SUPER HI INTERNATIONAL HOLDING LTD. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.72 HKD | -1.44% |
|
-1.72% | +31.92% |
| Jun. 24 | Haidilao International Holding CEO Resigns, Transfers to International Arm | MT |
| Jun. 24 | Super Hi International CEO, COO Step Down; New CEO Named | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 788.3 | 824.9 | 1,142 | - | - |
| Enterprise Value (EV) 1 | 788.3 | 824.9 | 1,105 | 1,105 | 1,086 |
| P/E ratio | -18.2 x | 26.6 x | 24.4 x | 17.6 x | 13.3 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 1.2 x | 1.42 x | 1.25 x | 1.09 x |
| EV / Revenue | - | 1.2 x | 1.37 x | 1.21 x | 1.03 x |
| EV / EBITDA | - | 6.87 x | 7.91 x | 6.45 x | 5.23 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | 3.05 x | 3.36 x | 2.88 x | 2.37 x |
| Nbr of stocks (in thousands) | 619,333 | 619,333 | 650,299 | - | - |
| Reference price 2 | 1.273 | 1.332 | 1.757 | 1.757 | 1.757 |
| Announcement Date | 3/30/23 | 3/26/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 686.4 | 805.6 | 915.8 | 1,051 |
| EBITDA 1 | - | 120.1 | 139.7 | 171.3 | 207.6 |
| EBIT 1 | - | 41.53 | 53.9 | 79.5 | 112.4 |
| Operating Margin | - | 6.05% | 6.69% | 8.68% | 10.7% |
| Earnings before Tax (EBT) 1 | - | 33.11 | 49.35 | 75.84 | 100.5 |
| Net income 1 | -41.25 | 25.65 | 38.89 | 62.26 | 81.59 |
| Net margin | - | 3.74% | 4.83% | 6.8% | 7.76% |
| EPS 2 | -0.0700 | 0.0500 | 0.0720 | 0.1000 | 0.1325 |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/30/23 | 3/26/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S1 |
|---|---|
| Net sales | - |
| EBITDA | - |
| EBIT | - |
| Operating Margin | - |
| Earnings before Tax (EBT) | - |
| Net income 1 | -55.72 |
| Net margin | - |
| EPS 2 | -0.1000 |
| Dividend per Share | - |
| Announcement Date | 12/18/22 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | 36.9 | 37.2 | 56.3 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 10.1% | 13% | 17% | 18.6% |
| ROA (Net income/ Total Assets) | - | 4.45% | 6.94% | 8.75% | 9.86% |
| Assets 1 | - | 576.5 | 560.4 | 711.5 | 827.5 |
| Book Value Per Share 2 | - | 0.4400 | 0.5200 | 0.6100 | 0.7400 |
| Cash Flow per Share 2 | - | - | 0.2100 | 0.2500 | 0.3100 |
| Capex 1 | - | 24.1 | 105 | 114 | 118 |
| Capex / Sales | - | 3.51% | 12.99% | 12.47% | 11.24% |
| Announcement Date | 3/30/23 | 3/26/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
1.757
USD
Average target price
2.143
USD
Spread / Average Target
+21.98%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +31.92% | 1.16B | |
| +27.83% | 78.94B | |
| -1.48% | 35.67B | |
| -10.85% | 21.54B | |
| -10.34% | 21.5B | |
| +14.93% | 16.64B | |
| -28.22% | 11.76B | |
| +48.79% | 11.6B | |
| -0.96% | 7.18B | |
| -3.44% | 4.92B |
- Stock Market
- Equities
- 9658 Stock
- Financials Super Hi International Holding Ltd.
