Valuation Haidilao International Holding Ltd.

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:38:05 19/01/2026 pm IST			5-day change	1st Jan Change
15.50 ^HKD	+0.13%		+4.94%	+8.77%

14/01	Haidilao International Holding Ltd. Announces Redemption At Maturity of UDD 600 Million 2.150 Per Cent. Notes Due 2026	CI
14/01	Haidilao Fully Redeems $285.5 Million Bonds at Maturity	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,66,430	79,921	1,10,444	73,566	83,282	77,188	77,188	-
Change	-	-70%	38.19%	-33.39%	13.21%	-7.32%	0%	-
Enterprise Value (EV) ¹	2,67,560	81,777	1,08,497	65,737	77,013	70,649	69,336	68,512
Change	-	-69.44%	32.67%	-39.41%	17.15%	-8.26%	-1.86%	-1.19%
P/E ratio	838x	-18.4x	79.3x	15.9x	17.2x	17.9x	15.8x	14.3x
PBR	26x	10.1x	14.8x	6.38x	7.98x	6.84x	6.15x	5.54x
PEG	-	0x	-1x	0x	3.57x	-1.6x	1.2x	1.4x
Capitalization / Revenue	9.31x	1.94x	3.18x	1.77x	1.95x	1.8x	1.7x	1.6x
EV / Revenue	9.35x	1.99x	3.12x	1.59x	1.8x	1.64x	1.53x	1.42x
EV / EBITDA	66.5x	18.7x	19.6x	8.3x	9.15x	8.8x	7.98x	7.42x
EV / EBIT	270x	-444x	62.6x	13.2x	13.1x	11.8x	10.3x	9.29x
EV / FCF	-66.3x	-131x	20.4x	7.69x	12.2x	14.1x	13.6x	12x
FCF Yield	-1.51%	-0.76%	4.91%	13%	8.23%	7.11%	7.33%	8.32%
Dividend per Share ²	0.018	-	0.102	0.748	0.468	0.7155	0.8044	0.8672
Rate of return	0.04%	-	0.51%	5.67%	3.13%	5.17%	5.81%	6.26%
EPS ²	0.06	-0.78	0.25	0.83	0.87	0.7742	0.8763	0.9659
Distribution rate	30%	-	40.8%	90.1%	53.8%	92.4%	91.8%	89.8%
Net sales ¹	28,614	41,112	34,741	41,453	42,755	42,984	45,328	48,111
EBITDA ¹	4,024	4,364	5,539	7,916	8,418	8,032	8,685	9,235
EBIT ¹	989.9	-184.1	1,732	4,970	5,859	5,994	6,725	7,378
Net income ¹	309.3	-4,163	1,374	4,499	4,708	4,241	4,827	5,321
Net Debt ¹	1,130	1,856	-1,947	-7,829	-6,269	-6,539	-7,852	-8,675
Reference price ²	50.27	14.34	19.81	13.20	14.94	13.85	13.85	13.85
Nbr of stocks (in thousands)	53,00,000	55,74,000	55,74,000	55,74,000	55,74,000	55,74,000	55,74,000	-
Announcement Date	23/03/21	23/03/22	30/03/23	26/03/24	25/03/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HAIDILAO INTERNATIONAL HOLDING LTD.	17.86x	1.64x	8.78x	5.17%	1.11TCr
STARBUCKS CORPORATION	39.22x	3.12x	20.89x	2.69%	11TCr
COMPASS GROUP PLC	21.69x	1.18x	11.7x	2.39%	5.21TCr
DARDEN RESTAURANTS, INC.	19.99x	2.03x	12.37x	2.81%	2.47TCr
MIXUE GROUP	24.51x	3.99x	16.8x	0.2%	2.04TCr
ZENSHO HOLDINGS CO., LTD.	30.75x	1.25x	11.62x	0.84%	849.47Cr
CAVA GROUP, INC.	136.69x	6.83x	52.96x	-.--%	836.14Cr
GUMING HOLDINGS LIMITED	21.26x	4.34x	17.75x	4.52%	826.93Cr
Average	39.00x	3.05x	19.11x	2.33%	2.99TCr
Weighted average by Cap.	33.65x	2.70x	17.78x	2.44%