Subscribe

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL)

USD12.68 +0.02 (+0.12%)
KY NASDAQ Consumer Cyclical Restaurants
Address No. 09-04, 1 Paya Lebar Link 408533
Singapore, KY
CEO Liu Li
IPO 2010-06-07
CIK 1995306 ISIN US86803S1069

Explore sections of this company profile

Description

Super Hi International Holding Ltd., functioning as an investment holding entity, manages and operates a global chain of Haidilao-branded Chinese hot pot restaurants. Its culinary reach extends across various regions, including Asia, North America, Europe, and Oceania. In addition to its restaurant operations, the company provides food delivery services and markets a range of hot pot condiment products and other food items. This enterprise was established in 2022, with its main offices situated in Singapore.

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
USD12.68 +0.02 (+0.12%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.3K
Beta
0.54
Float Shares
58.66M
Free Float %
99.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.42% -3.93% -3.93% -23.46% -27.81% -17.75% -35.37% -40.74% -40.74% -40.74% -40.74%
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

Analyst Consensus (1 ratings, all time) Buy
Price Targets & DCF
Current price
12.68
DCF (Unlevered) 73.75 +481.8%
DCF (Levered) 59.81 +371.8%

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) 33% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.12
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Restaurants: +7.4%
    +8.0% Q1'26: +14.2% (vs Q1'25)
  • EPS growth Restaurants: +14.8%
    +1,487.3% Q1'26: +236.2% (vs Q1'25)
  • FCF margin FCF growth · Restaurants: +21.6%
    +5.8% Q1'26: +11.8% (vs Q1'25)
  • EBIT margin Restaurants: +6.1%
    +5.0% Q1'26: +5.3% (vs Q1'25)
  • ROIC Restaurants: +6.2%
    +8.9% Q1'26: +8.2% (vs Q1'25)
  • Share dilution Restaurants: +0.0%
    -89.5% Q1'26: -89.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Restaurants: 0.72×
    1.84× Q1'26: 1.74× (vs Q1'25)
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 (0.53) × ERP
WACC = 78% × Ke + 22% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 73.75 Current price: 12.68
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 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
1 EPS Ana.
Dec 2027
2 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
560.63M
est: 558.50M (+0.4%)
687.53M
est: 680.22M (+1.1%)
779.63M
est: 791.90M (-1.5%)
841.62M
est: 840.54M (+0.1%)
927.33M
918.69M – 936.05M
+10.3% YoY
1.04B
1.03B – 1.04B
+11.6% YoY
1.15B
1.14B – 1.16B
+11.5% YoY
EBITDA
45.46M
est: 6.53M (+596.6%)
79.37M
est: 7.95M (+898.6%)
99.97M
est: 299.69M (-66.6%)
124.40M
est: 318.09M (-60.9%)
350.94M
347.67M – 354.24M
+10.3% YoY
391.69M
388.05M – 395.38M
+11.6% YoY
436.69M
432.63M – 440.80M
+11.5% YoY
EBIT
8.06M
est: -38.97M (+120.7%)
36.57M
est: -47.46M (+177.1%)
55.96M
est: 236.77M (-76.4%)
41.66M
est: 251.31M (-83.4%)
277.26M
274.68M – 279.87M
+10.3% YoY
309.46M
306.58M – 312.37M
+11.6% YoY
345.01M
341.80M – 348.25M
+11.5% YoY
Net Income
-41.25M
est: -490.22M (+91.6%)
25.65M
est: 230.69M (-88.9%)
21.80M
est: 34.85M (-37.4%)
36.47M
est: 38.73M (-5.8%)
42.16M
41.65M – 42.67M
+8.9% YoY
53.00M
52.36M – 53.65M
+25.7% YoY
66.38M
65.58M – 67.20M
+25.3% YoY
SGA
26.02M
est: 27.56M (-5.6%)
34.56M
est: 33.57M (+2.9%)
38.75M
est: 58.78M (-34.1%)
148.47M
est: 62.39M (+138.0%)
68.83M
68.19M – 69.48M
+10.3% YoY
76.83M
76.11M – 77.55M
+11.6% YoY
85.65M
84.86M – 86.46M
+11.5% YoY
EPS
-0.07
est: -0.85 (+91.3%)
0.05
est: 0.40 (-88.5%)
0.04
est: 0.57 (-93.4%)
0.60
est: 0.64 (-5.9%)
0.69
0.69 – 0.70
+8.9% YoY
0.87
0.86 – 0.88
+25.7% YoY
1.09
1.08 – 1.11
+25.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 B- 2/5 1/5 3/5 4/5 2/5 2/5 2/5
2026-05-27 B- 2/5 1/5 3/5 4/5 2/5 2/5 2/5
2026-05-26 B- 2/5 1/5 3/5 4/5 2/5 2/5 2/5
2026-05-22 B- 2/5 1/5 3/5 4/5 2/5 2/5 2/5
2026-05-21 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-20 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-19 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-18 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-15 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-14 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-13 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-12 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-11 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-08 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-07 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-06 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-05 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-04 B 3/5 1/5 4/5 4/5 2/5 3/5 3/5
2026-05-01 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-30 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-29 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-28 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-27 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-24 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-23 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-22 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-21 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-20 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-17 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-16 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
139.55M
OE per share TTM
0.23
Owner's Yield
17.70%
Maintenance CapEx ratio
53.98%
Maint CapEx / Avg PPE
69.8%

Ownership Overview

Ownership breakdown
At a glance
Institutional holders
8
Total invested
4.88M
Insider transactions (90d)
1
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend From To
13F snapshot — 2026 Q1
Investors holding
8
-1 vs prev Q
New positions
1
Closed positions
2
Increased
4
Reduced
1
Put/Call ratio
0.00
Calls held
Puts held
Top institutional holders
# Investor Shares / Δ Mkt value / Δ Own% / Δ Weight% / Δ Avg px / Perf. Hold / Status
1 GREENWOODS ASSET MANAGEMENT HONG KONG LTD. 268.3K +— (+0.0%) 4.31M -732.6K (-14.5%) 0.46% +0.043 pp 0.11% -0.007 pp USD17.54 -8.4% 7 qtrs
2 MILLENNIUM MANAGEMENT LLC 28.6K -1.0K (-3.5%) 459.2K -79.5K (-14.8%) 0.05% +0.003 pp 0.00% +0.000 pp USD17.54 -8.4% 7 qtrs
3 JANE STREET GROUP, LLC 21.3K +4.5K (+26.5%) 342.1K +35.9K (+11.7%) 0.04% +0.010 pp 0.00% +0.000 pp USD18.22 -11.9% 7 qtrs
4 XY CAPITAL LTD 12.0K +1.6K (+15.9%) 192.0K +6.3K (+3.4%) 0.02% +0.005 pp 0.12% +0.023 pp USD18.42 -12.8% 2 qtrs
5 MORGAN STANLEY 5.0K +1.0 (+0.0%) 80.6K -9.7K (-10.8%) 0.01% +0.001 pp 0.00% +0.000 pp USD17.35 -7.4% 6 qtrs
6 RHUMBLINE ADVISERS 405.00 +— (+0.0%) 6.5K -858.0 (-11.7%) 0.00% +0.000 pp 0.00% +0.000 pp USD28.76 -44.2% 5 qtrs
7 BANK OF AMERICA CORP /DE/ 359.00 +62.0 (+20.9%) 5.8K +420.0 (+7.9%) 0.00% +0.000 pp 0.00% +0.000 pp USD26.56 -39.5% 5 qtrs
8 SBI SECURITIES CO., LTD. 180.00 +— (+0.0%) 2.9K -491.0 (-14.5%) 0.00% +0.000 pp 0.00% +0.000 pp USD19.62 -18.1% 4 qtrs
9 BELL INVESTMENT ADVISORS, INC 55.00 +— (+0.0%) 884.00 -106.0 (-10.7%) 0.00% +0.000 pp 0.00% +0.000 pp USD28.75 -44.1% 5 qtrs
10 PRINCIPAL SECURITIES, INC. -8.0 (-100.0%) -144.0 (-100.0%) 0.00% +0.000 pp 0.00% +0.000 pp USD 2 qtrs SOLD
11 UBS GROUP AG -1.1K (-100.0%) -19.2K (-100.0%) 0.00% -0.002 pp 0.00% +0.000 pp USD 7 qtrs SOLD
Ownership breakdown by holder

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter
Ratio by transactions
0.00
Bearish
Buys
0
Sells
0
Shares acquired
Shares disposed
Cash buys
Cash sales
Net activity
+0
Insider buys vs sells (history) From To
Recent insider transactions From To
Date Person Role Transaction A/D Security Shares Price Value Owned after D/I Filing
2026-05-20 Jiang Bingyu Director Share Awards 3,096,650 0.00 0 D
2026-04-15 Yoon Daejin Director 0 0.00 0
2026-03-18 Zhou Shaohua Officer Share Awards 3,096,650 0.00 0 D
2026-03-18 Tan Anthony Kang Uei Director 0 0.00 0
2026-03-18 Shu Ping Director / 10% Owner Ordinary Shares, par value of US$0.000005 per share 0 0.00 208,176,319 I
2026-03-18 Qu Cong Officer 0 0.00 0
2026-03-18 Luck Teo Ser Director 0 0.00 0
2026-03-18 Liu Li (NMN) Director Share Awards 3,096,650 0.00 0 D
2026-03-18 Lijuan June Yang Director / Officer Ordinary Shares, par value of US$0.000005 per share 0 0.00 14,672,822 I
2026-03-18 Li Yu (NMN) Director / Officer Share Awards 39,750 0.00 0 D
2026-03-18 Jing Vincent Lien Jown Director 0 0.00 0
2008-10-01 SZYGENDA RALPH J Director A-Award A Common Stock 2,000 0.00 11,472
2008-10-01 NICHOLSON JAMES BRUCE Director A-Award A Common Stock 2,000 0.00 29,214
2008-10-01 MILLER PAUL DANIEL Director D-Return D Common Stock 2,001 0.00 4,499
2007-12-10 KOCH ALBERT A Officer P-Purchase A Common Stock 4,100 2.13 8.7K 21,213
2007-12-07 NICHOLSON JAMES BRUCE Director P-Purchase A Common Stock 9,500 2.12 20.1K 27,214
2007-12-07 KOCH ALBERT A Officer P-Purchase A Common Stock 13,713 2.10 28.8K 13,713
2007-11-27 KOCH ALBERT A Officer D Common Stock 0 0.00 0
2007-09-05 SZYGENDA RALPH J Director A-Award A Common Stock 2,000 0.00 9,472
2007-09-05 NICHOLSON JAMES BRUCE Director A-Award A Common Stock 2,000 0.00 17,214
2007-09-05 MILLER PAUL DANIEL Director A-Award A Common Stock 2,000 0.00 6,500
2006-09-06 SZYGENDA RALPH J Director A-Award A Common stock one cent par value 2,000 0.00 7,472
2006-09-06 NICHOLSON JAMES BRUCE Director A-Award A Common stock one cent par value 2,000 0.00 15,214
2006-09-06 MILLER PAUL DANIEL Director A-Award A Common stock one cent par value 2,000 0.00 4,500
2006-03-27 NICHOLSON JAMES BRUCE Director P-Purchase A Common stock one cent par value 1,000 8.83 8.8K 13,214
2005-11-16 PETERSON SANDRA E Director D-Return D Common stock one cent par value 3,334 0.00 4,275
2005-09-07 SZYGENDA RALPH J Director A-Award A Common stock one cent par value 2,000 0.00 5,472
2005-09-07 PETERSON SANDRA E Director A-Award A Common stock one cent par value 2,000 0.00 7,609
2005-09-07 NICHOLSON JAMES BRUCE Director A-Award A Common stock one cent par value 2,000 0.00 12,214
2005-09-07 MILLER PAUL DANIEL Director D Common stock one cent par value 0 0.00 2,500
2004-12-07 NICHOLSON JAMES BRUCE Director G-Gift D Common stock one cent par value 3,000 0.00 10,214
2004-09-08 SZYGENDA RALPH J Director A-Award A Common stock one cent par value 2,000 0.00 3,472
2004-09-08 PETERSON SANDRA E Director A-Award A Common stock one cent par value 2,000 0.00 5,609
2004-09-08 NICHOLSON JAMES BRUCE Director A-Award A Common stock one cent par value 2,000 0.00 13,214
2004-06-21 LOPEZ GERARDO I Officer M-Exempt A Common stock one cent par value 5,000 11.83 59.1K 23,854
2004-06-08 LOPEZ GERARDO I Officer A-Award A Common stock one cent par value 14,100 0.00 21,162
2004-05-01 LOPEZ GERARDO I Officer I Common stock one cent par value 0 0.00 884
2004-04-16 NICHOLSON JAMES BRUCE Director G-Gift D Common stock one cent par value 2,500 0.00 11,214
2004-04-07 NICHOLSON JAMES BRUCE Director M-Exempt A Common stock one cent par value 1,500 14.38 21.6K 14,548
2003-12-09 LOPEZ GERARDO I Officer M-Exempt A Common stock one cent par value 8,200 15.75 129.2K 13,883
2003-09-10 SZYGENDA RALPH J Director A-Award A Common stock one cent par value 804 15.54 12.5K 1,472
2003-09-10 PETERSON SANDRA E Director A-Award A Common stock one cent par value 804 15.54 12.5K 3,609
2003-09-10 NICHOLSON JAMES BRUCE Director A-Award A Common stock one cent par value 804 15.54 12.5K 11,943

Executive team

Top executives
EBIT / Employee
3.2K
Shares Outstanding
58.84M

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
Filing date Form type Filing
2026-05-22 6-K
2026-05-22 3
2026-05-20 6-K
2026-05-20 6-K
2026-05-20 6-K
2026-05-08 6-K
2026-05-06 6-K
2026-04-27 6-K
2026-04-24 3
2026-04-15 6-K

Executive team

NameTitleCompensationGender
Lijuan Yang Chief Executive Officer & Executive Director 603.0K female
Yu Li Chief Executive Officer & Executive Director 603.0K male
Liu Li Executive Director 371.0K female
Yoon Daejin Executive Director 371.0K male
Cong Qu Compliance Officer, Chief Financial Officer & Company Secretary female
Sim Yee Oh Joint Company Secretary female
ESG Rating
B
RESTAURANTS
Rank: 21 out of 51
2026
E (Environmental)
80.4 / 47.1
Company / Sector avg.
S (Social)
99.1 / 50.9
Company / Sector avg.
G (Governance)
82.9 / 56.3
Company / Sector avg.
ESG Total
87.4 / 51.4
Company / Sector avg.
ESG Score History RESTAURANTS
Benchmark vs Sector
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 history

Earnings history

Earnings reports

Stock splits