Subscribe

Xiabuxiabu Catering Management (China) Holdings Co., Ltd. (XIAXF)

USD0.14 +0.00 (+0.00%)
CN OTC Consumer Cyclical Restaurants
Address Suncun Industrial Development Zone
Beijing, CN
CEO Kuang-Chi
Website xiabu.com
IPO 2021-04-05
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. is an investment holding company primarily focused on operating Chinese hotpot restaurants across the People's Republic of China. By December 31, 2021, the company oversaw a significant network of dining establishments. This included 841 Xiabuxiabu-branded restaurants distributed across 132 cities in approximately 21 provinces and three centrally administered municipalities. Additionally, 183 Coucou restaurants were operational in 42 cities throughout roughly 19 provinces, including major urban centers like Beijing, Tianjin, Shanghai, and Hong Kong. Beyond its main restaurant operations, the company also provides catering services and sells a range of products, such as condiments. Its diversified portfolio further encompasses the slaughter, processing, cold storage, and distribution of raw food materials, alongside involvement in construction projects. The company, established in 1998, is headquartered in Beijing, PRC. It 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
USD0.14 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
22
Beta
0.64
Float Shares
651.87M
Free Float %
62.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% +25.09% -93.96% -93.96% -93.96% -93.96%
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
0.14
DCF (Unlevered) 0.49 +252.5%
DCF (Levered) 0.66 +376.6%

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.

Quality scores
Altman Z-Score
2.82
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
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 = 47% × Ke + 53% × Kd (4.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.49 Current price: 0.14
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: 2.43B (0.0%)
2.76B
est: 2.68B (+3.0%)
3.68B
est: 3.50B (+5.3%)
4.76B
est: 4.45B (+6.9%)
6.05B
est: 5.95B (+1.6%)
5.47B
est: 5.63B (-2.7%)
6.16B
est: 6.28B (-1.8%)
4.74B
est: 4.93B (-3.8%)
5.92B
est: 6.08B (-2.7%)
4.75B
est: 4.79B (-0.6%)
3.69B
est: 4.17B (-11.4%)
4.00B
3.90B – 4.12B
-4.1% YoY
4.12B
4.05B – 4.26B
+3.1% YoY
4.35B
4.26B – 4.49B
+5.6% YoY
EBITDA
368.76M
est: 307.28M (+20.0%)
519.36M
est: 339.85M (+52.8%)
660.12M
est: 442.95M (+49.0%)
830.56M
est: 563.85M (+47.3%)
1.42B
est: 754.31M (+88.1%)
501.86M
est: 712.94M (-29.6%)
931.82M
est: 795.36M (+17.2%)
691.21M
est: 623.95M (+10.8%)
876.66M
est: 770.47M (+13.8%)
459.19M
est: 619.92M (-25.9%)
391.09M
est: 539.51M (-27.5%)
517.56M
505.71M – 533.33M
-4.1% YoY
533.85M
524.70M – 551.63M
+3.1% YoY
563.64M
552.38M – 581.62M
+5.6% YoY
EBIT
249.27M
est: -65.89M (+478.3%)
409.82M
est: -72.88M (+662.3%)
524.58M
est: -94.99M (+652.3%)
554.10M
est: -120.91M (+558.3%)
579.25M
est: -161.76M (+458.1%)
92.76M
est: -152.88M (+160.7%)
-121.09M
est: -170.56M (+29.0%)
-272.34M
est: -133.80M (-103.5%)
-51.95M
est: -165.22M (+68.6%)
-318.05M
est: -201.16M (-58.1%)
-211.85M
est: -175.07M (-21.0%)
-167.94M
-173.06M – -164.10M
+4.1% YoY
-173.23M
-179.00M – -170.26M
-3.1% YoY
-182.90M
-188.73M – -179.24M
-5.6% YoY
Net Income
263.36M
est: 213.03M (+23.6%)
368.03M
est: 353.86M (+4.0%)
420.17M
est: 438.86M (-4.3%)
462.48M
est: 437.07M (+5.8%)
288.10M
est: 358.72M (-19.7%)
1.84M
est: 11.86M (-84.5%)
-293.21M
est: -35.92M (-716.3%)
-353.05M
est: -262.84M (-34.3%)
-199.47M
est: 59.76M (-433.8%)
-400.68M
est: -389.19M (-3.0%)
-292.79M
est: -84.15M (-247.9%)
-151.90M
-158.20M – -147.96M
-80.5% YoY
-75.95M
-79.10M – -73.98M
+50.0% YoY
43.40M
42.27M – 45.20M
+157.1% YoY
SGA
534.0K
est: 134.48M (-99.6%)
534.0K
est: 148.74M (-99.6%)
534.0K
est: 193.86M (-99.7%)
1.32M
est: 246.77M (-99.5%)
499.17M
est: 330.13M (+51.2%)
433.26M
est: 312.02M (+38.9%)
467.56M
est: 348.09M (+34.3%)
185.02M
est: 273.07M (-32.2%)
245.66M
est: 337.20M (-27.1%)
198.08M
est: 377.18M (-47.5%)
723.42M
est: 328.25M (+120.4%)
314.90M
307.69M – 324.50M
-4.1% YoY
324.81M
319.24M – 335.63M
+3.1% YoY
342.94M
336.08M – 353.88M
+5.6% YoY
EPS
0.25
est: 0.20 (+22.1%)
0.35
est: 0.34 (+2.9%)
0.39
est: 0.42 (-7.5%)
0.43
est: 0.42 (+2.4%)
0.27
est: 0.34 (-21.7%)
0.00
est: 0.01 (-85.1%)
-0.27
est: -0.03 (-682.3%)
-0.33
est: -0.25 (-30.7%)
-0.19
est: 0.06 (-430.9%)
-0.38
est: -0.37 (-2.7%)
-0.28
est: -0.08 (-250.1%)
-0.14
-0.15 – -0.14
-80.5% YoY
-0.07
-0.08 – -0.07
+50.0% YoY
0.04
0.04 – 0.04
+157.1% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-279.31M
OE per share TTM
-0.26
Owner's Yield
-192.73%
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

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

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 208.9K male
Hui-Huang Feng Vice President of Finance Department & Executive Director 203.3K 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