SUPER HI INTERNATIONAL HOLDING LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.68 HKD | +10.61% |
|
+7.61% | +60.38% |
| 05-13 | Haidilao hotpot restaurant operator Super Hi targets $1.38 bln valuation in US IPO | RE |
| 05-01 | Super Hi Plans Nasdaq Listing; Swings to Profit in 2023 | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 788.3 | 824.9 | 1,322 | - | - |
| Enterprise Value (EV) 1 | 788.3 | 824.9 | 1,322 | 1,322 | 1,322 |
| P/E ratio | -18.2 x | 26.6 x | 25.9 x | 19.4 x | 15.5 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 1.2 x | 1.65 x | 1.44 x | 1.28 x |
| EV / Revenue | - | 1.2 x | 1.65 x | 1.44 x | 1.28 x |
| EV / EBITDA | - | 6.87 x | 8.63 x | 7.15 x | 6.16 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | 4.11 x | 3.47 x | 2.89 x |
| Nbr of stocks (in thousands) | 619,333 | 619,333 | 619,333 | - | - |
| Reference price 2 | 1.273 | 1.332 | 2.135 | 2.135 | 2.135 |
| Announcement Date | 30/03/23 | 26/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 686.4 | 803.5 | 915.5 | 1,033 |
| EBITDA 1 | - | 120.1 | 153.3 | 184.9 | 214.7 |
| EBIT 1 | - | 41.53 | 62 | 97 | 131 |
| Operating Margin | - | 6.05% | 7.72% | 10.59% | 12.68% |
| Earnings before Tax (EBT) 1 | - | 33.11 | 60.34 | 83.62 | 105.3 |
| Net income 1 | -41.25 | 25.65 | 48.64 | 68.85 | 84.71 |
| Net margin | - | 3.74% | 6.05% | 7.52% | 8.2% |
| EPS 2 | -0.0700 | 0.0500 | 0.0825 | 0.1100 | 0.1375 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 30/03/23 | 26/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | -55.72 |
| Net margin | - |
| EPS 2 | -0.1000 |
| Dividend per Share | - |
| Announcement Date | 18/12/22 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 16.4% | 19% | 19.5% |
| ROA (Net income/ Total Assets) | - | - | 7.89% | 9.4% | 10% |
| Assets 1 | - | - | 616.7 | 732.5 | 844.8 |
| Book Value Per Share 2 | - | - | 0.5200 | 0.6200 | 0.7400 |
| Cash Flow per Share 2 | - | - | 0.2300 | 0.2800 | 0.3100 |
| Capex 1 | - | - | 86.2 | 95.6 | 94.2 |
| Capex / Sales | - | - | 10.72% | 10.44% | 9.12% |
| Announcement Date | 30/03/23 | 26/03/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
2.135
USD
Average target price
2.134
USD
Spread / Average Target
-0.03%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +60.38% | 1.2B | |
| +39.72% | 88.97B | |
| +4.38% | 38.76B | |
| -4.50% | 24.23B | |
| -7.71% | 23.17B | |
| +23.78% | 18.07B | |
| -8.34% | 14.74B | |
| +47.10% | 11.45B | |
| -1.60% | 7.13B | |
| +11.46% | 5.78B |
- Stock Market
- Equities
- 9658 Stock
- Financials Super Hi International Holding Ltd.
