Haidilao International Holding Ltd
HKEX:6862

Watchlist Manager
Haidilao International Holding Ltd Logo
Haidilao International Holding Ltd
HKEX:6862
Watchlist
Price: 14.94 HKD -3.61% Market Closed
Market Cap: 83.3B HKD
Have any thoughts about
Haidilao International Holding Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Haidilao International Holding Ltd stock under the Base Case scenario is 23.8 HKD. Compared to the current market price of 14.94 HKD, Haidilao International Holding Ltd is Undervalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
23.8 HKD
Undervaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Haidilao International Holding Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Haidilao International Holding Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Haidilao International Holding Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Haidilao International Holding Ltd

Provide an overview of the primary business activities
of Haidilao International Holding Ltd.

What unique competitive advantages
does Haidilao International Holding Ltd hold over its rivals?

What risks and challenges
does Haidilao International Holding Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Haidilao International Holding Ltd.

Provide P/S
for Haidilao International Holding Ltd.

Provide P/E
for Haidilao International Holding Ltd.

Provide P/OCF
for Haidilao International Holding Ltd.

Provide P/FCFE
for Haidilao International Holding Ltd.

Provide P/B
for Haidilao International Holding Ltd.

Provide EV/S
for Haidilao International Holding Ltd.

Provide EV/GP
for Haidilao International Holding Ltd.

Provide EV/EBITDA
for Haidilao International Holding Ltd.

Provide EV/EBIT
for Haidilao International Holding Ltd.

Provide EV/OCF
for Haidilao International Holding Ltd.

Provide EV/FCFF
for Haidilao International Holding Ltd.

Provide EV/IC
for Haidilao International Holding Ltd.

Show me price targets
for Haidilao International Holding Ltd made by professional analysts.

What are the Revenue projections
for Haidilao International Holding Ltd?

How accurate were the past Revenue estimates
for Haidilao International Holding Ltd?

What are the Net Income projections
for Haidilao International Holding Ltd?

How accurate were the past Net Income estimates
for Haidilao International Holding Ltd?

What are the EPS projections
for Haidilao International Holding Ltd?

How accurate were the past EPS estimates
for Haidilao International Holding Ltd?

What are the EBIT projections
for Haidilao International Holding Ltd?

How accurate were the past EBIT estimates
for Haidilao International Holding Ltd?

Compare the revenue forecasts
for Haidilao International Holding Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Haidilao International Holding Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Haidilao International Holding Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Haidilao International Holding Ltd compared to its peers.

Compare the P/E ratios
of Haidilao International Holding Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Haidilao International Holding Ltd with its peers.

Analyze the financial leverage
of Haidilao International Holding Ltd compared to its main competitors.

Show all profitability ratios
for Haidilao International Holding Ltd.

Provide ROE
for Haidilao International Holding Ltd.

Provide ROA
for Haidilao International Holding Ltd.

Provide ROIC
for Haidilao International Holding Ltd.

Provide ROCE
for Haidilao International Holding Ltd.

Provide Gross Margin
for Haidilao International Holding Ltd.

Provide Operating Margin
for Haidilao International Holding Ltd.

Provide Net Margin
for Haidilao International Holding Ltd.

Provide FCF Margin
for Haidilao International Holding Ltd.

Show all solvency ratios
for Haidilao International Holding Ltd.

Provide D/E Ratio
for Haidilao International Holding Ltd.

Provide D/A Ratio
for Haidilao International Holding Ltd.

Provide Interest Coverage Ratio
for Haidilao International Holding Ltd.

Provide Altman Z-Score Ratio
for Haidilao International Holding Ltd.

Provide Quick Ratio
for Haidilao International Holding Ltd.

Provide Current Ratio
for Haidilao International Holding Ltd.

Provide Cash Ratio
for Haidilao International Holding Ltd.

What is the historical Revenue growth
over the last 5 years for Haidilao International Holding Ltd?

What is the historical Net Income growth
over the last 5 years for Haidilao International Holding Ltd?

What is the current Free Cash Flow
of Haidilao International Holding Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Haidilao International Holding Ltd.

Business Breakdown

Haidilao International Holding Ltd., founded in 1994 in China, has rapidly evolved from a humble hot pot restaurant into a dominant player in the global dining industry, recognized for its innovative dining experience and exceptional customer service. The company's flagship brand, Haidilao, is celebrated for its high-quality ingredients, personalized service, and inviting atmosphere. With a unique blend of traditional Chinese hot pot and modern dining, Haidilao has successfully captured the hearts of millions, expanding its footprint to over 1,000 locations worldwide. Investors are particularly drawn to its data-driven approach, as Haidilao employs advanced technology to optimize operations...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Haidilao International Holding Ltd

Current Assets 16.7B
Cash & Short-Term Investments 14.1B
Receivables 942.1m
Other Current Assets 1.7B
Non-Current Assets 8.7B
Long-Term Investments 1.3B
PP&E 6.5B
Intangibles 141.6m
Other Non-Current Assets 738.3m
Current Liabilities 10.4B
Accounts Payable 1.8B
Accrued Liabilities 1.8B
Short-Term Debt 294.4m
Other Current Liabilities 6.5B
Non-Current Liabilities 5.4B
Long-Term Debt 5.3B
Other Non-Current Liabilities 121.9m
Efficiency

Earnings Waterfall
Haidilao International Holding Ltd

Revenue
44.1B CNY
Cost of Revenue
-17.6B CNY
Gross Profit
26.4B CNY
Operating Expenses
-20.6B CNY
Operating Income
5.8B CNY
Other Expenses
-1.5B CNY
Net Income
4.3B CNY

Free Cash Flow Analysis
Haidilao International Holding Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Haidilao International Holding Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional ROE
Exceptional ROIC
ROE is Increasing
64/100
Profitability
Score

Haidilao International Holding Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Haidilao International Holding Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
81/100
Solvency
Score

Haidilao International Holding Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Haidilao International Holding Ltd

Wall Street analysts forecast Haidilao International Holding Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Haidilao International Holding Ltd is 17.65 HKD with a low forecast of 12.52 HKD and a high forecast of 27.51 HKD.

Lowest
Price Target
12.52 HKD
16% Downside
Average
Price Target
17.65 HKD
18% Upside
Highest
Price Target
27.51 HKD
84% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Haidilao International Holding Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Haidilao International Holding Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Haidilao International Holding Ltd Logo
Haidilao International Holding Ltd

Country

China

Industry

Hotels, Restaurants & Leisure

Market Cap

83.2B HKD

Dividend Yield

8.13%

Description

Haidilao International Holding Ltd. operates as an investment holding company. The company is headquartered in Beijing, Beijing. The company went IPO on 2018-09-26. The firm is mainly engaged in the operation of hotpot chain restaurants under the brand of Haidilao. The firm is also involved in the takeaway business, as well as the sales of condiments and ingredients. The firm operates its businesses mainly in the domestic market.

Contact

BEIJING
Beijing
7th Floor, No.1 Building, No. 398 Yard, Zhongdong Road, Dongxiaokou Town, Changping District
www.haidilao.com

IPO

2018-09-26

Employees

140 505

Officers

Executive Chairman of the Board
Mr. Yong Zhang
Executive Vice Chairman of the Board
Mr. Zhaocheng Zhou
Joint Company Secretary, Financial Director & Executive Director
Mr. Peng Li
Executive Director
Ms. Qing Song
CEO & Executive Director
Mr. Yiqun Gou
Joint Company Secretary
Mr. Ching Kit Cheng A.C.I.S., A.C.S.

See Also

Discover More
What is the Intrinsic Value of one Haidilao International Holding Ltd stock?

The intrinsic value of one Haidilao International Holding Ltd stock under the Base Case scenario is 23.8 HKD.

Is Haidilao International Holding Ltd stock undervalued or overvalued?

Compared to the current market price of 14.94 HKD, Haidilao International Holding Ltd is Undervalued by 37%.

Back to Top