/
HDL
$12.40+$0.40 (+3.33%)prev close
Held by
0
portfolios on TandT
Bookmarked by
0
users
Avg position size
—
of holders' portfolios
13F filers
0
institutions
Market cap
$729.6M
59M shares
52-week range
$12.00 – $21.21
4% from low
Exchange
NASDAQ
ADRC
Borrow rate
4.18%
Moderate
Price (6 mo)
Loading chart…
Change$-9.89
Valuation
Financials
Loading chart…
Click rows below (any statement) to add/remove series. Selection stays as you switch tabs.
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | $233.1M | $221.4M | $312.4M | $560.6M | $687.5M | $779.6M | $841.6M |
| Cost of revenue | $197.6M | $186.6M | $269.0M | $404.5M | $483.7M | $544.6M | $651.5M |
| Gross profit | $35.5M | $34.8M | $43.4M | $156.1M | $203.9M | $235.0M | $190.1M |
| Gross margin | 15.2% | 15.7% | 13.9% | 27.8% | 29.7% | 30.1% | 22.6% |
| R&D | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating income | $23.6M | $23.3M | $28.3M | $130.1M | $169.3M | $196.3M | $41.7M |
| EBITDA | −$12.8M | −$28.4M | −$43.1M | $45.5M | $79.4M | $100.0M | $143.8M |
| Net income | −$33.0M | −$53.8M | −$150.8M | −$41.2M | $25.7M | $21.8M | $36.5M |
| Net margin | -14.2% | -24.3% | -48.3% | -7.4% | 3.7% | 2.8% | 4.3% |
| EPS (diluted) | -0.06 | -0.10 | -0.27 | -0.07 | 0.05 | 0.04 | 0.60 |
Annual figures · source: Financial Modeling Prep
Analyst estimates (consensus)
| Year | Est. revenue | Est. EPS | EPS range | # Analysts |
|---|---|---|---|---|
| 2026 | $927M | $0.69 | $0.68–$0.71 | 1 |
| 2027 | $1.0B | $0.87 | $0.85–$0.89 | 1 |
| 2028 | $1.2B | $1.09 | $1.07–$1.12 | 1 |
Forward consensus · source: Financial Modeling Prep
DCF fair valuemodel estimate
Intrinsic value
$84.78
Price
$12.40
Implied upside
+584%
Peer comparison
SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares
Super Hi International Holding Ltd is an investment holding company, and its subsidiaries are principally engaged in restaurant operations, delivery business, and sales of hot pot condiment products and food ingredients located in the overseas market outside Mainland China, Hong Kong, Macau, and Taiwan. Its mission is to become a world-wide integrated restaurant group, build the world's Chinese cuisine brand, and promote Chinese culinary heritage world-wide.
www.superhiinternational.com- Employees
- 14,003
- IPO / List date
- May 17, 2024
Held by traders on TradeandTell
No one on the platform currently holds HDL.
Super investors & insiders
Institutions holding (13F)
No tracked institution reports a position in HDL as of their last filing.
Insider activity (SEC Form 4)
Recent trades on TradeandTell
No one on the platform has traded HDL yet.
