20).

Capital Return on invested capital runs 7.4 points below its cost of capital (5.7% WACC).

Relative performance

8010012014011 May 202611 Aug 20266 Nov 2026000428.SZ 95Peer median 94
Six months, rebased to 100: Huatian Hotel against the median of its 20 peers (local-currency closes).

Huatian Hotel financials

Reported figures in CNY; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
RevenueCN¥515MCN¥528MCN¥603MCN¥686MCN¥426M
Revenue growth—-12%-12%+61%—
Gross profitCN¥130M-CN¥7.61MCN¥46.7MCN¥88.9M-CN¥77.2M
EBITDAn/aCN¥14.5MCN¥45.3MCN¥73.1M-CN¥44.5M
Net income-CN¥203M-CN¥210M-CN¥181M-CN¥122M-CN¥311M
Free cash flowCN¥3.48MCN¥2.20MCN¥7.19MCN¥57.3M-CN¥69.0M
Capital expenditureCN¥44.7MCN¥45.2MCN¥60.7MCN¥13.0MCN¥75.3M
Total debtCN¥2.34BCN¥2.16BCN¥2.11BCN¥2.04BCN¥2.27B

Quarterly statements and history in the cockpit →

Huatian Hotel competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-50%-25%0%+25%-20%0%+20%0051ITDCH07032350FCMC000007270430107397082707SAMHI601007KLSOU8499790000428.SZ6-month return →1-month return →
Up and to the right = strong over both horizons. Huatian Hotel is the large dot.

Fundamentals: revenue growth against valuation

0%+500%+1,000%0×5×10×0051ITDCH07032350ELEVATEJUNIPERFCMC0000073010739708CORDELIASAMHIKLSOU8499790000428.SZRevenue growth (TTM) →EV / Sales →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Huatian Hotel is the large dot.

Huatian Hotel competitors and peer comparison

How Huatian Hotel compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Huatian Hotel against its 20 peers (data as of 6 Nov 2026)
Measure000428.SZPeer medianRank in peer set
1-month return-4.2%-4.4%11th highest of 21
6-month return-6.5%-5.6%8th lowest of 19
Distance from 52-week high-34.0%-24.2%6th lowest of 21
Revenue growth (TTM)-5.9%+6.7%2nd lowest of 21
Operating margin-35.4%17.1%lowest of 21
EV / Sales10.3×2.8×2nd most expensive of 20
ROIC minus cost of capital-7.4 pp-2.2 pp2nd lowest of 21

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginEV / SalesReq gDelivered g
Huatian Hotel 000428.SZChina$552M-6%-6%-35%10.3×n/an/a
Harbour Centre Development 0051.HKHong Kong$557M+38%+1%20%2.8×-3.9%-16.5%
India Tourism Development ITDC.NSIndia$572M+6%-9%16%10.1×58.7%+24.6%
Stamford Land H07.SISingapore$530M-6%0%20%1.3×-16.2%+5.5%
Lotte Tour Development 032350.KSSouth Korea$591M-51%+39%24%2.7×-6.4%+108.0%
Elevate Campuses ELEVATE.NSIndia$498Mn/a+54%63%8.3×n/an/a
Juniper Hotels JUNIPER.NSIndia$490M-2%+12%30%4.3×14.1%+44.5%
Societe Fermiere du Casino Municipal de Cannes FCMC.PAFrance$489M+8%+11%26%2.4×-6.7%+24.0%
Shenzhen Quanxinhao 000007.SZChina$482M-40%-3%1%7.7×34.9%+54.5%
Ambassador Hotel,Ltd 2704.TWTaiwan$479M+3%+3%-2%n/an/an/a
SSAW Hotels & Resorts 301073.SZChina$474M-34%+1%12%6.1×19.2%+21.4%
Imperial Hotel 9708.TJapan$666M-26%+10%3%1.5×n/an/a
Formosa International Hotels 2707.TWTaiwan$668M+2%+6%26%3.2×-7.7%+4.7%
Waterways Leisure Tourism CORDELIA.NSIndia$677Mn/a-2%14%11.4×n/an/a
Hotel Grand Central H18.SISingapore$403M-5%+7%12%1.6×-4.6%+9.4%
Samhi Hotels SAMHI.NSIndia$397M+6%+12%24%4.3×n/an/a
Jinling Hotel 601007.SSChina$385M-14%-2%7%1.7×3.3%+10.0%
Kelsian KLS.AXAustralia$797M+5%+9%6%0.8×9.2%+15.4%
Centurion OU8.SISingapore$810M-18%+26%61%8.8×-3.8%+18.2%
Viking Line Abp VIK1V.HEFinland$374M-6%+1%4%0.8×3.4%+20.6%
GS P&L 499790.KSSouth Korea$372M-54%+1,157%19%2.6×n/an/a

Questions

Which companies are Huatian Hotel's closest peers?
The cockpit's peer set: Harbour Centre Development (0051.HK), India Tourism Development (ITDC.NS), Stamford Land (H07.SI), Lotte Tour Development (032350.KS), Elevate Campuses (ELEVATE.NS), Juniper Hotels (JUNIPER.NS), Societe Fermiere du Casino Municipal de Cannes (FCMC.PA), Shenzhen Quanxinhao (000007.SZ).
Is Huatian Hotel expensive compared with its peers?
On ev / sales it trades at 10.3× against a peer median of 2.8×, 2nd most expensive of 20 in its peer set.
How has Huatian Hotel stock performed?
Over six months to 6 Nov 2026 the shares returned -6.5% against -5.6% for the median peer; over one year +8.4%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.