SUPER HI INTERNATIONAL HOLDING LTD. HDL

Consumer discretionary SIC 5812 - Retail-Eating Places NAICS Accommodation and Food Services › Food Services and Drinking Places › Restaurants and Other Eating Places derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS—

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021
Net income —$21.4M$25.3M-$41.3M—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021
Total equity —$361.7M$272.1M$242.0M-$187.2M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-042370.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -60M -40M -20M 0 20M 40M Net income, FY2022: -41.3M Net income, FY2023: 25.3M Net income, FY2024: 21.4M FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2021FY2022FY2023FY2024FY2025
Revenue — — — — —
Gross profit — — — — —
Net income — -$41.3M $25.3M $21.4M —

Others in SIC 5812

TickerCompanyMarket capP/ERevenue growth
MCD MCDONALDS CORP $180.94B 21.4x 3.7%
CMG CHIPOTLE MEXICAN GRILL INC $46.77B 32.4x 5.4%
YUM YUM BRANDS INC $41.13B 27.2x 8.8%
QSR Restaurant Brands International Inc. $27.90B 34.1x 12.2%
DRI DARDEN RESTAURANTS INC $24.74B 20.9x 9.4%
ARMK Aramark $14.97B 46.5x 6.4%
YUMC Yum China Holdings, Inc. $14.93B 17.4x 4.4%
TXRH Texas Roadhouse, Inc. $12.44B 31.1x 9.4%