BeStock  
Stocks › HDL

Super Hi International Holding HDL

US equityMarket cap rank #3503
$11.90 +$0.00 (0.00%)
Market open · Oct 8, 10:50 am ET · After hours $11.90 0.00%
Open$11.62
Prev close$11.90
Day range$0.00 – $0.00
Volume15.00
Market cap$700.15M
P/E (TTM)119.0
Dividend yield–

Fundamentals

Latest reported quarter: Q2, ended Jun 2026

Revenue$218.83M+10.0% YoY
Operating profit$17.31M+260.6% YoY
Net profit-$1.93M-111.8% YoY
Diluted EPS-$0.03-110.8% YoY
Free cash flow-$6.41M-124.1% YoY
Operating cash flow$28.24M

Revenue, last 8 quarters

$198.6MSep '24$208.8MDec '24$197.8MMar '25$199.0MJun '25$214.0MSep '25$230.0MDec '25$225.9MMar '26$218.8MJun '26

Net profit, last 8 quarters

$37.7MSep '24$-11.6MDec '24$11.9MMar '25$16.4MJun '25$3.6MSep '25$4.5MDec '25$4.1MMar '26$-1.9MJun '26

Diluted EPS by quarter

0.60Sep '24-0.20Dec '240.20Mar '250.30Jun '250.10Sep '250.10Dec '250.10Mar '26-0.03Jun '26

Free cash flow by quarter

$40.7MSep '24$12.8MDec '24$19.7MMar '25$26.6MJun '25$34.1MSep '25$2.5MDec '25$24.2MMar '26$-6.4MJun '26

Annual revenue

$221.4MFY20$312.4MFY21$558.2MFY22$686.4MFY23$778.3MFY24$840.8MFY25

Profitability & balance sheet

Gross margin34.7%
Operating margin7.8%
Net margin1.2%
Return on equity2.7%
Return on assets1.4%
Return on invested capital2.3%
Current ratio2.50
Liabilities / assets46.8%
Cash & investments$266.40M
Total debt$189.43M
Net cash (debt)$76.98M
Free cash flow / sales6.1%

Where the revenue comes from

Quarter 2025/FY

By business line

  • Haidilao restaurant operations$790.03M 94.0%
  • Other Business$31.77M 3.8%
  • Delivery business$18.95M 2.3%

By region

  • Others$376.95M 44.8%
  • Singapore$148.22M 17.6%
  • United States of America$113.37M 13.5%
  • Malaysia$108.24M 12.9%
  • Vietnam$93.97M 11.2%

Income statement

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Revenue as Reported $218.83M $225.93M $840.76M $229.97M $214.05M
Total Operating Revenue $218.83M $225.93M $840.76M $229.97M $214.05M
Cost of Revenue $139.84M $153.26M $554.92M $144.83M $142.26M
Gross Profit $78.99M $72.67M $285.83M $85.15M $71.79M
Operating Expense $61.68M $58.02M $228.94M $60.33M $59.02M
Selling and Admin Expenses $30.45M $8.02M $75.64M $31.54M $8.00M
-General & Admin Expense $30.45M $8.02M $75.64M $31.54M $8.00M
Depreciation & Amortization & Depletion $21.03M $20.66M $82.65M $21.56M $21.40M
-Depreciation & Amortization $21.03M $20.66M $82.65M $21.56M $21.40M
Other Operating Expenses $3.94M $29.35M $70.65M $10.16M $29.62M
Operating Profit $17.31M $14.64M $56.90M $24.82M $12.77M
Net Non-Operating Interest Income (Expense) -$6.54M -$2.99M -$17.85M -$6.59M -$2.87M
Non-Operating Interest Expense $3.14M $2.99M $11.45M $3.05M $2.87M
Other Income (Expense) -$7.98M -$2.66M $10.46M -$9.70M -$3.60M
Other Non-Operating Income (Expenses) $2.14M -$2.66M -$308,000.00 $3.78M -$3.60M
Pretax Profit $2.79M $8.99M $49.51M $8.53M $6.30M
Tax $4.72M $4.94M $13.17M $4.06M $2.71M
Net Profit -$1.93M $4.05M $36.34M $4.47M $3.59M
Profit from Continuing Operations -$1.93M $4.05M $36.34M $4.47M $3.59M
Minority Interests -$32,000.00 -$36,000.00 -$91,000.00 $6,000.00 -$16,000.00
Net Income to Parent Company -$1.90M $4.09M $36.43M $4.47M $3.61M
Net Income to Common Stockholders -$1.90M $4.09M $36.43M $4.47M $3.61M
Basic EPS -$0.03 $0.10 $0.60 $0.10 $0.10
Diluted EPS -$0.03 $0.10 $0.60 $0.10 $0.10
Non-Operating Interest Income – – $7.67M – –
Total Other Finance Costs – – $14.07M – –
Gain on Sale of Security – – $15.86M – –
Special Income (Charges) – – -$5.09M – –
-Less:Impairment of Capital Assets – – $2.00M – –
-Less:Other Special Charges – – $71,000.00 – –
-Gain on Sale of Property/Plant/Equipment – – -$3.01M – –

Balance sheet

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Assets $751.09M $742.45M $745.88M $745.88M $719.60M
Total Current Assets $340.90M $349.65M $353.37M $353.37M $340.72M
Cash and Cash Equivalents & Short-Term Investments $266.40M $271.80M $271.99M $271.99M $267.29M
-Cash and Cash Equivalents $266.40M $237.11M $271.99M $271.99M $217.77M
Receivables $30.83M $33.23M $35.65M $35.65M $31.10M
-Accounts Receivable $30.83M $33.23M $35.65M $35.65M $31.10M
Prepaid Assets $5.33M $5.42M $5.42M $5.42M $5.08M
Inventory $34.79M $36.31M $37.52M $37.52M $34.48M
Restricted Cash $3.54M $2.89M $2.79M $2.79M $2.76M
Total Non-Current Assets $410.19M $392.80M $392.51M $392.51M $378.89M
Net PPE $381.70M $364.75M $364.48M $364.48M $351.76M
-Gross PPE $381.70M $364.75M $631.97M $631.97M $351.76M
Non Current Accounts Receivables $1.96M $1.96M – – $1.96M
Non-Current Prepaid Assets $21.09M $21.17M $21.03M $21.03M $20.09M
Goodwill and Other Intangible Assets $474,000.00 $288,000.00 $311,000.00 $311,000.00 $259,000.00
Non-Current Deferred Assets $4.96M $4.64M $4.73M $4.73M $4.82M
Total Liabilities $351.38M $342.87M $354.24M $354.24M $337.56M
Total Current Liabilities $136.32M $137.40M $146.83M $146.83M $134.64M
Payables $79.31M $79.16M $88.53M $88.53M $79.32M
-Accounts Payable $33.60M $31.19M $36.34M $36.34M $33.56M
-Total Tax Payable $13.50M $5.99M $17.88M $17.88M $3.30M
-Due to Related Parties Current $1.23M $1.69M $2.18M $2.18M $1.11M
-Other Payable $30.99M $40.29M $32.13M $32.13M $41.35M
Short-Term Debt and Capital Lease Obligation $44.95M $45.62M $45.66M $45.66M $42.52M
-Current Capital Lease Obligation $44.95M $45.62M $45.66M $45.66M $42.52M
Current Provisions $1.86M $1.96M $1.99M $1.99M $2.41M
Current Deferred Liabilities $10.20M $10.67M $10.66M $10.66M $10.39M
Total Non-Current Liabilities $215.05M $205.47M $207.41M $207.41M $202.93M
Long Term Debt and Capital Lease Obligation $189.43M $181.39M $183.14M $183.14M $178.96M
-Long Term Capital Lease Obligation $189.43M $181.39M $183.14M $183.14M $178.96M
Non-Current Liabilities $16.38M $15.51M $15.18M $15.18M $13.59M
Non-Current Deferred Liabilities $9.24M $8.57M $9.09M $9.09M $10.38M
Total Equity $399.71M $399.59M $391.64M $391.64M $382.04M
Stockholders' Equity $395.98M $395.82M $390.10M $390.10M $380.50M
Capital Stock $3,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00
-Common Stock $3,000.00 $3,000.00 $3,000.00 $3,000.00 $3,000.00
Additional Paid-In Capital $550.59M $550.59M $550.59M $550.59M $550.59M
Gains/Losses Not Affecting Retained Earnings -$154.62M -$154.78M -$160.49M -$160.49M -$170.09M
Minority Interests $3.73M $3.77M $1.54M $1.54M $1.54M
-Short Term Investments – $34.69M – – $49.52M
-Accumulated Depreciation – – -$267.49M -$267.49M –
Non-Current Note Receivables – – $1.96M $1.96M –
-Other Intangible Assets – – $311,000.00 $311,000.00 –

Cash flow

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Operating Cash Flow $28.24M $24.24M $114.65M $34.21M $34.14M
Net cash flow from investing $30.42M -$53.55M -$177.31M -$96.70M -$62.52M
Financing Cash Flow -$14.05M -$10.15M -$51.04M -$11.31M -$13.19M
Ending Cash Balance $147.66M $104.17M $144.59M $144.59M $217.77M
Net Change in Cash $44.61M -$39.46M -$113.70M -$73.80M -$41.56M
Beginning Cash Balance $104.17M $144.59M $254.72M $217.77M $258.47M
Effect of Exchange Rate Changes -$1.12M -$966,000.00 $3.57M $616,000.00 $864,000.00
Free Cash Flow -$6.41M $24.24M $61.36M $2.53M $34.14M
Net cash flow from continuing operations – – $114.65M – –
Net Income from Continuing Operations – – $49.51M – –
Gain/Loss from Continuing Operations – – -$12.58M – –
Depreciation & Depletion & Amortization – – $82.65M – –
Other Non-Cash Items – – $3.85M – –
Change in Working Capital – – $2.24M – –
-Change in Receivables – – -$152,000.00 – –
-Change in Inventory – – -$4.95M – –
-Change in Prepaid Assets – – -$854,000.00 – –
-Change in Payables and Accrued Expense – – $8.37M – –
-Change In Other Working Capital – – -$172,000.00 – –
Net Cash Flow from Continuing Investing Activities – – -$177.31M – –
Net PPE Purchase and Sale – – -$53.02M – –
Net Intangibles Purchase and Sale – – -$135,000.00 – –
Net Business Purchase and Sale – – $0.00 – –
Net Investment Purchase and Sale – – -$125.69M – –
Net Other Investing Changes – – -$3.81M – –
Net Cash Flow from Continuing Financing Activities – – -$51.04M – –
Net Issuance Payments Of Debt – – -$51.04M – –
Net Common Stock Issuance – – $0.00 – –

Discussion

No comments yet — be the first to weigh in on HDL.

Leave a comment

Scroll to Top