Saturday 17 October 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. 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.
10.22
0.78
−7.09%
Follow HDL
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | — | 13.94 | 16.06 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | — | 30.00 | 29.94 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 12,891 | 13,057 | 14,003 | ||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.05 | 0.06 | 0.06 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 558 | 686 | 778 | 841 | ||||
| Gross margin, % | — | — | — | — | — | — | 64.77 | 65.80 | 66.89 | 66.36 | |||||
| EBT | — | — | — | — | — | — | (32) | 33 | 33 | 50 | |||||
| EBT margin, % | — | — | — | — | — | — | (5.77) | 4.82 | 4.27 | 5.89 | |||||
| Net income | — | — | — | — | — | — | (32) | 33 | 33 | 50 | |||||
| Depreciation | — | — | — | — | — | — | 37 | 43 | 44 | 44 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 10.01 | 12.31 | 13.50 | 14.29 | ||||
| Earnings | — | — | — | — | — | — | (0.74) | 0.50 | 0.40 | 0.60 | |||||
| Cash flow | — | — | — | — | — | — | 1.23 | 2.05 | 2.08 | 1.95 | |||||
| Capex | — | — | — | — | — | — | (1.08) | (0.56) | (0.60) | (0.90) | |||||
| Free cash flow | — | — | — | — | — | — | 0.14 | 1.49 | 1.48 | 1.05 | |||||
| Book value | — | — | — | — | — | — | 4.34 | 4.88 | 6.27 | 6.66 | |||||
| Shares, m | — | — | — | — | — | — | 56 | 56 | 58 | 59 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 63.13 | 63.13 | 96.45 | 22.94 | ||||
| P/S | — | — | — | — | — | — | 1.39 | 1.39 | 2.13 | 1.12 | |||||
| P/B | — | — | — | — | — | — | 3.63 | 3.63 | 4.59 | 2.41 | |||||
| EV/Sales | — | — | — | — | — | — | 1.39 | 1.39 | 2.02 | 1.01 | |||||
| EV/FCF | — | — | — | — | — | — | 8.98 | 8.98 | 77.55 | 7.46 | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 68 | 114 | 120 | 115 | ||||
| Capex | — | — | — | — | — | — | (60) | (31) | (35) | (53) | |||||
| Free cash flow | — | — | — | — | — | — | 8 | 83 | 85 | 61 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 36 | 90 | 195 | 207 | ||||
| Total debt | — | — | — | — | — | — | 202 | 164 | 171 | 183 | |||||
| Net debt | — | — | — | — | — | — | 105 | 8 | (86) | (92) | |||||
| Shareholders’ equity | — | — | — | — | — | — | 242 | 272 | 362 | 392 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | 4.45 | 3.46 | 5.09 | ||||
| ROIC | — | — | — | — | — | — | 1.27 | 9.01 | 13.55 | 10.65 | |||||
| ROE | — | — | — | — | — | — | 0.00 | 9.98 | 6.88 | 9.67 | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 24 Sep 2026
Charts ten years each
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 |
|---|---|---|---|---|---|---|---|---|---|
| BLMN Bloomin' Brands, Inc. | $850.2M | 31.1× | 8.6× | +1.34% (above 0%: growing) | +23.33% (above 0%: growing) | +321.24% (above 0%: growing) | 39.06% | 3.77% | Compare |
| FWRG First Watch Restaurant Group, Inc. | $762.8M | 40.4× | 67.6× | +15.20% (above 0%: growing) | +33.33% (above 0%: growing) | −580.44% (below 0%: shrinking) | 20.43% | 2.29% | Compare |
| CNNE Cannae Holdings, Inc. | $704.0M | — (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. | $644.3M | 23.9× | 22.7× | −8.84% (below 0%: shrinking) | −10.71% (below 0%: shrinking) | −31.42% (below 0%: shrinking) | 29.72% | 4.81% | Compare |
| HDL Super Hi International Holding Ltd. Unsponsored ADR | $634.3M | 37.9× | — | +9.99% (above 0%: growing) | n/m | +43.42% (above 0%: growing) | 65.85% | 5.26% | |
| LOCO El Pollo Loco Holdings, Inc. | $496.7M | 13.8× | 14.0× | +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 |
| KRUS Kura Sushi USA, Inc. | $475.3M | — (loss-making) | — (loss-making) | +16.17% (above 0%: growing) | −40.00% (below 0%: shrinking) | +46.90% (above 0%: growing) | 11.94% | (0.05%) | Compare |
| DIN DINE BRANDS GLOBAL, INC. | $417.8M | 65.3× | 8.5× | +4.38% (above 0%: growing) | −60.67% (below 0%: shrinking) | −97.04% (below 0%: shrinking) | 37.86% | 13.16% | Compare |
| Median of peers | $570.5M | 31.1× | 14.0× | +2.16% | −10.71% | +7.74% | 29.89% | 3.03% |
Super Hi International Holding Ltd. Unsponsored ADR (HDL) key facts
- Strength: 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.
- Super Hi International Holding Ltd. Unsponsored ADR (HDL) is a Restaurants company in the Consumer Cyclical sector, traded in the US as an ADR.
- As of October 16, 2026, HDL traded at $10.22, a market capitalization of $634.3 million.
- Return on equity was 9.67% and debt-to-equity 0.47.
- Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 2.91 (grey zone) for fiscal 2025.