← Back to Screener
ScreenerNewsCompareWatchlist
VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemesNewsCompareWatchlist
AnalyzeValuationTotal ReturnDCA CalculatorInsider Activity

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

HDL•NASDAQ
$13.32
$7.68B mkt cap·352.4× P/E·Price updated May 6, 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$780M+13.4%
  • EBITDA$240M+13.3%
  • Net Income$22M-15.0%
  • EPS (Diluted)0.04-17.8%
  • Gross Margin30.15%+1.7%
  • EBITDA Margin30.82%
  • Operating Margin25.18%+2.2%
  • Net Margin2.8%-25.1%
  • ROE6.88%-31.1%
  • ROIC45.88%+28.7%
  • Debt/Equity0.59-21.2%
  • Interest Coverage9.56+7.3%
Technical→

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 27.3%
  • ✓Efficient asset utilization: 1.1x turnover

✗Weaknesses

  • ✗Weak momentum: RS Rating 15 (bottom 15%)
  • ✗Trading more than 30% below 52-week high
  • ✗Expensive at 21.2x book value

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

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 Years27.31%
3 Years35.65%
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 Years33.97%
5 Years36%
3 Years43.21%
Last Year39.09%

HDL Recent Earnings

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

Full history →
●Beat EPS 1/7 qtrs (17%)●Beat Revenue 1/7 qtrs (33%)
Q2 2026Latest
Mar 24, 2026
EPS
$0.10
Est $0.19
-47.4%
Revenue
$230M
Est $239M
-3.9%
Q4 2025
Nov 26, 2025
EPS
$0.10
Est $0.20
-50.0%
Revenue
$214M
Est $239M
-10.5%
Q3 2025
Aug 26, 2025
EPS
$0.30
Est $0.20
+50.0%
Revenue
$201M
Q2 2025
May 21, 2025
EPS
$0.20
Est $0.20
+0.0%
Revenue
$198M
QuarterDateEPS (Act vs Est)Revenue (Act vs Est)
Q2 2026LatestMar 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
Q2 2025May 21, 2025
$0.20vs $0.20+0.0%
$198M
Based on last 7 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
CompanyMarket CapStock PriceP/E Ratio (TTM)Revenue Growth 1YNet MarginReturn on Equity (ROE)FCF YieldDebt / Equity
YUMC logoYUMCYum China Holdings, Inc.Direct Competitor17.11B48.7119.484.37%7.83%15.1%0.38
BJRI logoBJRIBJ's Restaurants, Inc.Direct Competitor841.83M40.0518.543.08%3.15%11.97%1.34
TXRH logoTXRHTexas Roadhouse, Inc.Direct Competitor10.58B159.6924.6816.01%7.49%29.6%0.62
DENN logoDENNDenny's CorporationDirect Competitor321.87M6.2515.24-2.5%2.24%
RRGB logoRRGBRed Robin Gourmet Burgers, Inc.Direct Competitor81.36M3.69-2.82-3.07%-1.92%
DRI logoDRIDarden Restaurants, Inc.Product Competitor23.17B195.7022.096.03%8.66%50.71%2.70
EAT logoEATBrinker International, Inc.Product Competitor6.31B147.1117.6821.95%8.07%123.43%4.57
CAKE logoCAKEThe Cheesecake Factory IncorporatedProduct Competitor3.02B60.6219.754.75%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
Line itemDec'19Dec'20Dec'21Dec'22Dec'23Dec'24TTM
Sales/Revenue233.12M221.41M312.37M560.63M687.53M779.63M805.43M
Revenue Growth %--5.02%41.08%79.47%22.64%13.4%9.65%
Cost of Goods Sold197.63M186.64M268.98M404.54M483.67M544.59M571.5M
COGS % of Revenue84.78%84.29%86.11%72.16%70.35%69.85%-
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%
233.93M▲ 0%
Gross Margin %15.22%15.71%13.89%27.84%29.65%30.15%29.04%
Gross Profit Growth %--2.01%24.78%259.71%30.61%15.29%-
Operating Expenses11.87M11.52M15.1M26.02M34.56M38.75M40.91M
OpEx % of Revenue5.09%5.2%4.84%4.64%5.03%4.97%-
Selling, General & Admin11.87M11.52M15.1M26.02M34.56M38.75M40.91M
SG&A % of Revenue5.09%5.2%4.84%4.64%5.03%4.97%-
Research & Development0000000
R&D % of Revenue-------
Other Operating Expenses0000000
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%
193.02M▲ 0%
Operating Margin %10.13%10.5%9.06%23.2%24.63%25.18%23.96%
Operating Income Growth %--1.51%21.63%359.79%30.17%15.93%-
EBITDA37.92M47.45M63.48M167.46M212.1M240.29M255.4M
EBITDA Margin %16.27%21.43%20.32%29.87%30.85%30.82%31.71%
EBITDA Growth %-25.15%33.77%163.81%26.66%13.29%17.64%
D&A (Non-Cash Add-back)14.3M24.2M35.19M37.39M42.79M44M62.38M
EBIT-27.14M-52.6M-78.31M8.06M36.57M55.96M45.59M
Net Interest Income-10.9M-16.82M-23.42M-19.86M-17.16M-15.47M-13.04M
Interest Income811K888K1.5M1.06M1.85M5.07M-2.86M
Interest Expense11.71M17.71M24.91M20.92M19.01M20.54M10.18M
Other Income/Expense-55.86M-75M-177.88M-162.29M-136.2M-163.04M-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%
67.29M▲ 0%
Pretax Margin %-13.83%-23.37%-47.89%-5.75%4.82%4.26%8.35%
Income Tax774K2.01M1.16M9.03M7.85M11.84M12.97M
Effective Tax Rate %-2.4%-3.89%-0.78%-28.03%23.71%35.63%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%
54.74M▲ 0%
Net Margin %-14.16%-24.28%-48.26%-7.36%3.73%2.8%6.8%
Net Income Growth %--62.82%-180.42%72.64%162.19%-15.02%212.26%
Net Income (Continuing)-33.02M-53.76M-150.75M-41.26M25.26M21.4M54.32M
Discontinued Operations0000000
Minority Interest0002.23M2.04M1.63M1.55M
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%
0.84▲ 0%
EPS Growth %--62.84%-180.08%72.59%162.16%-17.83%553.62%
EPS (Basic)-0.06-0.10-0.27-0.070.050.04-
Diluted Shares Outstanding557.4M557.4M557.4M557.4M557.4M576.73M65.03M
Basic Shares Outstanding557.4M557.4M557.4M557.41M557.41M576.73M65.03M
Dividend Payout Ratio-------

HDL Balance Sheet

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

Line itemDec'19Dec'20Dec'21Dec'22Dec'23Dec'24TTM
Total Current Assets129.64M128.66M206.73M153.4M218.96M323.23M327.51M
Cash & Short-Term Investments36.33M55.13M129.46M93.89M152.91M254.72M258.47M
Cash Only36.33M51.56M92.88M93.88M152.91M254.72M258.47M
Short-Term Investments03.56M36.57M14K000
Accounts Receivable78.32M45.85M41.22M11.9M29.32M30.75M26.63M
Days Sales Outstanding122.6375.5848.177.7515.5714.413.15
Inventory7.5M12.11M33.41M25.98M29.76M31.52M35.14M
Days Inventory Outstanding13.8523.6845.3323.4422.4621.1321.37
Other Current Assets80.49M6.15M930K3.67M3.09M2.85M2.99M
Total Non-Current Assets267.67M472.93M419.99M422.72M357.92M361.2M374.93M
Property, Plant & Equipment255.49M447.81M397M398.73M336.37M337.42M348.84M
Fixed Asset Turnover0.91x0.49x0.79x1.41x2.04x2.31x2.38x
Goodwill0001.12M000
Intangible Assets294K398K375K1.94M402K278K272K
Long-Term Investments004.24M0000
Other Non-Current Assets11.86M24.65M18.23M19.91M19.16M19.71M83.56M
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%
702.44M▲ 0%
Asset Turnover0.59x0.37x0.50x0.97x1.19x1.14x1.18x
Asset Growth %-51.41%4.18%-8.08%0.13%18.64%67.44%
Total Current Liabilities298.17M452.73M596.62M117.23M128.57M128.57M129.5M
Accounts Payable18.92M22.22M26.55M32.31M34.38M30.71M32.27M
Days Payables Outstanding34.9443.4536.0329.1525.9420.5820.27
Short-Term Debt234.68M370.96M521.1M75K000
Deferred Revenue (Current)002.8M3.79M8.31M9.67M39.59M
Other Current Liabilities2.35M2.57M27.69M723K1.61M1.94M2.6M
Current Ratio0.43x0.28x0.35x1.31x1.70x2.51x2.51x
Quick Ratio0.41x0.26x0.29x1.09x1.47x2.27x2.27x
Cash Conversion Cycle101.5455.8157.482.0412.0914.9414.26
Total Non-Current Liabilities109.8M215.83M217.29M216.84M176.19M194.2M198.04M
Long-Term Debt0864K688K521K000
Capital Lease Obligations104.52M206.11M206.54M201.69M163.95M171.22M669.73M
Deferred Tax Liabilities104K958K1.13M3.61M1.35M7.5M31.01M
Other Non-Current Liabilities5.18M7.9M8.94M10.6M7.8M12.49M50.76M
Total Liabilities407.97M668.55M813.91M334.07M304.76M322.76M327.53M
Total Debt358.77M607.75M728.32M242.3M202.94M212.63M215.24M
Net Debt322.44M556.18M635.44M148.42M50.04M-42.09M-43.23M
Debt / Equity---1.00x0.75x0.59x0.59x
Debt / EBITDA9.46x12.81x11.47x1.45x0.96x0.88x0.84x
Net Debt / EBITDA8.50x11.72x10.01x0.89x0.24x-0.18x-0.18x
Interest Coverage2.02x1.31x1.14x6.22x8.91x9.56x4.48x
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%
374.91M▲ 0%
Equity Growth %--528.24%-179.5%229.31%12.43%32.9%111.22%
Book Value per Share-0.02-0.12-0.340.430.490.635.77
Total Shareholders' Equity-10.66M-66.97M-187.18M239.81M270.09M360.03M373.36M
Common Stock29.21M33.85M50.92M3K3K3K3K
Retained Earnings00-246.8M0000
Treasury Stock0000000
Accumulated OCI008.7M-254.68M-224.4M-190.57M-177.24M
Minority Interest0002.23M2.04M1.63M1.55M

HDL Cash Flow Statement

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

Line itemDec'19Dec'20Dec'21Dec'22Dec'23Dec'24TTM
Cash from Operations15.72M2.76M4.38M68.32M114.05M119.7M119.7M
Operating CF Margin %6.74%1.25%1.4%12.19%16.59%15.35%-
Operating CF Growth %--82.46%58.94%1459.13%66.93%4.96%-32.77%
Net Income-33.06M-53.88M-150.82M-41.27M25.69M33.24M54.74M
Depreciation & Amortization32.53M50.81M70.26M73.27M78.56M80.97M19.9M
Stock-Based Compensation0000000
Deferred Taxes0000000
Other Non-Cash Items5.75M9.85M92.27M44.98M6.15M10.01M43.28M
Working Capital Changes10.49M-4.02M-7.33M-8.66M3.65M-4.53M-144K
Change in Receivables-4.59M-8.85M-10.6M-14.54M-7.54M-1.1M-992K
Change in Inventory-4.33M-4.62M-4.6M-9.23M-3.78M-1.76M-4.89M
Change in Payables11.94M3.3M4.34M7.76M2.07M-3.69M0
Cash from Investing-145.93M-92.28M-87.66M888K-11.78M-27.62M9.05M
Capital Expenditures-82.67M-110.22M-67.44M-60.5M-32.8M-34.74M0
CapEx % of Revenue35.46%49.78%21.59%10.79%4.77%4.46%-
Acquisitions727.86K3.25M772.36K-40.04M19.4M00
Investments-------
Other Investing-3M-7.32M-2.62M33.38M55.69K4.17M9.05M
Cash from Financing149.3M109.75M108.5M-65.87M-43.79M12.58M-35.08M
Debt Issued (Net)-8.9M4.25M-3.39M-14.3M-43.99M-43.54M0
Equity Issued (Net)1000K1000K1000K1000K01000K0
Dividends Paid0000000
Share Repurchases0000000
Other Financing150.58M100.85M94.82M-74.72M200K0-35.08M
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%
-140.66M▲ 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%
73.22M▲ 0%
FCF Margin %-28.72%-51.76%-23.17%0.61%11.79%10.9%9.09%
FCF Growth %--71.18%36.86%104.7%2283.32%4.79%-11.62%
FCF per Share-0.12-0.21-0.130.010.150.150.15
FCF Conversion (FCF/Net Income)-0.48x-0.05x-0.03x-1.66x4.45x5.49x1.34x
Interest Paid0000000
Taxes Paid0000000

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

Metric20202021202220232024TTM
Return on Equity (ROE)---150.39%9.98%6.88%14.6%
Return on Invested Capital (ROIC)4.36%4.53%23.26%35.64%45.88%45.88%
Gross Margin15.71%13.89%27.84%29.65%30.15%29.04%
Net Margin-24.28%-48.26%-7.36%3.73%2.8%6.8%
Debt / Equity--1.00x0.75x0.59x0.59x
Interest Coverage1.31x1.14x6.22x8.91x9.56x4.48x
FCF Conversion-0.05x-0.03x-1.66x4.45x5.49x1.34x
Revenue Growth-5.02%41.08%79.47%22.64%13.4%9.65%

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 2024. This represents a 246% increase from $233.1M in 2019.

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) grew revenue by 13.4% 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 2024 (2.8% net margin).

Dividend & Returns

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) has a return on equity (ROE) of 6.9%. This is below average, suggesting room for improvement.

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) generated $73.2M in free cash flow for fiscal year 2024. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.

Explore More HDL

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) financial analysis — history, returns, DCA and operating performance tools

Total Return Calculator

Historical returns with dividends reinvested

→

DCA Calculator

Dollar cost averaging vs lump sum

→

Dividend History

Yield, growth, payout safety & DRIP

→

Earnings History

EPS trends, net income & profitability

→

Price History

Long-term charts & historical price data

→

Revenue History

Sales growth patterns & revenue breakdown

→

Financial Ratios

30 years of market, efficiency and balance-sheet ratios

→

Valuation

DCF intrinsic value, peer multiples & estimates

→
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Patterns find ideas. Fundamentals build conviction.

Data updated daily

Quick Links

  • Home
  • Screener
  • Themes
  • Market Valuation
  • Valuation
  • Compare
  • Total Return
  • DCA Calculator
  • News
  • Insights
  • Methodology
  • How It Works
  • Profile

Popular Screens

  • VCP Hot
  • VCP Warm
  • Value Screens
  • Growth Screens
  • Momentum Screens
  • Technical Screens
  • Quality Screens

Community

  • Follow @VCPScanner on X

Get weekly stock ideas — free

© 2026 VCP Scanner. All rights reserved.
About·Privacy Policy·Terms of Service
Not financial advice. Do your own research.