US · HDL
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
Programmatic access: InvestorsCraft Valuation API · catalog
Price · as of 2025
$12.80
Market cap 778.41M
Valuation
| Metric | Value | Upside |
|---|---|---|
| IC Value | $7.38 | -42% |
| P/E | 19.62 | |
| P/B | 2.49 | |
| P/S | 1.15 | |
| EV/EBITDA | 6.46 | |
| PEG | 1.32 | |
| P/TBV | 2.49 |
Valuation history
Annual price overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | IC | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $25.45 | $20.28 | |||
| 2025 | $16.00 | $612,231.27 |
Historic valuation ratios
Pick a category, then toggle metrics to compare.
Line items
Line items
Line items
About SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares
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.
- CEO
- Liu Li
- Employees
- 14K
- Beta
- 0.54
Scroll horizontally for additional metrics. Ticker column stays fixed.
| Basic Info | IC Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | Value | Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HDL | SUPER HI INTERNATIONAL HO… | $12.80 | 778.41M | $612,231.27 | +4,782,957% | 19.62 | 2.49 | 1.15 | 6.46 | 1.32 | 2.49 | 22.59% | 4.95% | 4.33% | 13.20% | 9.20% | 6.92% | 0.59 | 3.64 | 2.41 | 2.10 | -0.30 | 1487.30% | 7.95% | -27.78% | 6.32% | 0.78 | 18.46% | 0.00% | 0.00% | 0.11% | 22.28 | 15.13 | 1.10 | 3.29 |
| BH | Biglari Holdings Inc. | $397.99 | 1.25B | $160.84 | -60% | -24.86 | 1.78 | 2.36 | -639.02 | -7.12 | 2.08 | 27.48% | 4.58% | -9.48% | -6.84% | 2.51% | -3.91% | 0.69 | 3.34 | 2.40 | 2.31 | -60.26 | 349.07% | 9.15% | 301.79% | 8.22% | 0.69 | 13.51% | 0.00% | 0.00% | 3.18% | 52.60 | 12.44 | 2.41 | 2.54 |
| CBRL | Cracker Barrel Old Countr… | $58.75 | 1.31B | $25.26 | -57% | 18.60 | 1.87 | 0.25 | 10.37 | 147.99 | 1.97 | 32.95% | 1.58% | 1.33% | 10.29% | 3.40% | 2.15% | 2.55 | 2.69 | 0.50 | 0.14 | 5.90 | 12.57% | 0.37% | 46.87% | 6.93% | 0.35 | 3.70% | 2.68% | 49.80% | 8.53% | 36.39 | 33.51 | 0.57 | 2.12 |
| CNNE | Cannae Holdings, Inc. | $14.89 | 780.27M | $7.88 | -47% | -0.21 | 0.62 | 1.50 | -2.04 | -0.22 | 0.66 | 12.68% | -28.23% | -121.15% | -215.22% | -7.47% | -173.43% | 0.32 | -11.50 | 2.07 | 1.87 | -0.39 | 91.97% | -6.39% | -70.65% | -4.49% | -0.14 | -1.78% | 4.80% | -1.00% | 62.88% | -6.56 | -27.54 | 1.85 | 1.33 |
| FWRG | First Watch Restaurant Gr… | $12.86 | 792.75M | $8.16 | -37% | 40.57 | 1.26 | 0.64 | 17.10 | 1216.95 | 25.29 | 13.04% | 2.76% | 1.59% | 3.18% | 2.26% | 1.19% | 1.61 | 2.02 | 0.29 | 0.17 | 9.51 | 3.33% | 20.34% | 152.48% | -3.93% | 0.75 | -2.08% | 0.00% | 0.00% | 0.00% | 52.58 | -57.29 | 1.45 | 1.08 |
| GRBK | Green Brick Partners, Inc… | $73.23 | 3.15B | $63.58 | -13% | 9.09 | 1.53 | 1.40 | 6.75 | — | 1.53 | 31.16% | 20.07% | 15.35% | 17.98% | 16.75% | 13.09% | 0.18 | — | 8.47 | 0.84 | 0.33 | -16.33% | -2.81% | 867.40% | 7.32% | 0.78 | 10.88% | 0.10% | 0.90% | 5.11% | 7.31 | 14.35 | 1.47 | 6.00 |
| LGIH | LGI Homes, Inc. | $61.48 | 1.43B | $58.54 | -5% | 13.18 | 0.46 | 0.56 | 24.82 | — | 0.46 | 20.73% | 4.68% | 4.25% | 3.51% | 1.63% | 1.89% | 0.79 | — | 223.39 | 5.79 | 15.52 | -62.41% | -22.57% | -3.29% | -14.73% | -8.65 | -3.91% | 0.00% | 0.00% | 2.47% | 31.99 | -18.11 | 1.50 | 2.68 |
| SG | Sweetgreen, Inc. | $6.10 | 724.85M | $12.04 | +97% | -4.94 | 1.86 | 0.98 | -15.10 | -11.16 | 2.09 | 15.24% | -16.40% | -19.73% | -33.42% | -18.83% | -16.30% | 1.00 | -5863.53 | 1.09 | 0.80 | -4.32 | 44.30% | 0.39% | 144.20% | -17.98% | -0.11 | -20.14% | 0.00% | 0.00% | 0.00% | -8.33 | -7.79 | 1.37 | -0.46 |
| THRM | Gentherm Incorporated | $41.67 | 1.28B | $63.90 | +53% | 46.38 | 1.18 | 0.57 | 9.54 | — | 1.52 | 23.53% | 5.22% | 1.22% | 2.73% | 4.97% | 1.38% | 0.41 | 5.65 | 1.92 | 1.19 | 1.30 | -70.87% | 2.64% | 68.22% | 7.21% | 0.29 | 7.63% | 0.00% | 0.00% | 1.18% | 12.58 | 16.07 | 0.66 | 3.04 |
| XPEL | XPEL, Inc. | $50.29 | 1.39B | $46.77 | -7% | 20.49 | 3.74 | 2.20 | 13.20 | 169.04 | 6.12 | 42.21% | 13.16% | 10.76% | 20.26% | 21.17% | 15.14% | 0.08 | 754.81 | 3.25 | 1.43 | -0.36 | 12.12% | 13.27% | 53.07% | 6.00% | 0.94 | 26.40% | 0.00% | 0.00% | 2.86% | 16.31 | 16.23 | 2.15 | 9.13 |
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.38 ÷ $12.80) − 1 = -42.34% (IC, example).