VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemesMarketEarningsCompareWatchlistInsider
HDLSUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
$12.58$740M
Research
Overview
Valuation
ValuationTargetsPrice
Financials
RevenueEarningsP/ERatiosDividend
Ownership
Holders
Tools
Total ReturnDCA Calculator
← 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

Follow VCP Scanner on XFollow VCP Scanner on LinkedIn
© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist

HDL logoSUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares(HDL)Earnings, Financials & Key Ratios

HDL•NASDAQ
21.0× P/E·Price updated Jun 19, 2026
SectorConsumer CyclicalIndustryRestaurantsSub-IndustryEthnic Cuisine Chains and Hot Pot
AboutSuper Hi International Holding Ltd., an investment holding company, operates Haidilao-branded Chinese cuisine restaurants in Asia, North America, Europe, Oceania, and internationally. The company is involved in the food delivery business. It also engages in the sale of hot pot condiment products and food. The company was incorporated in 2022 and is headquartered in Singapore.Show more
  • Revenue$842M+8.0%
  • EBITDA$124M-48.2%
  • Net Income$36M+67.3%
  • EPS (Diluted)0.60+1487.3%
  • Gross Margin22.59%-25.1%
  • EBITDA Margin14.78%-52.0%
  • Operating Margin4.95%-80.3%
  • Net Margin4.33%+55.0%
  • ROE9.68%+40.7%

HDL Key Insights

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) fundamental analysis — strengths, weaknesses & financial health based on data analysis

✓Strengths

  • ✓High quality earnings: Operating CF exceeds net income
  • ✓Strong 5Y sales CAGR of 30.6%
  • ✓Share count reduced 89.5% through buybacks
  • ✓Efficient asset utilization: 1.1x turnover

✗Weaknesses

  • ✗Weak momentum: RS Rating 19 (bottom 19%)
  • ✗Trading more than 30% below 52-week high

* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.

Get notified when HDL posts new earnings or crosses analyst targets

Free. No account needed. Unsubscribe any time.

Free. Unsubscribe any time.

HDL Price & Volume

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) stock price & volume — 10-year historical chart

Loading chart...

HDL Growth Metrics

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR

Revenue CAGR

10 Years-
5 Years30.61%
3 Years14.5%
TTM9.65%

Profit CAGR

10 Years-
5 Years-
3 Years-
TTM212.26%

EPS CAGR

10 Years-
5 Years-
3 Years-
TTM553.62%

Return on Capital

10 Years30.15%
5 Years33.69%
3 Years27.88%
Last Year7.21%

HDL Recent Earnings

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) EPS & revenue vs analyst estimates — last 4 quarters

Full history →
●Beat EPS 1/8 qtrs (14%)●Beat Revenue 2/8 qtrs (50%)
Q2 2026Latest
May 20, 2026
Metric
Actual
Est
EPS
$0.10-61.5%
$0.26
Rev
$226M+4.8%
$216M
Q2 2026
Mar 24, 2026
Metric
Actual
Est
EPS
$0.10-47.4%
$0.19
Rev
$230M-3.9%
$239M
Q4 2025
Nov 26, 2025
Metric
Actual
Est
EPS
$0.10-50.0%
$0.20
Rev
$214M-10.5%
$239M
Q3 2025
Aug 26, 2025
Metric
Actual
Est
EPS
$0.30+50.0%
$0.20
Rev
$201M
—
QuarterDateEPS (Act vs Est)Revenue (Act vs Est)
Q2 2026LatestMay 20, 2026
$0.10vs $0.26-61.5%
$226Mvs $216M+4.8%
Q2 2026Mar 24, 2026
$0.10vs $0.19-47.4%
$230Mvs $239M-3.9%
Q4 2025Nov 26, 2025
$0.10vs $0.20-50.0%
$214Mvs $239M-10.5%
Q3 2025Aug 26, 2025
$0.30vs $0.20+50.0%
$201M
Based on last 8 quarters of dataView full earnings history →

HDL Peer Comparison

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) competitors in Ethnic Cuisine Chains and Hot Pot — business model, growth, and fundamentals comparison

Select Columns
Stock Universe
Valuation
Growth
Profitability
Financial Health
Dividends & Buybacks
Price Performance
Technical
Fundamentals ($)
Sector-Specific
Institutional Holdings
CompanyMarket CapStock PriceP/E Ratio (TTM)Revenue Growth 1YNet MarginReturn on Equity (ROE)FCF YieldDebt / Equity
YUMC logoYUMCYum China Holdings, Inc.Direct Competitor15.08B42.9317.174.37%7.83%15.1%0.38
BJRI logoBJRIBJ's Restaurants, Inc.Direct Competitor1.15B54.5525.253.08%3.15%11.97%1.34
TXRH logoTXRHTexas Roadhouse, Inc.Direct Competitor11.68B177.7529.149.39%6.85%27.87%1.27
DENN logoDENNDenny's CorporationDirect Competitor321.87M6.2515.24-2.5%2.24%
RRGB logoRRGBRed Robin Gourmet Burgers, Inc.Direct Competitor115.81M6.26-4.78-3.07%-2.23%
DRI logoDRIDarden Restaurants, Inc.Product Competitor25.27B213.4524.096.03%8.66%50.71%2.70
EAT logoEATBrinker International, Inc.Product Competitor7.07B164.8919.8221.95%8.07%123.43%4.57
CAKE logoCAKEThe Cheesecake Factory IncorporatedProduct Competitor3.85B77.1925.144.75%3.96%37.06%7.93

Compare HDL vs Peers

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.

Closest Rival

vs YUMC

Most directly comparable listed peer for HDL.

Scale Benchmark

vs MCD

Larger-name benchmark to compare HDL against a more recognizable public peer.

Peer Set

Compare Top 5

vs YUMC, BJRI, TXRH, DENN

HDL Income Statement

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) annual income statement — 10-year revenue, gross profit & net income history

10Y historyFree accessUpdated daily
MetricDec'19Dec'20Dec'21Dec'22Dec'23Dec'24Dec'25TTM
Sales/Revenue
233.12M221.41M312.37M560.63M687.53M779.63M841.62M805.43M
Revenue Growth %
--5.02%41.08%79.47%22.64%13.4%7.95%9.65%
Cost of Goods Sold
197.63M186.64M268.98M404.54M483.67M544.59M651.5M571.5M
COGS % of Revenue
84.78%84.29%86.11%72.16%70.35%69.85%77.41%-
Gross Profit
35.49M▲ 0%
34.77M▼ 2.0%
43.39M▲ 24.8%
156.09M▲ 259.7%
203.87M▲ 30.6%
235.04M▲ 15.3%
190.13M▼ 19.1%
233.93M▲ 0%
Gross Margin %
15.22%15.71%13.89%27.84%29.65%30.15%22.59%29.04%
Gross Profit Growth %
--2.01%24.78%259.71%30.61%15.29%-19.11%-
Operating Expenses
11.87M11.52M15.1M26.02M34.56M38.75M148.47M40.91M
OpEx % of Revenue
5.09%5.2%4.84%4.64%5.03%4.97%17.64%-
Selling, General & Admin
11.87M11.52M15.1M26.02M34.56M38.75M148.47M40.91M
SG&A % of Revenue
5.09%5.2%4.84%4.64%5.03%4.97%17.64%-
Research & Development
00000000
R&D % of Revenue
--------
Other Operating Expenses
00000000
Operating Income
23.61M▲ 0%
23.26M▼ 1.5%
28.29M▲ 21.6%
130.06M▲ 359.8%
169.31M▲ 30.2%
196.29M▲ 15.9%
41.66M▼ 78.8%
193.02M▲ 0%
Operating Margin %
10.13%10.5%9.06%23.2%24.63%25.18%4.95%23.96%
Operating Income Growth %
--1.51%21.63%359.79%30.17%15.93%-78.77%-
EBITDA
37.92M47.45M63.48M167.46M212.1M240.29M124.4M255.4M
EBITDA Margin %
16.27%21.43%20.32%29.87%30.85%30.82%14.78%31.71%
EBITDA Growth %
-25.15%33.77%163.81%26.66%13.29%-48.23%17.64%
D&A (Non-Cash Add-back)
14.3M24.2M35.19M37.39M42.79M44M82.74M62.38M
EBIT
-27.14M-52.6M-78.31M8.06M36.57M55.96M41.66M45.59M
Net Interest Income
-10.9M-16.82M-23.42M-19.86M-17.16M-15.47M-11.46M-13.04M
Interest Income
811K888K1.5M1.06M1.85M5.07M0-2.86M
Interest Expense
11.71M17.71M24.91M20.92M19.01M20.54M11.46M10.18M
Other Income/Expense
-55.86M-75M-177.88M-162.29M-136.2M-163.04M7.9M-125.73M
Pretax Income
-32.24M▲ 0%
-51.75M▼ 60.5%
-149.59M▼ 189.1%
-32.23M▲ 78.5%
33.11M▲ 202.7%
33.24M▲ 0.4%
49.56M▲ 49.1%
67.29M▲ 0%
Pretax Margin %
-13.83%-23.37%-47.89%-5.75%4.82%4.26%5.89%8.35%
Income Tax
774K2.01M1.16M9.03M7.85M11.84M13.18M12.97M
Effective Tax Rate %
-2.4%-3.89%-0.78%-28.03%23.71%35.63%26.6%19.27%
Net Income
-33.02M▲ 0%
-53.76M▼ 62.8%
-150.75M▼ 180.4%
-41.25M▲ 72.6%
25.65M▲ 162.2%
21.8M▼ 15.0%
36.47M▲ 67.3%
54.74M▲ 0%
Net Margin %
-14.16%-24.28%-48.26%-7.36%3.73%2.8%4.33%6.8%
Net Income Growth %
--62.82%-180.42%72.64%162.19%-15.02%67.27%212.26%
Net Income (Continuing)
-33.02M-53.76M-150.75M-41.26M25.26M21.4M36.38M54.32M
Discontinued Operations
00000000
Minority Interest
0002.23M2.04M1.63M1.54M1.55M
EPS (Diluted)
-0.06▲ 0%
-0.10▼ 62.8%
-0.27▼ 180.1%
-0.07▲ 72.6%
0.05▲ 162.2%
0.04▼ 17.8%
0.60▲ 1487.3%
0.84▲ 0%
EPS Growth %
--62.84%-180.08%72.59%162.16%-17.83%1487.3%553.62%
EPS (Basic)
-0.06-0.10-0.27-0.070.050.040.60-
Diluted Shares Outstanding
557.4M557.4M557.4M557.4M557.4M576.73M60.72M65.03M
Basic Shares Outstanding
557.4M557.4M557.4M557.41M557.41M576.73M60.72M65.03M
Dividend Payout Ratio
--------

HDL Balance Sheet

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) balance sheet — assets, liabilities & shareholders' equity

MetricDec'19Dec'20Dec'21Dec'22Dec'23Dec'24Dec'25TTM
Total Current Assets
129.64M128.66M206.73M153.4M218.96M323.23M353.37M327.51M
Cash & Short-Term Investments
36.33M55.13M129.46M93.89M152.91M254.72M274.78M258.47M
Cash Only
36.33M51.56M92.88M93.88M152.91M254.72M274.78M258.47M
Short-Term Investments
03.56M36.57M14K0000
Accounts Receivable
78.32M45.85M41.22M11.9M29.32M30.75M35.65M26.63M
Days Sales Outstanding
122.6375.5848.177.7515.5714.415.4613.15
Inventory
7.5M12.11M33.41M25.98M29.76M31.52M37.52M35.14M
Days Inventory Outstanding
13.8523.6845.3323.4422.4621.1321.0221.37
Other Current Assets
80.49M6.15M930K3.67M3.09M2.85M5.42M2.99M
Total Non-Current Assets
267.67M472.93M419.99M422.72M357.92M361.2M392.51M374.93M
Property, Plant & Equipment
255.49M447.81M397M398.73M336.37M337.42M364.48M348.84M
Fixed Asset Turnover
0.91x0.49x0.79x1.41x2.04x2.31x2.31x2.38x
Goodwill
0001.12M0000
Intangible Assets
294K398K375K1.94M402K278K311K272K
Long-Term Investments
004.24M0001.96M0
Other Non-Current Assets
11.86M24.65M18.23M19.91M19.16M19.71M21.03M21.43M
Total Assets
397.31M▲ 0%
601.59M▲ 51.4%
626.73M▲ 4.2%
576.11M▼ 8.1%
576.88M▲ 0.1%
684.42M▲ 18.6%
745.88M▲ 9.0%
702.44M▲ 0%
Asset Turnover
0.59x0.37x0.50x0.97x1.19x1.14x1.13x1.18x
Asset Growth %
-51.41%4.18%-8.08%0.13%18.64%8.98%67.44%
Total Current Liabilities
298.17M452.73M596.62M117.23M128.57M128.57M146.83M129.5M
Accounts Payable
18.92M22.22M26.55M32.31M34.38M30.71M36.34M32.27M
Days Payables Outstanding
34.9443.4536.0329.1525.9420.5820.3620.27
Short-Term Debt
234.68M370.96M521.1M75K0045.66M0
Deferred Revenue (Current)
002.8M3.79M8.31M9.67M10.66M39.59M
Other Current Liabilities
2.35M2.57M27.69M723K1.61M1.94M47.14M2.6M
Current Ratio
0.43x0.28x0.35x1.31x1.70x2.51x2.41x2.53x
Quick Ratio
0.41x0.26x0.29x1.09x1.47x2.27x2.15x2.26x
Cash Conversion Cycle
101.5455.8157.482.0412.0914.9416.1214.26
Total Non-Current Liabilities
109.8M215.83M217.29M216.84M176.19M194.2M207.41M198.04M
Long-Term Debt
0864K688K521K0000
Capital Lease Obligations
104.52M206.11M206.54M201.69M163.95M171.22M183.14M669.73M
Deferred Tax Liabilities
104K958K1.13M3.61M1.35M7.5M6.18M31.01M
Other Non-Current Liabilities
5.18M7.9M8.94M10.6M7.8M12.49M15.18M12.96M
Total Liabilities
407.97M668.55M813.91M334.07M304.76M322.76M354.24M327.53M
Total Debt
358.77M607.75M728.32M242.3M202.94M212.63M228.8M215.24M
Net Debt
322.44M556.18M635.44M148.42M50.04M-42.09M-45.98M-43.23M
Debt / Equity
---1.00x0.75x0.59x0.58x0.57x
Debt / EBITDA
9.46x12.81x11.47x1.45x0.96x0.88x1.84x0.84x
Net Debt / EBITDA
8.50x11.72x10.01x0.89x0.24x-0.18x-0.37x-0.17x
Interest Coverage
-2.32x-2.97x-3.14x0.39x1.92x2.72x3.64x4.48x
Total Equity
-10.66M▲ 0%
-66.97M▼ 528.2%
-187.18M▼ 179.5%
242.04M▲ 229.3%
272.12M▲ 12.4%
361.66M▲ 32.9%
391.64M▲ 8.3%
374.91M▲ 0%
Equity Growth %
--528.24%-179.5%229.31%12.43%32.9%8.29%111.22%
Book Value per Share
-0.02-0.12-0.340.430.490.636.455.77
Total Shareholders' Equity
-10.66M-66.97M-187.18M239.81M270.09M360.03M390.1M373.36M
Common Stock
29.21M33.85M50.92M3K3K3K3K3K
Retained Earnings
00-246.8M00000
Treasury Stock
00000000
Accumulated OCI
008.7M-254.68M-224.4M-190.57M0-177.24M
Minority Interest
0002.23M2.04M1.63M1.54M1.55M

HDL Cash Flow Statement

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) cash flow — operating, investing & free cash flow history

MetricDec'19Dec'20Dec'21Dec'22Dec'23Dec'24Dec'25TTM
Cash from Operations
15.72M2.76M4.38M68.32M114.05M119.7M114.65M117.99M
Operating CF Margin %
6.74%1.25%1.4%12.19%16.59%15.35%13.62%-
Operating CF Growth %
--82.46%58.94%1459.13%66.93%4.96%-4.22%78.39%
Net Income
-33.06M-53.88M-150.82M-41.27M25.69M33.24M49.51M54.74M
Depreciation & Amortization
32.53M50.81M70.26M73.27M78.56M80.97M82.65M19.9M
Stock-Based Compensation
00000000
Deferred Taxes
00000000
Other Non-Cash Items
5.75M9.85M92.27M44.98M6.15M10.01M-19.75M86.3M
Working Capital Changes
10.49M-4.02M-7.33M-8.66M3.65M-4.53M2.24M-144K
Change in Receivables
-4.59M-8.85M-10.6M-14.54M-7.54M-1.1M-152K-992K
Change in Inventory
-4.33M-4.62M-4.6M-9.23M-3.78M-1.76M-4.95M-4.89M
Change in Payables
11.94M3.3M4.34M7.76M2.07M-3.69M4.38M0
Cash from Investing
-145.93M-92.28M-87.66M888K-11.78M-27.62M-177.31M46.57M
Capital Expenditures
-82.67M-110.22M-67.44M-60.5M-32.8M-34.74M-53.16M0
CapEx % of Revenue
35.46%49.78%21.59%10.79%4.77%4.46%6.32%0%
Acquisitions
727.86K3.25M772.36K-40.04M19.4M000
Investments
--------
Other Investing
-3M-7.32M-2.62M33.38M55.69K4.17M1.54M46.57M
Cash from Financing
149.3M109.75M108.5M-65.87M-43.79M12.58M-51.03M-46.79M
Debt Issued (Net)
-8.9M4.25M-3.39M-14.3M-43.99M-43.54M-51.03M0
Equity Issued (Net)
7.61M4.65M17.07M23.15M056.11M00
Dividends Paid
00000000
Share Repurchases
00000000
Other Financing
150.58M100.85M94.82M-74.72M200K00-46.79M
Net Change in Cash
19.08M▲ 0%
15.24M▼ 20.1%
37.98M▲ 149.3%
4.33M▼ 88.6%
59.03M▲ 1262.7%
101.81M▲ 72.5%
-110.13M▼ 208.2%
117.81M▲ 0%
Free Cash Flow
-66.95M▲ 0%
-114.61M▼ 71.2%
-72.36M▲ 36.9%
3.4M▲ 104.7%
81.07M▲ 2283.3%
84.95M▲ 4.8%
61.36M▼ 27.8%
99.81M▲ 0%
FCF Margin %
-28.72%-51.76%-23.17%0.61%11.79%10.9%7.29%12.39%
FCF Growth %
--71.18%36.86%104.7%2283.32%4.79%-27.78%20.48%
FCF per Share
-0.12-0.21-0.130.010.150.151.011.53
FCF Conversion (FCF/Net Income)
-0.48x-0.05x-0.03x-1.66x4.45x5.49x3.14x1.82x
Interest Paid
00000000
Taxes Paid
00000000

HDL Key Ratios

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios

Metric202020212022202320242025TTM
Return on Equity (ROE)
---150.39%9.98%6.88%9.68%14.94%
Return on Invested Capital (ROIC)
4.36%4.53%23.26%35.64%45.88%9.39%42.41%
Gross Margin
15.71%13.89%27.84%29.65%30.15%22.59%29.04%
Net Margin
-24.28%-48.26%-7.36%3.73%2.8%4.33%6.8%
Debt / Equity
--1.00x0.75x0.59x0.58x0.57x
Interest Coverage
-2.97x-3.14x0.39x1.92x2.72x3.64x4.48x
FCF Conversion
-0.05x-0.03x-1.66x4.45x5.49x3.14x1.82x
Revenue Growth
-5.02%41.08%79.47%22.64%13.4%7.95%9.65%
Related:HDL Dividend History·HDL Revenue History·HDL Price History·HDL P/E History·HDL Financial Ratios·HDL Institutional Holders

HDL Frequently Asked Questions

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) stock FAQ — growth, dividends, profitability & financials explained

Growth & Financials

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) reported $805.4M in revenue for fiscal year 2025. This represents a 246% increase from $233.1M in 2019.

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) grew revenue by 8.0% over the past year. This is steady growth.

Yes, SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) is profitable, generating $54.7M in net income for fiscal year 2025 (4.3% net margin).

Dividend & Returns

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) has a return on equity (ROE) of 9.7%. This is below average, suggesting room for improvement.

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) generated $99.8M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.

What if you invested $1,000 in HDL back in 2019?

Total return calculator · dividends reinvested · 7+ years of data

See returns →

How much would $100/month in HDL be worth today?

Dollar cost averaging calculator · DCA vs lump sum

Calculate →