HDL - SUPER HI INTERNATION... Stock Analysis | Stock Taper
Logo
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares

HDL

SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares NASDAQ
$16.56 -4.83% (-0.84)

Market Cap $973.75 M
52w High $28.88
52w Low $15.83
P/E 16.56
Volume 15
Outstanding Shares 58.84M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q3-2025 $214.05M $59.02M $3.61M 1.69% $0.06 $30.57M
Q2-2025 $198.95M $12.17M $16.41M 8.25% $0.25 $25.43M
Q1-2025 $197.78M $8.59M $11.94M 6.04% $0.02 $27.11M
Q4-2024 $210.08M $11.14M $-11.34M -5.4% $-0.02 $19.6M
Q3-2024 $198.62M $9.01M $37.72M 18.99% $0.06 $35.83M

What's going well?

Revenue and gross profit both grew strongly this quarter, showing demand is healthy. Margins improved at the gross profit level, and the company is still profitable despite the setback.

What's concerning?

A large one-time expense wiped out most of the profits, and operating expenses ballooned. Net income and earnings per share dropped sharply, raising questions about cost control and future profitability.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q3-2025 $267.29M $719.6M $337.56M $380.5M
Q2-2025 $258.47M $702.44M $327.53M $373.36M
Q1-2025 $253.25M $684.65M $316.87M $366.21M
Q4-2024 $254.72M $684.42M $322.76M $360.03M
Q3-2024 $244M $666.43M $305.53M $359.01M

What's financially strong about this company?

The company has a large cash cushion, very little in risky assets like goodwill, and a healthy amount of equity. It can easily pay its bills and has invested heavily in physical assets.

What are the financial risks or weaknesses?

Debt has ticked up, and receivables are rising faster than payables or inventory, which could signal slower customer payments. Lease obligations are significant, though manageable.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q2-2025 $16.41M $0 $0 $0 $-204.93M $0
Q1-2025 $11.94M $19.69M $-55.6M $-14.83M $-49.79M $19.69M
Q4-2024 $0 $31M $23.35M $-8.81M $39.56M $12.82M
Q3-2024 $0 $40.7M $41.31M $-11.44M $74.5M $40.7M
Q2-2024 $-125.68K $23.93M $-18.68M $45.25M $50.68M $23.93M

What's strong about this company's cash flow?

Last quarter, the company generated positive cash flow and profits. If operations can recover, there is a history of cash generation.

What are the cash flow concerns?

This quarter, the company burned through all its cash and generated no operating cash flow, despite reporting profits. Without new funding, it cannot continue operating.

Q3 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares's financial evolution and strategic trajectory over the past five years.

+ Strengths

The company combines strong revenue growth, a clear turnaround in profitability and cash generation, and a much stronger balance sheet with net cash. Its brand is distinctive, its service culture is widely admired, and its operations are increasingly supported by technology and data. Together, these factors give HDL the capacity and credibility to keep expanding internationally while absorbing shocks better than in the past.

! Risks

Key concerns include still‑thin net margins, a meaningful interest burden, and the absence of accumulated retained earnings, which highlight that the financial recovery is relatively recent. The business is exposed to consumer cycles, volatile input and labor costs, and the execution risk of entering and scaling in new markets with different tastes and regulations. Innovation is largely embedded in operations rather than backed by formal R&D, which could be a vulnerability if competitive dynamics intensify.

Outlook

Overall, the direction of travel looks favorable: revenues, operating margins, cash flows, and the balance sheet have all improved, giving HDL room to pursue growth and refine its model. The outlook depends on its ability to maintain service quality as it scales, manage financing costs, and turn recent profitability into a long‑term track record that builds retained earnings. If it can execute well on international expansion and concept diversification while preserving the “Haidilao experience,” the company appears positioned for continued, though not risk‑free, growth.