Subscribe

Xiabuxiabu Catering Management (China) Holdings Co., Ltd. (0520.HK)

HKD0.27 +0.01 (+1.92%)
CN HKSE Consumer Cyclical Restaurants
Address Suncun Industrial Development Zone
Beijing, CN
CEO Kuang-Chi
Website xiabu.com
IPO 2014-12-17
ISIN KYG982971072

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0520.HK (HKD) Other OTC · XIAXF (USD)
Description

Xiabuxiabu Catering Management (China) Holdings Co., Ltd. functions as an investment holding entity primarily engaged in running Chinese hotpot eateries across the People's Republic of China. By the close of 2021, specifically December 31st, the firm managed a substantial network of hotpot establishments. This included 841 Xiabuxiabu branded outlets spread across 132 cities within roughly 21 provinces and three direct-controlled municipalities. Additionally, its Coucou brand boasted 183 restaurants in 42 cities, covering approximately 19 provinces, including key locations like Beijing, Tianjin, Shanghai, and Hong Kong. Beyond its restaurant operations, the company provides catering services and markets various condiment products alongside other merchandise. Furthermore, its activities encompass the slaughtering, processing, cold storage, and commercial distribution of raw materials, as well as involvement in the construction sector. Established in 1998, the enterprise maintains its primary office in Beijing, located in the People's Republic of China. Ultimately, Xiabuxiabu Catering Management (China) Holdings Co., Ltd. operates as a subsidiary of Ying Qi Investments Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD0.27 +0.01 (+1.92%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.64
Float Shares
656.68M
Free Float %
62.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.86% -7.69% -11.11% -51.35% -54.43% -52.00% -43.75% -92.07% -96.10% -91.67% -92.07%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.27
DCF (Unlevered) 3.99 +1,404.3%
DCF (Levered) 6.14 +2,217.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 3 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.68
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    -22.4% Q4'25: -41.2% (vs Q4'23)
  • EPS growth Restaurants: +14.8%
    +26.3% Q4'25: -5.3% (vs Q4'23)
  • FCF margin FCF growth · Restaurants: +21.6%
    +2.8% Q4'25: +2.6% (vs Q4'23)
  • EBIT margin Restaurants: +6.1%
    -5.7% Q4'25: -11.2% (vs Q4'23)
  • ROIC Restaurants: +6.2%
    -27.4% Q4'25: -105.4% (vs Q4'23)
  • Share dilution Restaurants: +0.0%
    +1.1% Q4'25: +1.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    2.79× Q4'25: 2.96× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.61) × ERP
WACC = 23% × Ke + 77% × Kd (4.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.01 Current price: 0.27
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
1 EPS Ana.
Dec 2027
3 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.43B
est: 2.90B (-16.3%)
2.76B
est: 2.99B (-7.7%)
3.68B
est: 4.15B (-11.2%)
4.76B
est: 5.32B (-10.6%)
6.05B
est: 6.73B (-10.2%)
5.47B
est: 6.69B (-18.1%)
6.16B
est: 7.69B (-19.9%)
4.74B
est: 5.62B (-15.6%)
5.92B
est: 6.71B (-11.8%)
4.75B
est: 4.79B (-0.6%)
3.69B
est: 4.16B (-11.4%)
4.02B
3.93B – 4.14B
-3.5% YoY
4.15B
4.07B – 4.28B
+3.1% YoY
4.38B
4.29B – 4.52B
+5.6% YoY
EBITDA
368.76M
est: 344.81M (+6.9%)
519.36M
est: 356.18M (+45.8%)
660.12M
est: 493.73M (+33.7%)
830.56M
est: 633.32M (+31.1%)
1.42B
est: 801.20M (+77.1%)
501.86M
est: 795.80M (-36.9%)
931.82M
est: 915.30M (+1.8%)
691.21M
est: 668.24M (+3.4%)
876.66M
est: 798.00M (+9.9%)
276.66M
est: 583.17M (-52.6%)
391.06M
est: 507.49M (-22.9%)
489.73M
478.53M – 504.66M
-3.5% YoY
505.15M
496.49M – 521.97M
+3.1% YoY
533.34M
522.68M – 550.35M
+5.6% YoY
EBIT
249.27M
est: -53.89M (+562.6%)
409.82M
est: -55.67M (+836.2%)
524.58M
est: -77.16M (+779.8%)
554.10M
est: -98.98M (+659.8%)
579.25M
est: -125.22M (+562.6%)
92.76M
est: -124.37M (+174.6%)
-121.09M
est: -143.05M (+15.3%)
-272.34M
est: -104.44M (-160.8%)
-51.95M
est: -124.72M (+58.3%)
-114.39M
est: -160.16M (+28.6%)
-211.84M
est: -139.38M (-52.0%)
-134.50M
-138.60M – -131.42M
+3.5% YoY
-138.73M
-143.35M – -136.36M
-3.1% YoY
-146.47M
-151.15M – -143.55M
-5.6% YoY
Net Income
263.36M
est: 212.93M (+23.7%)
368.03M
est: 353.60M (+4.1%)
420.17M
est: 439.30M (-4.4%)
462.48M
est: 437.35M (+5.7%)
288.10M
est: 357.25M (-19.4%)
1.84M
est: 11.85M (-84.5%)
-293.21M
est: -35.91M (-716.6%)
-353.05M
est: -263.13M (-34.2%)
-199.47M
est: 59.67M (-434.3%)
-400.68M
est: -389.18M (-3.0%)
-292.77M
est: -84.14M (-247.9%)
-152.79M
-159.12M – -148.82M
-81.6% YoY
-76.40M
-79.56M – -74.41M
+50.0% YoY
43.65M
42.52M – 45.46M
+157.1% YoY
SGA
534.0K
est: 160.64M (-99.7%)
534.0K
est: 165.94M (-99.7%)
534.0K
est: 230.02M (-99.8%)
1.32M
est: 295.06M (-99.6%)
499.17M
est: 373.27M (+33.7%)
433.26M
est: 370.76M (+16.9%)
467.56M
est: 426.43M (+9.6%)
185.02M
est: 311.33M (-40.6%)
245.66M
est: 371.78M (-33.9%)
198.08M
est: 377.17M (-47.5%)
723.36M
est: 328.23M (+120.4%)
316.75M
309.50M – 326.40M
-3.5% YoY
326.72M
321.12M – 337.60M
+3.1% YoY
344.95M
338.06M – 355.95M
+5.6% YoY
EPS
0.25
est: 0.20 (+22.2%)
0.35
est: 0.34 (+3.0%)
0.39
est: 0.42 (-7.6%)
0.43
est: 0.42 (+2.3%)
0.27
est: 0.34 (-21.3%)
0.00
est: 0.01 (-85.1%)
-0.27
est: -0.03 (-682.6%)
-0.33
est: -0.25 (-30.5%)
-0.19
est: 0.06 (-431.4%)
-0.38
est: -0.37 (-2.7%)
-0.28
est: -0.08 (-250.1%)
-0.15
-0.15 – -0.14
-81.6% YoY
-0.07
-0.08 – -0.07
+50.0% YoY
0.04
0.04 – 0.04
+157.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-26 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-15 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-14 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-13 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-12 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-11 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-08 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-07 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-06 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-05 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-05-04 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-287.27M
OE per share TTM
-0.27
Owner's Yield
-75.76%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
44.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Avantis Emerging Markets Value ETF AVES 0.00% 8.0K 0.36%
2 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.00% 524.58 0.42%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 31.0K 0.28%
4 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 21.4K 0.39%
5 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 21.6K 0.29%
6 Avantis Emerging Markets Equity ETF AVEM 0.00% 55.3K 0.33%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-9.4K
Shares Outstanding
1.05B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kuang-Chi Chief Executive Officer & Executive Chairman of the Board 2M male
Hui-Huang Feng Vice President of Finance Department & Executive Director 2M male
Shuk Wah Tam Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits