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. In the quarter to June 2026, revenue grew 9.99%, EPS fell 110.0%, free cash flow grew 43.4% and total debt rose 8.70%, each against the same quarter a year earlier. Dividend growth for three consecutive years, revenue growth for three.
Follow HDL
Super Hi International Holding Ltd. Unsponsored ADR (HDL) Altman Z-score
Super Hi International Holding Ltd. Unsponsored ADR's Altman Z-score for fiscal 2025 is 2.91, in the grey zone (1.81–2.99).
Altman Z-score, annual
Embed this chart
Annual newest first
| Period | Altman Z-score | Change (points) |
|---|---|---|
| FY2025 | 2.91 | (1.46) |
| FY2024 | 4.36 | — |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Working capital / total assets | 0.28 | — | 0.33 | |
| Retained earnings / total assets | (0.27) | — | −0.38 | |
| EBIT / total assets | 0.07 | — | 0.23 | |
| Market value of equity / total liabilities | 2.67 | — | 1.60 | |
| Sales / total assets | 1.13 | — | 1.13 | |
| Altman Z-score | Grey zone | 2.91 | ||
| Z″ Variant for non-manufacturing and asset-light companies (drops the sales/assets term, uses book equity) | Grey zone | 2.56 | ||
How the Altman Z-score works
Z = 1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets (Altman, 1968). The market value of equity is the close on the last trading day of the fiscal year times weighted basic shares.
Z″ = 6.56 × working capital ÷ total assets + 3.26 × retained earnings ÷ total assets + 6.72 × EBIT ÷ total assets + 1.05 × book equity ÷ total liabilities (Altman, Hartzell and Peck, 1995), the variant for non-manufacturing and asset-light companies.
| Zone | Z | Z″ |
|---|---|---|
| Safe zone | above 2.99 | above 2.60 |
| Grey zone | 1.81–2.99 | 1.10–2.60 |
| Distress zone | below 1.81 | below 1.10 |
Not worked out for banks, insurers and REITs, whose balance sheets the model does not describe, nor when a figure is missing or there is no share price in the week to the fiscal year end.
Altman Z-score against peers
| Company | Altman Z-score |
|---|---|
| PZZA Papa John's International, Inc. compare | 3.7× |
| KRUS Kura Sushi USA, Inc. compare | 3.6× |
| HDL Super Hi International Holding Ltd. Unsponsored ADR | 2.9× |
| CNNE Cannae Holdings, Inc. compare | 1.8× |
| LOCO El Pollo Loco Holdings, Inc. compare | 1.6× |
| FWRG First Watch Restaurant Group, Inc. compare | 1.1× |
| DIN DINE BRANDS GLOBAL, INC. compare | 1.0× |
| BLMN Bloomin' Brands, Inc. compare | 0.8× |
| BH.A Biglari Holdings Inc. compare | — |
What Altman Z-score is
The Altman Z-Score weighs working capital, retained earnings, operating profit, market value and sales against assets and debts to gauge the risk of distress.
1.2 × working capital ÷ total assets + 1.4 × retained earnings ÷ total assets + 3.3 × EBIT ÷ total assets + 0.6 × market value of equity ÷ total liabilities + 1.0 × revenue ÷ total assets