stockrow
Friday 6 November 2026
Export HDL’s income statement to Excel — free account
Super Hi International Holding Ltd. Unsponsored ADR
HDL Consumer Cyclical Restaurants
Super Hi International Holding Ltd. Unsponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $840.8 million, up 8.02% from fiscal 2024.
- Revenue
- +9.99%
- EPS
- −110.0%
- Free cash flow
- +43.4%
- Total debt
- +8.70%
Quarter to June 2026, against a year earlier
10.44
0.11
−1.04%
Follow HDL
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 558 | 686 | 778 | 841 | 889 | +14.6% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | 64.77 | 65.80 | 66.89 | 66.36 | 66.32 | +1.6 pt | ||||||
| EBT | — | — | — | — | — | — | (32) | 33 | 33 | 50 | 27 | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | (5.77) | 4.82 | 4.27 | 5.89 | 2.99 | +11.7 pt | ||||||
| Net income | — | — | — | — | — | — | (32) | 33 | 33 | 50 | 27 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 10.01 | 12.31 | 13.50 | 14.29 | 0.00 | +12.6% | |||||
| Earnings | — | — | — | — | — | — | (0.74) | 0.50 | 0.40 | 0.60 | 0.27 | n/m | ||||||
| Cash flow | — | — | — | — | — | — | 1.23 | 2.05 | 2.08 | 1.95 | 0.00 | +16.7% | ||||||
| Capex | — | — | — | — | — | — | (1.08) | (0.56) | (0.60) | (0.90) | 0.00 | (5.9%) | ||||||
| Free cash flow | — | — | — | — | — | — | 0.14 | 1.49 | 1.48 | 1.05 | 0.00 | +94.2% | ||||||
| Book value | — | — | — | — | — | — | 4.34 | 4.88 | 6.27 | 6.66 | 0.00 | +15.3% | ||||||
| Shares, m | — | — | — | — | — | — | 56 | 56 | 58 | 59 | 34 | +1.8% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 63.13 | 63.13 | 96.45 | 22.94 | 38.67 | 61.4 | |||||
| P/S | — | — | — | — | — | — | 1.39 | 1.39 | 2.13 | 1.12 | 0.00 | 1.5 | ||||||
| P/B | — | — | — | — | — | — | 3.63 | 3.63 | 4.59 | 2.41 | 0.00 | 3.6 | ||||||
| EV/Sales | — | — | — | — | — | — | 1.39 | 1.39 | 2.02 | 1.01 | (0.09) | 1.5 | ||||||
| EV/FCF | — | — | — | — | — | — | 8.98 | 8.98 | 77.55 | 7.46 | (1.62) | 25.7 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 68 | 114 | 120 | 115 | 194 | +18.8% | |||||
| Capex | — | — | — | — | — | — | (60) | (31) | (35) | (53) | (144) | (4.2%) | ||||||
| Free cash flow | — | — | — | — | — | — | 8 | 83 | 85 | 61 | 50 | +97.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 36 | 90 | 195 | 207 | 205 | +78.7% | |||||
| Net debt | — | — | — | — | — | — | 105 | 8 | (86) | (92) | (81) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | 242 | 272 | 362 | 392 | 400 | +17.4% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | 4.45 | 3.46 | 5.09 | 1.41 | +5.1 pt | |||||
| ROIC | — | — | — | — | — | — | 1.27 | 9.01 | 13.55 | 10.65 | 12.37 | +9.4 pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | 9.98 | 6.88 | 9.67 | 2.65 | +9.7 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 12,891 | 13,057 | 14,003 | — | +4.2% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.05 | 0.06 | 0.06 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 24 Sep 2026
Super Hi International Holding Ltd. Unsponsored ADR vs peers in Restaurants (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| FWRG First Watch Restaurant Group, Inc. | $809.9M | 39.8× | 138× | +10.71% (above 0%: growing) | +55.20% (above 0%: growing) | +2.94% (above 0%: growing) | 21.13% | 3.16% | Compare |
| CNNE Cannae Holdings, Inc. | $705.2M | — (loss-making) | — (loss-making) | −7.26% (below 0%: shrinking) | n/m | +64.83% (above 0%: growing) | 16.54% | (55.58%) | Compare |
| PZZA Papa John's International, Inc. | $654.8M | 26.2× | 22.4× | −10.49% (below 0%: shrinking) | −35.71% (below 0%: shrinking) | +14.97% (above 0%: growing) | 27.76% | 3.13% | Compare |
| HDL Super Hi International Holding Ltd. Unsponsored ADR | $597.8M | 38.7× | — | +9.99% (above 0%: growing) | n/m | +43.42% (above 0%: growing) | 65.85% | 5.26% | |
| BRCB Black Rock Coffee Bar, Inc. | $529.3M | — (loss-making) | 53.2× | +25.01% (above 0%: growing) | — | −27.71% (below 0%: shrinking) | 73.07% | 6.51% | Compare |
| LOCO El Pollo Loco Holdings, Inc. | $500.9M | 13.9× | 13.7× | +2.97% (above 0%: growing) | +79.17% (above 0%: growing) | +155.53% (above 0%: growing) | 32.80% | 14.42% | Compare |
| BH.A Biglari Holdings Inc. | $491.2M | — (loss-making) | — (loss-making) | −1.19% (below 0%: shrinking) | −18.71% (below 0%: shrinking) | −73.82% (below 0%: shrinking) | 30.05% | 0.00% | Compare |
| DIN DINE BRANDS GLOBAL, INC. | $454.2M | 90.1× | 12.9× | +15.14% (above 0%: growing) | −19.46% (below 0%: shrinking) | −35.81% (below 0%: shrinking) | 34.03% | 11.61% | Compare |
| KRUS Kura Sushi USA, Inc. | $450.4M | — (loss-making) | — (loss-making) | +11.87% (above 0%: growing) | n/m | +72.93% (above 0%: growing) | 11.96% | (0.72%) | Compare |
| Median of peers | $515.1M | 33.0× | 22.4× | +6.84% | −18.71% | +8.96% | 28.91% | 3.15% |