VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
TCOM
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
TCOMTrip.com Group Limited
$39.96$25.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksTCOMCash Flow

Trip.com Group Limited (TCOM) Cash Flow Statement

24Y historyFree accessUpdated daily

Cash conversion efficiency is robust, as evidenced by an OCF/NI ratio of 3.41 and a strong FCF margin of 89.4% reported in 2025Q4.

TCOM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02
Cash from Operations14.38B19.63B22B2.64B2.48B-3.82B7.33B7.12B7.07B5.27B3.05B1.96B2.45B1.65B1.85B1.55B1.03B590.88M486.28M347.6M231.46M161.5M74.16M23.43M
Operating CF Margin %23.69%36.82%49.44%13.18%12.36%-20.87%20.56%22.98%26.38%27.4%27.98%26.66%45.53%39.78%52.92%53.8%51.69%39.87%37.72%41.71%44.39%48.38%42.82%23.42%
Operating CF Growth %-26.73%-10.81%733.17%6.71%164.74%-152.13%3.06%0.65%34.06%72.94%55.66%-20.15%48.26%-10.64%19.42%50.86%73.91%21.51%39.9%50.18%43.32%117.79%216.5%-
Net Income33.39B17.23B10B1.37B-645M-3.27B7B1.1B2.16B-1.64B2.4B91.62M906.4M690.51M1.08B1.05B666.77M444.11M398.9M240.36M224.34M133.13M53.82M14.2M
Depreciation & Amortization1.09B1.11B1.05B1.29B1.41B1.57B1.45B982M883.2M718.84M316.21M182.12M121.04M99M89.88M9.74M8.14M2.63M26.32M14.2M8.84M6.77M5.52M3.59M
Stock-Based Compensation2.27B2.04B1.83B1.19B1.68B1.87B1.71B1.71B1.83B3.56B642.6M496.64M437.93M431.72M342.79M242.56M130.53M128.52M000000
Deferred Taxes2.36B-505M-761M295M-337M-493M-176M-632M-171.9M23.48M86.46M-97.57M-35.87M-22.76M-3.39M-18.13M-14.34M2.8M-8.37M-780.32K-1.13M-468.11K51.85K0
Other Non-Cash Items-19B-3.57B621M-700M186M3.43B-2.94B1.84B165.51M-802.65M-2.09B-137.96M-45.37M-77.75M-53.96M813.75K16.72M19.53M90.69M54.64M1.78M2M1.13M789.06K
Working Capital Changes-5.73B3.32B9.26B-800M177M-6.93B282M2.12B2.2B3.41B1.7B1.42B1.07B533.64M391.04M263.24M219.78M-6.7M-22.41M38.28M-2.73M20.07M13.63M4.86M
Change in Receivables-3.04B-924M-6.03B-701M-468M3.19B-2.04B-704M-34.73M-1.33B-1B-261.97M-487.45M-193.87M-166.67M-179.51M-143.18M-9.78M000000
Change in Inventory0000-799M1.71B-428M-2.15B2.36B1.14B-1.07B-342.23M-2.65M169.33M404.83M269.03M244.08M94.07M000000
Change in Payables2.14B-203M8.98B1.31B1.51B-7.76B540M3.69B171.09M1.25B2.1B585.95M537.67M255.16M166.4M186.29M111.33M-92.58M000000
Cash from Investing-4.18B-6.05B5.92B1.14B-4.15B-3.82B-2.41B-14.08B-15.23B-19.83B-4.43B-9.37B-4.09B-1.24B-339.95M-2.44B-762.37M-498.73M-269.97M-206.8M-72.85M-13.09M-12.19M3.43M
Capital Expenditures-797M-591M-606M-498M-571M-532M-834M-708M-494.19M-689.04M-658.13M-4.8B-651.77M-543.12M-218.19M-165.96M-178.15M-165.29M-127.03M-125.7M-73.35M-14.9M-9.38M-13.2M
CapEx % of Revenue1.31%1.11%1.36%2.49%2.85%2.9%2.34%2.29%1.84%3.58%6.04%65.3%12.1%13.06%6.24%5.76%8.96%11.15%9.85%15.08%14.07%4.46%5.42%13.2%
Acquisitions-753M1.22B0-5M-44M-1.27B-196M-1M1.13B-8.91B2.61B-91.93M-102.39M-14.46M-27.53M-636.64M-178.16M000000-2.6M
Investments------------------------
Other Investing-1.64B-1.66B-923M439M-1.22B139M-1.28B-894M-372.01M737.47M111.33M410.38M14.6M-558.62M18.51M-101.12M-56.97M0-1.56M-749.36K500.2K1.81M-2.81M19.23M
Cash from Financing-14.66B-6.71B-2.55B-6.72B3.92B6.03B-9.26B11.93B8.02B12.29B15.23B5.42B5.32B-515.56M-114.75M1.63B96.86M-72.09M16.39M-27.11M-30.35M-4.31M369.67M-30.43M
Debt Issued (Net)-9.12B-6.07B-1.06B-6.78B-4.05B3.93B-10.66B284M6.2B7.06B15.38B5.39B5.04B1.55B000000000-4M
Equity Issued (Net)-3.9B-2.17B-1.62B07.98B000010.65B-872.29M-446.16M132.63M-1.67B-158.76M1.56B0088.17M40.11M9.6M8M369.61M0
Dividends Paid-1.42B0000000000000000-112.27M-72.27M-67.22M-39.95M00-27.33M
Share Repurchases-4.4B-2.17B-1.62B0000-1.2B00-872.29M-446.16M-82.14K-1.73B-158.76M000000-12.31M-82.8M0
Other Financing-218M1.53B135M63M-14M2.1B1.41B11.64B1.82B-5.42B725.27M473.66M143.42M-396.82M44.01M61.14M96.86M40.18M363.84K-22.89K-3.11K-12.31M0899.07K
Net Change in Cash-4.64B7.11B25.5B-2.71B1.78B-2.33B-4.03B5.78B-191.69M-780.99M13.91B-1.84B3.72B-81.9M1.35B719.32M364.79M5.41M220.34M109.24M119.24M144.29M433.11M-3.53M
Free Cash Flow13.58B19.03B21.4B2.14B1.9B-4.36B6.5B6.41B6.57B4.58B2.39B-2.84B1.8B1.11B1.63B1.38B849.44M425.59M359.25M221.9M158.11M146.6M64.78M10.23M
FCF Margin %22.37%35.72%48.07%10.69%9.51%-23.78%18.22%20.69%24.54%23.82%21.94%-38.64%33.44%26.72%46.69%48.04%42.73%28.72%27.87%26.63%30.32%43.92%37.4%10.22%
FCF Growth %-28.64%-11.05%898.51%12.55%143.72%-167.01%1.44%-2.55%43.44%91.73%184.21%-257.63%62.08%-31.96%17.98%62.96%99.59%18.47%61.9%40.34%7.85%126.32%533.5%-
FCF per Share19.4527.6431.893.383.00-7.2510.1211.2911.459.686.31-9.295.913.855.374.603.011.551.320.830.610.580.660.07
FCF Conversion (FCF/Net Income)0.44x1.15x2.22x1.88x-4.50x1.18x1.05x6.40x3.28x-3.72x1.22x8.07x2.46x2.32x1.72x1.48x1.56x1.33x1.22x1.45x1.03x1.21x1.38x1.65x
Interest Paid854M1.65B1.89B1.44B1.5B1.64B1.64B1.44B1.22B594M242.11M31.14M19.28M3.36M0000000000
Taxes Paid5.74B2.7B1.29B471M753M1.24B1.5B1.31B1.57B412M243.83M261.73M271.48M350.44M197.7M184.86M93.3M90.08M52.92M00000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Geopolitical and regulatory exposure

Earnings Quality and Cash Conversion

According to 2025Q4 financial filings, TCOM reported an OCF/NI ratio of 3.41, indicating that operating cash flow significantly outpaced net income, a divergence that warrants careful scrutiny regarding the sustainability of non-operating gains versus core cash-generative capabilities within the company's travel booking platform.

The substantial gap between net income and operating cash flow suggests that reported earnings may be heavily influenced by non-cash items or fair value adjustments. Investors should monitor whether this conversion efficiency persists or if it reflects temporary accounting tailwinds that mask the underlying cash-generating potential of the core business.

Free Cash Flow Margin Expansion

As reported in recent financial statements, TCOM achieved an FCF margin of 89.4% in 2025Q4, demonstrating a sharp improvement in cash generation efficiency compared to the 0.4% margin observed in 2023Q3, which suggests a successful transition toward a more mature and capital-light operational model.

This trajectory indicates that the company is increasingly effective at retaining cash after accounting for necessary capital expenditures. While this trend is positive, the volatility in historical FCF margins suggests that the company's cash flow remains highly sensitive to seasonal travel demand and the timing of large-scale marketing investments.

Capital Intensity Remains Relatively Low

Based on TCOM's reported figures for 2025Q4, the company maintained a CapEx/Revenue ratio of 5.2%, reflecting a disciplined approach to infrastructure investment that allows the platform to scale its digital operations without requiring excessive, recurring capital outlays for physical asset replacement or expansion.

The relatively low capital intensity supports the view that TCOM operates as a high-margin technology platform rather than a capital-heavy travel operator. This efficiency provides management with significant flexibility to allocate capital toward strategic acquisitions or shareholder returns rather than maintenance-heavy infrastructure.

Aggressive Capital Allocation and Returns

As disclosed in recent quarterly reports, TCOM utilized $4.4 billion for share repurchases and $1.4 billion for dividends in 2025Q4, signaling a shift toward returning excess liquidity to shareholders as the company's cash position strengthens beyond its immediate operational and strategic requirements.

This deployment strategy suggests that management is confident in the company's long-term cash generation, though it also raises questions about the lack of large-scale M&A activity. Investors should monitor whether this focus on capital returns indicates a lack of high-return investment opportunities in the current competitive landscape.

TCOM — Frequently Asked Questions

Quick answers to the most common questions about buying TCOM stock.

How much cash does Trip.com Group Limited (TCOM) generate from operations?

Trip.com Group Limited (TCOM) generated $14.38B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Trip.com Group Limited's free cash flow?

Trip.com Group Limited (TCOM) generated $13.58B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Trip.com Group Limited's capital expenditure (CapEx)?

Trip.com Group Limited (TCOM) spent $797.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Trip.com Group Limited distribute cash to shareholders?

In 2025, Trip.com Group Limited (TCOM) returned $1.42B to shareholders via cash dividends and spent $4.40B on share repurchases. This shows the company's commitment to returning capital to its equity investors.