Symbols / HDL Stock $14.10 +0.00% Super Hi International Holding Ltd.

Consumer Cyclical • Restaurants • Singapore • NGM
HDL (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
About

Super Hi International Holding Ltd., an investment holding company, engages in the restaurant operation, delivery business, and others in Asia, North America, Europe, Oceania, and internationally. It owns and operates Haidilao restaurants. The company also offers food delivery services; and sells hot pot condiment products and food under the Haidilao brand and secondary brands to local guests and retailers. The company was incorporated in 2022 and is headquartered in Singapore.

Stock Fundamentals
Scroll to Statements
Market Cap 861.73M Enterprise Value 9.13B Income 36.43M Sales 841.96M Book/sh 8.73 Cash/sh 0.42
Dividend Yield — Payout 0.00% Employees 14003 IPO — P/E 23.50 Forward P/E 15.33
PEG — P/S 1.02 P/B 1.62 P/C — EV/EBITDA 105.53 EV/Sales 10.84
Quick Ratio 1.98 Current Ratio 2.41 Debt/Eq 58.42 LT Debt/Eq — EPS (ttm) 0.60 EPS next Y 0.92
EPS Growth — Revenue Growth 10.00% Earnings 2026-05-27 ROA 3.74% ROE 9.65% ROIC —
Gross Margin 28.67% Oper. Margin 7.81% Profit Margin 4.33% Shs Outstand 58.84M Shs Float 582.86M Short Float 0.01%
Short Ratio 1.98 Short Interest — 52W High 23.62 52W Low 14.10 Beta 0.67 Avg Volume 1.22K
Volume 259.00 Target Price $18.60 Recom Buy Prev Close $14.10 Price $14.10 Change 0.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$18.60
Mean price target
2. Current target
$14.10
Latest analyst target
3. DCF / Fair value
$15.33
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$14.10
Low
$16.50
High
$21.30
Mean
$18.60
News
RSS: Latest HDL news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
840.75
+8.02%
778.31
+13.40%
686.36
+22.95%
558.23
Operating Revenue
808.99
+6.64%
758.59
+13.06%
670.97
+21.51%
552.18
Cost Of Revenue
554.92
+9.97%
504.63
+12.22%
449.69
+20.02%
374.69
Reconciled Cost Of Revenue
554.92
+9.97%
504.63
+12.22%
449.69
+20.02%
374.69
Gross Profit
285.83
+4.44%
273.68
+15.64%
236.67
+28.95%
183.53
Operating Expense
228.94
+10.24%
207.67
+9.90%
188.96
+11.49%
169.48
Research And Development
—
3.94
—
—
Selling General And Administration
75.64
+18.26%
63.96
+3.00%
62.10
+2.91%
60.34
General And Administrative Expense
75.64
+18.26%
63.96
+3.00%
62.10
+2.91%
60.34
Salaries And Wages
13.25
+6.94%
12.39
+12.03%
11.06
+1.62%
10.88
Other Gand A
38.15
+21.38%
31.43
-7.21%
33.88
-7.06%
36.45
Other Operating Expenses
70.65
+12.60%
62.74
+29.89%
48.30
+33.49%
36.19
Total Expenses
783.86
+10.05%
712.30
+11.53%
638.65
+17.36%
544.17
Operating Income
56.90
-13.81%
66.01
+38.34%
47.72
+239.42%
14.06
EBITDA
143.60
+16.99%
122.75
+2.22%
120.09
+125.67%
53.22
Normalized EBITDA
132.84
-5.64%
140.77
+18.10%
119.19
+41.09%
84.48
Reconciled Depreciation
82.65
+2.07%
80.97
+3.07%
78.56
+7.68%
72.95
EBIT
60.95
+45.89%
41.78
+0.60%
41.53
+310.42%
-19.74
Total Unusual Items
10.77
+159.76%
-18.02
-2117.69%
0.89
+102.86%
-31.27
Total Unusual Items Excluding Goodwill
10.77
+159.76%
-18.02
-2117.69%
0.89
+102.86%
-31.27
Special Income Charges
-5.09
-259.76%
-1.41
-132.66%
4.33
+145.23%
-9.57
Other Special Charges
0.07
+108.56%
-0.83
+53.82%
-1.79
+65.12%
-5.15
Impairment Of Capital Assets
2.00
+4359.57%
-0.05
+99.05%
-4.92
-162.88%
7.83
Write Off
—
—
—
—
Net Income
36.43
+67.10%
21.80
-15.02%
25.65
+162.19%
-41.25
Pretax Income
49.51
+48.92%
33.24
+0.41%
33.11
+202.72%
-32.23
Net Non Operating Interest Income Expense
-17.85
-11.77%
-15.97
+8.60%
-17.47
+13.25%
-20.14
Interest Expense Non Operating
11.45
+34.07%
8.54
+1.35%
8.42
-32.57%
12.49
Net Interest Income
-17.85
-11.77%
-15.97
+8.60%
-17.47
+13.25%
-20.14
Interest Expense
11.45
+34.07%
8.54
+1.35%
8.42
-32.57%
12.49
Interest Income Non Operating
7.67
+51.06%
5.07
+174.86%
1.85
+74.48%
1.06
Interest Income
7.67
+51.06%
5.07
+174.86%
1.85
+74.48%
1.06
Other Income Expense
10.46
+162.27%
-16.80
-686.90%
2.86
+110.95%
-26.15
Other Non Operating Income Expenses
-0.31
-125.23%
1.22
-37.99%
1.97
-61.52%
5.12
Gain On Sale Of Security
15.86
+195.49%
-16.60
-383.24%
-3.44
+84.16%
-21.69
Tax Provision
13.17
+11.19%
11.84
+50.88%
7.85
-13.10%
9.03
Tax Rate For Calcs
0.00
-25.34%
0.00
+50.26%
0.00
+39.48%
0.00
Tax Effect Of Unusual Items
2.86
+144.62%
-6.42
-3131.82%
0.21
+103.98%
-5.32
Net Income Including Noncontrolling Interests
36.34
+69.81%
21.40
-15.27%
25.26
+161.21%
-41.26
Net Income From Continuing Operation Net Minority Interest
36.43
+67.10%
21.80
-15.02%
25.65
+162.19%
-41.25
Net Income From Continuing And Discontinued Operation
36.43
+67.10%
21.80
-15.02%
25.65
+162.19%
-41.25
Net Income Continuous Operations
36.34
+69.81%
21.40
-15.27%
25.26
+161.21%
-41.26
Minority Interests
0.09
-77.36%
0.40
+1.52%
0.40
+2540.00%
0.01
Normalized Income
28.53
-14.59%
33.40
+33.75%
24.97
+263.23%
-15.30
Net Income Common Stockholders
36.43
+67.10%
21.80
-15.02%
25.65
+162.19%
-41.25
Otherunder Preferred Stock Dividend
—
—
0.00
0.00
Diluted EPS
0.60
+50.00%
0.40
-20.00%
0.50
+171.43%
-0.70
Basic EPS
0.60
+50.00%
0.40
-20.00%
0.50
+171.43%
-0.70
Basic Average Shares
58.84
+2.02%
57.67
+3.47%
55.74
+0.00%
55.74
Diluted Average Shares
58.84
+2.02%
57.67
+3.47%
55.74
+0.00%
55.74
Diluted NI Availto Com Stockholders
36.43
+67.10%
21.80
-15.02%
25.65
+162.19%
-41.25
Depreciation Amortization Depletion Income Statement
82.65
+2.07%
80.97
+3.07%
78.56
+7.68%
72.95
Depreciation And Amortization In Income Statement
82.65
+2.07%
80.97
+3.07%
78.56
+7.68%
72.95
Depreciation Income Statement
—
—
78.56
+7.68%
72.95
Gain On Sale Of PPE
-3.01
-31.62%
-2.29
+4.10%
-2.39
+65.34%
-6.89
Rent And Landing Fees
24.23
+20.36%
20.14
+17.34%
17.16
+31.95%
13.01
Rent Expense Supplemental
24.23
+20.36%
20.14
+17.34%
17.16
+31.95%
13.01
Total Other Finance Cost
14.07
+12.48%
12.51
+14.80%
10.89
+25.13%
8.71
Line Item Trend 2025-12-31 2024-12-31 2023-12-31
Total Assets
745.88
+8.98%
684.42
+18.64%
576.88
Current Assets
353.37
+9.33%
323.23
+47.62%
218.96
Cash Cash Equivalents And Short Term Investments
271.99
+6.78%
254.72
+66.58%
152.91
Cash And Cash Equivalents
271.99
+6.78%
254.72
+66.58%
152.91
Cash Financial
271.99
+6.78%
254.72
+66.58%
152.91
Other Short Term Investments
—
—
0.00
Receivables
35.65
+15.93%
30.75
+4.88%
29.32
Accounts Receivable
35.65
+15.93%
30.75
+4.88%
29.32
Other Receivables
—
—
1.09
Taxes Receivable
—
—
0.00
Accrued Interest Receivable
—
—
0.00
Inventory
37.52
+19.03%
31.52
+5.91%
29.76
Raw Materials
37.52
+19.03%
31.52
+5.91%
29.76
Prepaid Assets
5.42
+60.36%
3.38
-12.98%
3.88
Restricted Cash
2.79
-2.17%
2.85
-7.49%
3.09
Total Non Current Assets
392.51
+8.67%
361.20
+0.92%
357.92
Net PPE
364.48
+8.02%
337.42
+0.31%
336.37
Gross PPE
631.97
+11.44%
567.08
+6.24%
533.77
Accumulated Depreciation
-267.49
-16.47%
-229.66
-16.34%
-197.41
Properties
0.00
0.00
0.00
Land And Improvements
—
0.00
0.00
Buildings And Improvements
—
—
469.14
Machinery Furniture Equipment
52.58
+2.47%
51.31
+2.31%
50.16
Construction In Progress
12.76
+41.03%
9.05
-37.49%
14.47
Leases
566.63
+11.82%
506.72
+8.01%
469.14
Goodwill And Other Intangible Assets
0.31
+11.87%
0.28
-30.85%
0.40
Goodwill
—
—
0.00
Other Intangible Assets
0.31
+11.87%
0.28
-30.85%
0.40
Investments And Advances
—
—
—
Non Current Deferred Assets
4.72
+24.37%
3.80
+90.43%
2.00
Non Current Deferred Taxes Assets
4.72
+24.37%
3.80
+90.43%
2.00
Non Current Prepaid Assets
21.03
+18.53%
17.75
+3.18%
17.20
Total Liabilities Net Minority Interest
354.24
+9.75%
322.76
+5.91%
304.76
Current Liabilities
146.83
+14.21%
128.57
0.00%
128.57
Payables And Accrued Expenses
88.53
+17.17%
75.55
-5.16%
79.66
Payables
88.53
+17.17%
75.55
-5.16%
79.66
Accounts Payable
36.34
+18.32%
30.71
-10.66%
34.38
Other Payable
32.13
+8.19%
29.70
+16.41%
25.52
Current Accrued Expenses
—
—
—
Total Tax Payable
17.88
+29.45%
13.81
-27.04%
18.93
Current Debt And Capital Lease Obligation
45.66
+10.28%
41.41
+6.18%
39.00
Current Debt
—
—
0.00
Other Current Borrowings
—
—
—
Current Capital Lease Obligation
45.66
+10.28%
41.41
+6.18%
39.00
Current Deferred Liabilities
10.66
+10.23%
9.67
+16.41%
8.31
Current Deferred Revenue
10.66
+10.23%
9.67
+16.41%
8.31
Total Non Current Liabilities Net Minority Interest
207.41
+6.80%
194.20
+10.22%
176.19
Long Term Debt And Capital Lease Obligation
183.14
+6.96%
171.22
+4.44%
163.95
Long Term Debt
—
—
0.00
Long Term Capital Lease Obligation
183.14
+6.96%
171.22
+4.44%
163.95
Long Term Provisions
15.18
+21.50%
12.49
+60.19%
7.80
Non Current Deferred Liabilities
9.09
-13.31%
10.48
+135.86%
4.45
Non Current Deferred Revenue
2.90
-2.52%
2.98
-3.81%
3.10
Non Current Deferred Taxes Liabilities
6.18
-17.59%
7.50
+457.09%
1.35
Other Non Current Liabilities
—
—
3.10
Stockholders Equity
390.10
+8.35%
360.03
+33.30%
270.09
Common Stock Equity
390.10
+8.35%
360.03
+33.30%
270.09
Capital Stock
0.00
+0.00%
0.00
+0.00%
0.00
Common Stock
0.00
+0.00%
0.00
+0.00%
0.00
Share Issued
650.30
+0.00%
650.30
+16.67%
557.40
Ordinary Shares Number
588.37
+0.00%
588.37
+5.56%
557.40
Treasury Shares Number
61.93
+0.00%
61.93
+0.00%
61.93
Additional Paid In Capital
550.59
+0.00%
550.59
+11.35%
494.48
Gains Losses Not Affecting Retained Earnings
-160.49
+15.78%
-190.57
+15.08%
-224.40
Minority Interest
1.54
-5.57%
1.63
-19.75%
2.04
Total Equity Gross Minority Interest
391.64
+8.29%
361.66
+32.90%
272.12
Total Capitalization
390.10
+8.35%
360.03
+33.30%
270.09
Working Capital
206.54
+6.10%
194.66
+115.35%
90.39
Invested Capital
390.10
+8.35%
360.03
+33.30%
270.09
Total Debt
228.80
+7.61%
212.63
+4.77%
202.94
Net Debt
—
—
—
Capital Lease Obligations
228.80
+7.61%
212.63
+4.77%
202.94
Net Tangible Assets
389.79
+8.35%
359.75
+33.40%
269.68
Tangible Book Value
389.79
+8.35%
359.75
+33.40%
269.68
Current Provisions
1.99
+2.37%
1.94
+20.78%
1.61
Duefrom Related Parties Current
—
—
—
Dueto Related Parties Current
2.18
+63.81%
1.33
+57.84%
0.84
Held To Maturity Securities
—
—
—
Interest Payable
—
—
—
Investmentin Financial Assets
—
—
—
Non Current Note Receivables
1.96
+0.00%
1.96
+0.00%
1.96
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
114.65
-4.22%
119.70
+4.96%
114.05
+66.93%
68.32
Cash Flow From Continuing Operating Activities
114.65
-4.22%
119.70
+4.96%
114.05
+66.93%
68.32
Net Income From Continuing Operations
49.51
+48.92%
33.24
+0.41%
33.11
+202.72%
-32.23
Depreciation Amortization Depletion
82.65
+2.07%
80.97
+3.07%
78.56
+7.68%
72.95
Depreciation
82.54
+2.10%
80.85
+3.06%
78.45
+7.61%
72.91
Amortization Cash Flow
0.11
-13.01%
0.12
+16.04%
0.11
+130.43%
0.05
Depreciation And Amortization
82.65
+2.07%
80.97
+3.07%
78.56
+7.68%
72.95
Amortization Of Intangibles
0.11
-13.01%
0.12
+16.04%
0.11
+130.43%
0.05
Other Non Cash Items
3.85
+93.81%
1.99
-52.52%
4.19
-20.75%
5.28
Asset Impairment Charge
2.00
+4359.57%
-0.05
+99.05%
-4.92
-162.88%
7.83
Operating Gains Losses
-12.58
-163.90%
19.69
+123.28%
8.82
-65.32%
25.43
Gain Loss On Investment Securities
-1.71
+44.81%
-3.10
-99.74%
-1.55
-695.90%
-0.20
Net Foreign Currency Exchange Gain Loss
-13.88
-167.73%
20.50
+177.87%
7.38
-60.61%
18.73
Gain Loss On Sale Of PPE
3.01
+31.62%
2.29
-4.10%
2.39
-65.34%
6.89
Change In Working Capital
2.24
+149.38%
-4.53
-224.08%
3.65
+142.18%
-8.65
Change In Receivables
-0.15
+86.22%
-1.10
+85.35%
-7.53
+48.19%
-14.53
Changes In Account Receivables
-0.15
+86.22%
-1.10
+85.35%
-7.53
+49.16%
-14.81
Change In Inventory
-4.95
-181.64%
-1.76
+53.44%
-3.78
+59.05%
-9.23
Change In Prepaid Assets
-0.85
0.00
-100.00%
0.02
-99.14%
2.21
Change In Payables And Accrued Expense
8.37
+387.30%
-2.91
-136.86%
7.90
-34.10%
11.99
Change In Payable
8.37
+387.30%
-2.91
-136.86%
7.90
-34.10%
11.99
Change In Account Payable
4.38
+218.74%
-3.69
-278.55%
2.06
-73.39%
7.76
Change In Other Working Capital
-0.17
-113.82%
1.25
-82.31%
7.04
+680.16%
0.90
Change In Other Current Assets
—
—
7.19
+407.20%
1.42
Investing Cash Flow
-177.31
-542.05%
-27.62
-134.53%
-11.78
-1426.01%
0.89
Cash Flow From Continuing Investing Activities
-177.31
-542.05%
-27.62
-134.53%
-11.78
-1426.01%
0.89
Net PPE Purchase And Sale
-53.02
-53.19%
-34.61
-11.60%
-31.01
+48.63%
-60.37
Purchase Of PPE
-53.16
-53.01%
-34.74
-5.92%
-32.80
+45.76%
-60.47
Sale Of PPE
0.14
+5.97%
0.13
-92.51%
1.79
+1637.86%
0.10
Capital Expenditure
-53.29
-53.39%
-34.74
-5.36%
-32.97
+45.47%
-60.47
Net Investment Purchase And Sale
-125.69
-4154.48%
3.10
+97.96%
1.57
-96.17%
40.86
Purchase Of Investment
-501.32
-114.94%
-233.24
-139.83%
-97.25
0.00
Sale Of Investment
375.63
+58.94%
236.34
+139.17%
98.82
+141.83%
40.86
Net Business Purchase And Sale
0.00
0.00
-100.00%
17.39
+699.21%
-2.90
Purchase Of Business
—
0.00
0.00
+100.00%
-2.90
Gain Loss On Sale Of Business
0.00
0.00
-100.00%
0.60
0.00
Net Intangibles Purchase And Sale
-0.14
0.00
+100.00%
-0.17
0.00
Purchase Of Intangibles
-0.14
0.00
+100.00%
-0.17
0.00
Net Other Investing Changes
-3.81
-2278.75%
-0.16
+82.53%
-0.92
-104.05%
22.60
Financing Cash Flow
-51.03
-505.78%
12.58
+128.72%
-43.79
+33.52%
-65.87
Cash Flow From Continuing Financing Activities
-51.03
-505.78%
12.58
+128.72%
-43.79
+33.52%
-65.87
Net Issuance Payments Of Debt
-51.03
-17.22%
-43.54
+1.03%
-43.99
+12.74%
-50.41
Issuance Of Debt
—
0.00
0.00
-100.00%
40.28
Repayment Of Debt
-51.03
-17.22%
-43.54
+1.03%
-43.99
+51.50%
-90.69
Long Term Debt Issuance
—
0.00
0.00
-100.00%
40.28
Long Term Debt Payments
-51.03
-17.22%
-43.54
+1.03%
-43.99
+51.50%
-90.69
Net Long Term Debt Issuance
-51.03
-17.22%
-43.54
+1.03%
-43.99
+12.74%
-50.41
Net Common Stock Issuance
0.00
-100.00%
56.11
0.00
-100.00%
23.15
Cash Dividends Paid
—
0.00
0.00
0.00
Net Other Financing Charges
—
—
0.20
+100.60%
-33.45
Changes In Cash
-113.70
-208.64%
104.66
+78.95%
58.48
+1650.99%
3.34
Effect Of Exchange Rate Changes
3.57
+225.33%
-2.85
-620.29%
0.55
-44.86%
0.99
Beginning Cash Position
254.72
+66.58%
152.91
+62.88%
93.88
+4.84%
89.55
End Cash Position
144.59
-43.24%
254.72
+66.58%
152.91
+62.88%
93.88
Free Cash Flow
61.36
-27.78%
84.95
+4.79%
81.07
+932.75%
7.85
Common Stock Issuance
0.00
-100.00%
56.11
0.00
-100.00%
23.15
Interest Paid CFF
—
0.00
0.00
+100.00%
-5.15
Interest Received CFI
5.34
+31.69%
4.05
+195.77%
1.37
+95.71%
0.70
Issuance Of Capital Stock
0.00
-100.00%
56.11
0.00
-100.00%
23.15
Other Cash Adjustment Outside Changein Cash
—
—
—
—
Sale Of Business
0.00
0.00
-100.00%
17.39
0.00
Taxes Refund Paid
-13.02
-12.04%
-11.62
-24.24%
-9.35
-309.90%
-2.28
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category