SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* 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.
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) stock price & volume — 10-year historical chart
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q2 2026Latest | May 20, 2026 | $0.10vs $0.26-61.5% | $226Mvs $216M+4.8% |
| Q2 2026 | Mar 24, 2026 | $0.10vs $0.19-47.4% | $230Mvs $239M-3.9% |
| Q4 2025 | Nov 26, 2025 | $0.10vs $0.20-50.0% | $214Mvs $239M-10.5% |
| Q3 2025 | Aug 26, 2025 | $0.30vs $0.20+50.0% | $201M |
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) competitors in Ethnic Cuisine Chains and Hot Pot — business model, growth, and fundamentals comparison
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) annual income statement — 10-year revenue, gross profit & net income history
| Metric | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|
Sales/Revenue | 233.12M | 221.41M | 312.37M | 560.63M | 687.53M | 779.63M | 841.62M | 805.43M |
Revenue Growth % | - | -5.02% | 41.08% | 79.47% | 22.64% | 13.4% | 7.95% | 9.65% |
Cost of Goods Sold | 197.63M | 186.64M | 268.98M | 404.54M | 483.67M | 544.59M | 651.5M | 571.5M |
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 | 11.87M | 11.52M | 15.1M | 26.02M | 34.56M | 38.75M | 148.47M | 40.91M |
OpEx % of Revenue | 5.09% | 5.2% | 4.84% | 4.64% | 5.03% | 4.97% | 17.64% | - |
Selling, General & Admin | 11.87M | 11.52M | 15.1M | 26.02M | 34.56M | 38.75M | 148.47M | 40.91M |
SG&A % of Revenue | 5.09% | 5.2% | 4.84% | 4.64% | 5.03% | 4.97% | 17.64% | - |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
R&D % of Revenue | - | - | - | - | - | - | - | - |
Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 37.92M | 47.45M | 63.48M | 167.46M | 212.1M | 240.29M | 124.4M | 255.4M |
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) | 14.3M | 24.2M | 35.19M | 37.39M | 42.79M | 44M | 82.74M | 62.38M |
EBIT | -27.14M | -52.6M | -78.31M | 8.06M | 36.57M | 55.96M | 41.66M | 45.59M |
Net Interest Income | -10.9M | -16.82M | -23.42M | -19.86M | -17.16M | -15.47M | -11.46M | -13.04M |
Interest Income | 811K | 888K | 1.5M | 1.06M | 1.85M | 5.07M | 0 | -2.86M |
Interest Expense | 11.71M | 17.71M | 24.91M | 20.92M | 19.01M | 20.54M | 11.46M | 10.18M |
Other Income/Expense | -55.86M | -75M | -177.88M | -162.29M | -136.2M | -163.04M | 7.9M | -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 | 774K | 2.01M | 1.16M | 9.03M | 7.85M | 11.84M | 13.18M | 12.97M |
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 | -41.26M | 25.26M | 21.4M | 36.38M | 54.32M |
Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Minority Interest | 0 | 0 | 0 | 2.23M | 2.04M | 1.63M | 1.54M | 1.55M |
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 | -0.07 | 0.05 | 0.04 | 0.60 | - |
Diluted Shares Outstanding | 557.4M | 557.4M | 557.4M | 557.4M | 557.4M | 576.73M | 60.72M | 65.03M |
Basic Shares Outstanding | 557.4M | 557.4M | 557.4M | 557.41M | 557.41M | 576.73M | 60.72M | 65.03M |
Dividend Payout Ratio | - | - | - | - | - | - | - | - |
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) balance sheet — assets, liabilities & shareholders' equity
| Metric | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|
Total Current Assets | 129.64M | 128.66M | 206.73M | 153.4M | 218.96M | 323.23M | 353.37M | 327.51M |
Cash & Short-Term Investments | 36.33M | 55.13M | 129.46M | 93.89M | 152.91M | 254.72M | 274.78M | 258.47M |
Cash Only | 36.33M | 51.56M | 92.88M | 93.88M | 152.91M | 254.72M | 274.78M | 258.47M |
Short-Term Investments | 0 | 3.56M | 36.57M | 14K | 0 | 0 | 0 | 0 |
Accounts Receivable | 78.32M | 45.85M | 41.22M | 11.9M | 29.32M | 30.75M | 35.65M | 26.63M |
Days Sales Outstanding | 122.63 | 75.58 | 48.17 | 7.75 | 15.57 | 14.4 | 15.46 | 13.15 |
Inventory | 7.5M | 12.11M | 33.41M | 25.98M | 29.76M | 31.52M | 37.52M | 35.14M |
Days Inventory Outstanding | 13.85 | 23.68 | 45.33 | 23.44 | 22.46 | 21.13 | 21.02 | 21.37 |
Other Current Assets | 80.49M | 6.15M | 930K | 3.67M | 3.09M | 2.85M | 5.42M | 2.99M |
Total Non-Current Assets | 267.67M | 472.93M | 419.99M | 422.72M | 357.92M | 361.2M | 392.51M | 374.93M |
Property, Plant & Equipment | 255.49M | 447.81M | 397M | 398.73M | 336.37M | 337.42M | 364.48M | 348.84M |
Fixed Asset Turnover | 0.91x | 0.49x | 0.79x | 1.41x | 2.04x | 2.31x | 2.31x | 2.38x |
Goodwill | 0 | 0 | 0 | 1.12M | 0 | 0 | 0 | 0 |
Intangible Assets | 294K | 398K | 375K | 1.94M | 402K | 278K | 311K | 272K |
Long-Term Investments | 0 | 0 | 4.24M | 0 | 0 | 0 | 1.96M | 0 |
Other Non-Current Assets | 11.86M | 24.65M | 18.23M | 19.91M | 19.16M | 19.71M | 21.03M | 21.43M |
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 | 0.59x | 0.37x | 0.50x | 0.97x | 1.19x | 1.14x | 1.13x | 1.18x |
Asset Growth % | - | 51.41% | 4.18% | -8.08% | 0.13% | 18.64% | 8.98% | 67.44% |
Total Current Liabilities | 298.17M | 452.73M | 596.62M | 117.23M | 128.57M | 128.57M | 146.83M | 129.5M |
Accounts Payable | 18.92M | 22.22M | 26.55M | 32.31M | 34.38M | 30.71M | 36.34M | 32.27M |
Days Payables Outstanding | 34.94 | 43.45 | 36.03 | 29.15 | 25.94 | 20.58 | 20.36 | 20.27 |
Short-Term Debt | 234.68M | 370.96M | 521.1M | 75K | 0 | 0 | 45.66M | 0 |
Deferred Revenue (Current) | 0 | 0 | 2.8M | 3.79M | 8.31M | 9.67M | 10.66M | 39.59M |
Other Current Liabilities | 2.35M | 2.57M | 27.69M | 723K | 1.61M | 1.94M | 47.14M | 2.6M |
Current Ratio | 0.43x | 0.28x | 0.35x | 1.31x | 1.70x | 2.51x | 2.41x | 2.53x |
Quick Ratio | 0.41x | 0.26x | 0.29x | 1.09x | 1.47x | 2.27x | 2.15x | 2.26x |
Cash Conversion Cycle | 101.54 | 55.81 | 57.48 | 2.04 | 12.09 | 14.94 | 16.12 | 14.26 |
Total Non-Current Liabilities | 109.8M | 215.83M | 217.29M | 216.84M | 176.19M | 194.2M | 207.41M | 198.04M |
Long-Term Debt | 0 | 864K | 688K | 521K | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 104.52M | 206.11M | 206.54M | 201.69M | 163.95M | 171.22M | 183.14M | 669.73M |
Deferred Tax Liabilities | 104K | 958K | 1.13M | 3.61M | 1.35M | 7.5M | 6.18M | 31.01M |
Other Non-Current Liabilities | 5.18M | 7.9M | 8.94M | 10.6M | 7.8M | 12.49M | 15.18M | 12.96M |
Total Liabilities | 407.97M | 668.55M | 813.91M | 334.07M | 304.76M | 322.76M | 354.24M | 327.53M |
Total Debt | 358.77M | 607.75M | 728.32M | 242.3M | 202.94M | 212.63M | 228.8M | 215.24M |
Net Debt | 322.44M | 556.18M | 635.44M | 148.42M | 50.04M | -42.09M | -45.98M | -43.23M |
Debt / Equity | - | - | - | 1.00x | 0.75x | 0.59x | 0.58x | 0.57x |
Debt / EBITDA | 9.46x | 12.81x | 11.47x | 1.45x | 0.96x | 0.88x | 1.84x | 0.84x |
Net Debt / EBITDA | 8.50x | 11.72x | 10.01x | 0.89x | 0.24x | -0.18x | -0.37x | -0.17x |
Interest Coverage | -2.32x | -2.97x | -3.14x | 0.39x | 1.92x | 2.72x | 3.64x | 4.48x |
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 | -0.34 | 0.43 | 0.49 | 0.63 | 6.45 | 5.77 |
Total Shareholders' Equity | -10.66M | -66.97M | -187.18M | 239.81M | 270.09M | 360.03M | 390.1M | 373.36M |
Common Stock | 29.21M | 33.85M | 50.92M | 3K | 3K | 3K | 3K | 3K |
Retained Earnings | 0 | 0 | -246.8M | 0 | 0 | 0 | 0 | 0 |
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated OCI | 0 | 0 | 8.7M | -254.68M | -224.4M | -190.57M | 0 | -177.24M |
Minority Interest | 0 | 0 | 0 | 2.23M | 2.04M | 1.63M | 1.54M | 1.55M |
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) cash flow — operating, investing & free cash flow history
| Metric | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 | TTM |
|---|---|---|---|---|---|---|---|---|
Cash from Operations | 15.72M | 2.76M | 4.38M | 68.32M | 114.05M | 119.7M | 114.65M | 117.99M |
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 | -41.27M | 25.69M | 33.24M | 49.51M | 54.74M |
Depreciation & Amortization | 32.53M | 50.81M | 70.26M | 73.27M | 78.56M | 80.97M | 82.65M | 19.9M |
Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 5.75M | 9.85M | 92.27M | 44.98M | 6.15M | 10.01M | -19.75M | 86.3M |
Working Capital Changes | 10.49M | -4.02M | -7.33M | -8.66M | 3.65M | -4.53M | 2.24M | -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 | 11.94M | 3.3M | 4.34M | 7.76M | 2.07M | -3.69M | 4.38M | 0 |
Cash from Investing | -145.93M | -92.28M | -87.66M | 888K | -11.78M | -27.62M | -177.31M | 46.57M |
Capital Expenditures | -82.67M | -110.22M | -67.44M | -60.5M | -32.8M | -34.74M | -53.16M | 0 |
CapEx % of Revenue | 35.46% | 49.78% | 21.59% | 10.79% | 4.77% | 4.46% | 6.32% | 0% |
Acquisitions | 727.86K | 3.25M | 772.36K | -40.04M | 19.4M | 0 | 0 | 0 |
Investments | - | - | - | - | - | - | - | - |
Other Investing | -3M | -7.32M | -2.62M | 33.38M | 55.69K | 4.17M | 1.54M | 46.57M |
Cash from Financing | 149.3M | 109.75M | 108.5M | -65.87M | -43.79M | 12.58M | -51.03M | -46.79M |
Debt Issued (Net) | -8.9M | 4.25M | -3.39M | -14.3M | -43.99M | -43.54M | -51.03M | 0 |
Equity Issued (Net) | 7.61M | 4.65M | 17.07M | 23.15M | 0 | 56.11M | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing | 150.58M | 100.85M | 94.82M | -74.72M | 200K | 0 | 0 | -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 | -0.13 | 0.01 | 0.15 | 0.15 | 1.01 | 1.53 |
FCF Conversion (FCF/Net Income) | -0.48x | -0.05x | -0.03x | -1.66x | 4.45x | 5.49x | 3.14x | 1.82x |
Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|
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 | - | - | 1.00x | 0.75x | 0.59x | 0.58x | 0.57x |
Interest Coverage | -2.97x | -3.14x | 0.39x | 1.92x | 2.72x | 3.64x | 4.48x |
FCF Conversion | -0.05x | -0.03x | -1.66x | 4.45x | 5.49x | 3.14x | 1.82x |
Revenue Growth | -5.02% | 41.08% | 79.47% | 22.64% | 13.4% | 7.95% | 9.65% |
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) stock FAQ — growth, dividends, profitability & financials explained
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).
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.