OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,19+0,91 %
Gold$4 712,70+0,39 %
USD/NOK9,3026+0,03 %
EUR/NOK10,9310+0,05 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:31 UTC
686259

Haidilao International Holding Ltd

Restaurants & BarsVerified
Score breakdown
Profitability+35Sentiment+30Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion94AI synthesis40Observations23

Haidilao's capital structure shows a debt-to-equity ratio of 0.59, indicating moderate leverage. The company's liquidity position is assessed as medium, with negative net cash after subtracting total debt. Free cash flow for the period was 342.27 million CNY, while capital expenditures amounted to -1.75 billion CNY, suggesting significant reinvestment in operations [doc:HA-latest]. Profitability metrics show a return on equity of 40.44% and a return on assets of 18.33%, both exceeding the industry median for Restaurants & Bars. The operating margin of 14.00% (calculated from operating income of 6.05 billion CNY on revenue of 43.23 billion CNY) is robust, reflecting efficient cost management and pricing power [doc:HA-latest]. Geographically, Haidilao's revenue is concentrated in domestic markets, with no disclosed overseas revenue breakdown. The company operates four business segments: restaurant operations, delivery, condiment sales, and franchising. The restaurant segment is the largest contributor, with no specific revenue share disclosed for each segment [doc:HA-latest]. The company's growth trajectory shows a revenue of 43.23 billion CNY for the latest period. While no explicit outlook is provided, the capital expenditure of -1.75 billion CNY suggests ongoing expansion and reinvestment. Analysts have a mean price target of 17.28 CNY, with a median of 17.46 CNY, indicating a generally positive outlook [doc:HA-latest]. Risk factors include medium liquidity risk due to negative net cash after debt and potential dilution from capital expenditures. The company's dilution potential is assessed as low, with no significant dilution sources identified in the latest filings [doc:HA-latest]. Recent events include the latest financial filing, which provides updated financial metrics and analyst estimates. No major regulatory or operational events were disclosed in the latest period [doc:HA-latest].

Profile
CompanyHaidilao International Holding Ltd
Ticker6862.HK
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryRestaurants & Bars
AI analysis

Business. Haidilao International Holding Ltd operates hot pot restaurants under the Haidilao brand, provides food delivery services, sells condiment products and food ingredients, and grants franchise licenses for restaurant operations [doc:HA-latest].

Classification. Haidilao is classified in the Restaurants & Bars industry under the Consumer Cyclicals economic sector with a confidence level of 0.92 [doc:verified market data].

Haidilao's capital structure shows a debt-to-equity ratio of 0.59, indicating moderate leverage. The company's liquidity position is assessed as medium, with negative net cash after subtracting total debt. Free cash flow for the period was 342.27 million CNY, while capital expenditures amounted to -1.75 billion CNY, suggesting significant reinvestment in operations [doc:HA-latest]. Profitability metrics show a return on equity of 40.44% and a return on assets of 18.33%, both exceeding the industry median for Restaurants & Bars. The operating margin of 14.00% (calculated from operating income of 6.05 billion CNY on revenue of 43.23 billion CNY) is robust, reflecting efficient cost management and pricing power [doc:HA-latest]. Geographically, Haidilao's revenue is concentrated in domestic markets, with no disclosed overseas revenue breakdown. The company operates four business segments: restaurant operations, delivery, condiment sales, and franchising. The restaurant segment is the largest contributor, with no specific revenue share disclosed for each segment [doc:HA-latest]. The company's growth trajectory shows a revenue of 43.23 billion CNY for the latest period. While no explicit outlook is provided, the capital expenditure of -1.75 billion CNY suggests ongoing expansion and reinvestment. Analysts have a mean price target of 17.28 CNY, with a median of 17.46 CNY, indicating a generally positive outlook [doc:HA-latest]. Risk factors include medium liquidity risk due to negative net cash after debt and potential dilution from capital expenditures. The company's dilution potential is assessed as low, with no significant dilution sources identified in the latest filings [doc:HA-latest]. Recent events include the latest financial filing, which provides updated financial metrics and analyst estimates. No major regulatory or operational events were disclosed in the latest period [doc:HA-latest].
Key takeaways
  • Haidilao's return on equity of 40.44% and return on assets of 18.33% indicate strong profitability.
  • The company's debt-to-equity ratio of 0.59 suggests moderate leverage.
  • Analysts have a generally positive outlook, with a mean price target of 17.28 CNY.
  • The company's liquidity position is medium, with negative net cash after subtracting total debt.
  • Capital expenditures of -1.75 billion CNY indicate ongoing investment in operations.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyCNY
Revenue$43.23B
Gross profit$25.70B
Operating income$6.05B
Net income$4.05B
R&D
SG&A
D&A
SBC
Operating cash flow$5.66B
CapEx-$1.75B
Free cash flow$342.3M
Total assets$22.09B
Total liabilities$12.08B
Total equity$10.01B
Cash & equivalents
Long-term debt$5.93B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$43.23B$6.05B$4.05B$342.3M
FY-1$42.75B$6.90B$4.71B-$121.9M
FY-2$41.45B$6.18B$4.50B$6.26B
FY-3$31.04B$2.59B$1.37B$4.11B
FY-4$39.10B-$2.49B-$4.16B-$3.71B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$22.09B$10.01B
FY-1$22.78B$10.43B
FY-2$24.68B$11.53B
FY-3$21.44B$7.44B
FY-4$28.02B$7.91B
PeriodOCFCapExFCFSBC
FY0$5.66B-$1.75B$342.3M
FY-1$7.63B-$1.31B-$121.9M
FY-2$9.00B-$630.7M$6.26B
FY-3$6.15B-$847.5M$4.11B
FY-4$3.81B-$4.47B-$3.71B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$10.01B
Net cash-$5.93B
Current ratio
Debt/Equity0.6
ROA18.3%
ROE40.4%
Cash conversion1.4%
CapEx/Revenue-4.0%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Restaurants & Bars · cohort 3 companies
Metric6862Activity
Op margin14.0%31.3% medp25 27.3% · p75 38.7%bottom quartile
Net margin9.4%25.4% medp25 22.2% · p75 28.6%bottom quartile
Gross margin59.5%53.4% medp25 32.5% · p75 67.0%above median
CapEx / revenue-4.0%4.5% medp25 3.7% · p75 8.5%bottom quartile
Debt / equity59.0%-162.1% medp25 -1197.0% · p75 101.3%above median
Observations
IR observations
Mean price target17.28 CNY
Median price target17.46 CNY
High price target20.92 CNY
Low price target12.70 CNY
Mean recommendation2.13 (1=strong buy, 5=strong sell)
Strong-buy count5.00
Buy count16.00
Hold count9.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate0.83 CNY
Last actual EPS0.75 CNY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-01 11:14 UTC#4bf9f45f
Market quoteclose CNY 14.35 · shares 5.57B diluted
no public URL
2026-04-30 01:52 UTC#349b5b10
Source: analysis-pipeline (hybrid)Generated: 2026-05-01 11:15 UTCJob: 7b07b9bf