Hilton Worldwide Holdings Inc（HLT）の決算・業績分析
Hilton Worldwide Holdings Incの2025年有価証券報告書をAI分析。売上高$12.0B(+7.7%)。営業利益$2.7B。Consumer Discretionary。
目次
Hilton Worldwide Holdings Incの2025年度 業績サマリー
Hilton Worldwide Holdings Inc（証券コード: HLT）の2025年度決算・業績分析。売上高は$12.0B（前年比+7.7%）。営業利益は$2.7B（前年比+13.6%）。純利益は$1.5B（前年比-5.1%）。有価証券報告書を基に、業績変化の要因・リスク・見通し・セグメント構成を AI が分析しました。
Hilton Worldwide Holdings Incの2024年度 注目ポイント
※ 直近の2025年度XBRLデータは取込済みですが、AI分析は2024年度の10-Kを対象としています。
- Revenue surged 51.6% YoY to $8.8B (XBRL), driven by global hotel network expansion and Hilton Honors growth (+17% YoY) (10-K).
- Operating income jumped 107.3% YoY to $2.1B, with a robust 23.9% operating margin (XBRL).
- Net income exploded 206.1% YoY to $1.3B, translating to a 14.3% net margin (XBRL).
- Shareholders received $1.7B in returns via dividends ($123M) and share repurchases ($1.6B) (XBRL).
- Despite strong profitability, equity is negative at -$2.4B (XBRL), with a D/E ratio of -7.52x (XBRL).
Hilton Worldwide Holdings Incの売上高変化の要因
- •Total revenue reached $8.8B in FY2024, reflecting a 51.6% YoY increase (XBRL). Growth was driven by expansion of the global hotel network, increased management/franchise contracts, and a 17% YoY rise in Hilton Honors members (10-K). Segment-specific revenue figures are not provided in the XBRL data (N/A).
Hilton Worldwide Holdings Incの営業利益変化の要因
- •Operating income rose 107.3% YoY to $2.1B, with a 23.9% operating margin (XBRL). Net income surged 206.1% YoY to $1.3B, reflecting a 14.3% net margin (XBRL). EBITDA stood at $2.3B (25.7% of revenue) (XBRL). However, the company's ROE is negative at -53.2% (XBRL), likely due to negative equity (-$2.4B) (XBRL).
Hilton Worldwide Holdings Incの事業リスクと対応
Intense competition from hospitality providers could reduce revenues and growth opportunities (10-K).
Fluctuations in supply/demand (e.g., business travel decline) may impact profitability (10-K).
Reliance on third-party hotel owners poses risks from contract terminations or non-compliance (10-K).
Macroeconomic/health risks (e.g., pandemics, inflation) could reduce travel demand (10-K).
Rising labor, energy, and insurance costs may erode margins despite revenue growth (10-K).
Hilton Worldwide Holdings Incの今後の見通し・業績予想
Hilton Worldwide Holdings Incの事業内容
Hilton Worldwide Holdings Inc. operates through two segments: (i) management and franchise (fees from third-party hotel owners, licensing, and management services) and (ii) ownership (hotel room sales, food/beverage, and services at owned/leased hotels) (10-K). The company's competitive advantages include a diverse brand portfolio, the Hilton Honors loyalty program, and a global presence across 140 countries (10-K). Key competitors include Four Seasons, Mandarin Oriental, Ritz-Carlton, JW Marriott, and Intercontinental (10-K).
Hilton Worldwide Holdings IncのAI業績分析レポート（2024年度）
Hilton Worldwide Holdings Inc. (HLT) FY2024 Annual Report Analysis
Highlights
Business Overview
Hilton operates through two segments: (i) management and franchise (fees from third-party hotel owners, licensing, and management services) and (ii) ownership (hotel room sales, food/beverage, and services at owned/leased hotels) (10-K). The company's competitive advantages include a diverse brand portfolio, the Hilton Honors loyalty program, and a global presence across 140 countries (10-K). Key competitors include Four Seasons, Mandarin Oriental, Ritz-Carlton, JW Marriott, and Intercontinental (10-K).
Revenue Analysis
Total revenue reached $8.8B in FY2024, reflecting a 51.6% YoY increase (XBRL). Growth was driven by expansion of the global hotel network, increased management/franchise contracts, and a 17% YoY rise in Hilton Honors members (10-K). Segment-specific revenue figures are not provided in the XBRL data (N/A).
Profitability Analysis
Operating income rose 107.3% YoY to $2.1B, with a 23.9% operating margin (XBRL). Net income surged 206.1% YoY to $1.3B, reflecting a 14.3% net margin (XBRL). EBITDA stood at $2.3B (25.7% of revenue) (XBRL). However, the company's ROE is negative at -53.2% (XBRL), likely due to negative equity (-$2.4B) (XBRL).
Balance Sheet Analysis
Total assets are $15.4B (XBRL), but total equity is negative at -$2.4B (XBRL), with an equity ratio of -15.3% (XBRL). The D/E ratio is -7.52x (XBRL), indicating potential net debt. Cash reserves amount to $800M (XBRL), but the current ratio is 0.70x (XBRL), suggesting short-term liquidity challenges.
Cash Flow Analysis
Operating cash flow was $1.7B (XBRL), with $1.6B in free cash flow after $39M in CapEx (XBRL). Investing cash flow was -$123M (XBRL), and financing cash flow was -$1.8B (XBRL), driven by $1.6B in share repurchases and $123M in dividends (XBRL).
Working Capital Analysis
Receivables Days: 62 days (XBRL); Payables Days: 19 days (XBRL); Asset Turnover: 0.57x (XBRL). Cash Conversion Cycle (CCC) is not explicitly calculated in the data (N/A).
Risks
Outlook
Management expects continued expansion of the global hotel network and growth in Hilton Honors members, but challenges from inflation and interest rates may impact the development pipeline execution (10-K). No explicit forward-looking guidance is provided for FY2025 (N/A).
Historical Time Series
| Metric | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|
| Revenue | 8.9B | 9.5B | 4.3B | 5.8B | 8.8B | 10.2B |
| Operating Income | 1.4B | 1.7B | -418M | 1.0B | 2.1B | 2.2B |
| Net Income | 764M | 881M | -715M | 410M | 1.3B | 1.1B |
| Total Assets | 15.0B | 16.8B | 15.4B | 15.5B | 15.4B | 16.5B |
| Total Equity | -482M | -1.5B | -821M | -1.1B | -2.4B | -3.7B |
| Operating Cash Flow | 1.3B | 1.4B | 708M | 109M | 1.7B | 1.9B |
Consumer Discretionaryの企業一覧
Hilton Worldwide Holdings Incと同じ「Consumer Discretionary」セクターの企業