SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) Financial Statements
$12.11NASDAQ: HDLMarket Cap $712.51M
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares most recently reported annual revenue of $842.0M, net profit of $36.0M. Revenue grew at an average annual rate of 30.7% over the last 5 fiscal years. See the full income statement, balance sheet, and cash flow statement below, plus valuation and return ratios.
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares: Revenue rose from $233.0M in 2019 to $842.0M in 2025, a change of +261.4% over 6 years; net profit was positive in 3 of 7 reported years; operating margin moved from 10.1% to 5.0%, a shift of -5.2 percentage points; the most recent year shows net profit of $36.0M.
Income Statement — 7 Years (USD millions)
Metric
2019
2020
2021
2022
2023
2024
2025
Revenue
$233.0M
$221.0M
$312.0M
$561.0M
$688.0M
$780.0M
$842.0M
Operating Expenses
$210.0M
$198.0M
$284.0M
$431.0M
$518.0M
$583.0M
$800.0M
Operating Profit
$24.0M
$23.0M
$28.0M
$130.0M
$169.0M
$196.0M
$42.0M
Operating Margin
10.1%
10.5%
9.1%
23.2%
24.6%
25.2%
5.0%
Other Income
$-56.0M
$-75.0M
$-178.0M
$-162.0M
$-136.0M
$-163.0M
$8.0M
Interest
$12.0M
$18.0M
$25.0M
$21.0M
$19.0M
$21.0M
$11.0M
Depreciation
$14.0M
$24.0M
$35.0M
$37.0M
$43.0M
$44.0M
$83.0M
Profit Before Tax
$-32.0M
$-52.0M
$-150.0M
$-32.0M
$33.0M
$33.0M
$50.0M
Tax
$-2.4M
$-3.9M
$-780,000
$-28.0M
$23.7M
$35.6M
$26.6M
Net Profit
$-33.0M
$-54.0M
$-151.0M
$-41.0M
$26.0M
$22.0M
$36.0M
EPS
$-0.06
$-0.10
$-0.27
$-0.07
$0.05
$0.04
$0.60
Dividend Payout
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Quarterly Results — Last 12 Quarters (USD millions)
8 duplicate period labels in the source data were collapsed.
Metric
Jun '23
Sep '23
Dec '23
Mar '24
Jun '24
Sep '24
Dec '24
Mar '25
Jun '25
Sep '25
Dec '25
Mar '26
Revenue
$160.0M
$173.0M
$190.0M
$189.0M
$182.0M
$199.0M
$210.0M
$198.0M
$199.0M
$214.0M
$230.0M
$226.0M
Operating Expenses
$124.0M
$130.0M
$146.0M
$139.0M
$143.0M
$146.0M
$156.0M
$151.0M
$160.0M
$201.0M
$213.0M
$211.0M
Operating Profit
$36.0M
$43.0M
$44.0M
$49.0M
$39.0M
$53.0M
$55.0M
$47.0M
$39.0M
$13.0M
$17.0M
$15.0M
Operating Margin
22.5%
24.8%
23.2%
26.2%
21.6%
26.7%
25.9%
23.6%
19.6%
6.0%
7.3%
6.5%
Interest
$1.0M
$0
$2.0M
$2.0M
$2.0M
$2.0M
$2.0M
$3.0M
$3.0M
$3.0M
$3.0M
$3.0M
Profit Before Tax
$0
$0
$25.0M
$-1.0M
$2.0M
$41.0M
$-9.0M
$15.0M
$20.0M
$6.0M
$9.0M
$9.0M
Tax
$-630.0M
$491.6M
$8.5M
$-204.6M
$104.9M
$8.7M
$-34.9M
$21.5M
$16.1M
$43.0M
$47.6M
$54.9M
Net Profit
$-2.0M
$-1.0M
$24.0M
$-4.0M
$0
$38.0M
$-11.0M
$12.0M
$16.0M
$4.0M
$4.0M
$4.0M
EPS
$0.00
$0.02
$0.04
$-0.01
$0.00
$0.06
$-0.02
$0.02
$0.25
$0.06
$0.10
$0.07
Over the 7 years reported for SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares, borrowings decreased from $359.0M in 2019 to $229.0M in 2025, cash stood at $272.0M in the latest year, shareholders' equity was $0, current assets covered current liabilities 2.40 times.
Balance Sheet — 7 Years (USD millions)
Metric
2019
2020
2021
2022
2023
2024
2025
Total Assets
$397.0M
$602.0M
$627.0M
$576.0M
$577.0M
$684.0M
$746.0M
Current Assets
$130.0M
$129.0M
$207.0M
$153.0M
$219.0M
$323.0M
$353.0M
Cash
$36.0M
$52.0M
$93.0M
$94.0M
$153.0M
$255.0M
$272.0M
Inventory
$7.0M
$12.0M
$33.0M
$26.0M
$30.0M
$32.0M
$38.0M
Receivables
$78.0M
$46.0M
$41.0M
$12.0M
$29.0M
$31.0M
$36.0M
Fixed Assets
$255.0M
$448.0M
$397.0M
$399.0M
$336.0M
$337.0M
$364.0M
Capital Work in Progress
$0
$0
$0
$0
$0
$0
$0
Investments
$0
$4.0M
$41.0M
$0
$0
$0
$0
Other Assets
$0
$0
$0
$1.0M
$0
$0
$0
Total Liabilities
$408.0M
$669.0M
$814.0M
$334.0M
$305.0M
$323.0M
$354.0M
Current Liabilities
$298.0M
$453.0M
$597.0M
$117.0M
$129.0M
$129.0M
$147.0M
Borrowings
$359.0M
$608.0M
$728.0M
$242.0M
$203.0M
$213.0M
$229.0M
Other Liabilities
$49.0M
$61.0M
$86.0M
$92.0M
$102.0M
$110.0M
$125.0M
Equity
$29.0M
$34.0M
$51.0M
$0
$0
$0
$0
Reserves
$-11.0M
$-67.0M
$-187.0M
$240.0M
$270.0M
$360.0M
$390.0M
For SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares, operating cash flow was positive in 5 of 7 reported years; free cash flow in the latest year was $61.0M; free cash flow was positive in 4 of 7 years.
Cash Flow Statement — 7 Years (USD millions)
Metric
2019
2020
2021
2022
2023
2024
2025
Operating Cash Flow
$16.0M
$-4.0M
$-5.0M
$64.0M
$114.0M
$120.0M
$115.0M
Investing Cash Flow
$-229.0M
$-203.0M
$-155.0M
$-60.0M
$-45.0M
$-62.0M
$-231.0M
Financing Cash Flow
$151.0M
$101.0M
$95.0M
$-75.0M
$0
$-44.0M
$0
Net Cash Flow
$19.0M
$15.0M
$38.0M
$4.0M
$59.0M
$102.0M
$-110.0M
Free Cash Flow
$-67.0M
$-115.0M
$-72.0M
$3.0M
$81.0M
$85.0M
$61.0M
Valuation & Return Ratios
Metric
Value
PEG Ratio
0.04
EV / EBITDA
6.83
FCF Yield
12.30%
Quick Ratio
2.28
Interest Coverage
7.10
Return 1Y
-35.12%
Return 3Y
—
Return 5Y
—
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) financials — frequently asked questions
What is SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares's annual revenue?
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) reported annual revenue of $842.0M in its most recent fiscal year.
What is SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares's net profit?
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares (HDL) reported net profit of $36.0M in its most recent fiscal year.
What is HDL EV/EBITDA?
SUPER HI INTERNATIONAL HOLDING Ltd. American Depositary Shares's enterprise value to EBITDA (EV/EBITDA) ratio is 6.83.