HAIDILAO INT.HLDG LTD Net Assets
HAIDILAO INT.HLDG LTD net assets. Based on the latest financial reports, HAIDILAO INT.HLDG LTD (8HI) has net assets worth €10.01 Billion EUR (≈ $11.70 Billion USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€22.09 Billion ≈ $25.83 Billion USD) and total liabilities (€12.09 Billion ≈ $14.13 Billion USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Also explore HAIDILAO INT.HLDG LTD equity growth rate to track the company's year-over-year net asset growth rate.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €10.01 Billion |
| % of Total Assets | 45.29% |
| Annual Growth Rate | 5.99% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 26.47 |
Net Assets of HAIDILAO INT.HLDG LTD (2021–2025)
Net assets of HAIDILAO INT.HLDG LTD from 2021 to 2025. This chart illustrates how HAIDILAO INT.HLDG LTD's net assets have evolved over time, based on quarterly financial data. See 8HI net asset quality score to measure how much of total assets are equity-financed.
Annual Net Assets for HAIDILAO INT.HLDG LTD (2021–2025)
The table below shows the annual net assets of HAIDILAO INT.HLDG LTD from 2021 to 2025. For live market cap and overall valuation, see market value of HAIDILAO INT.HLDG LTD.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €10.01 Billion ≈ $11.70 Billion |
-3.96% |
| 2024-12-31 | €10.42 Billion ≈ $12.18 Billion |
-9.55% |
| 2023-12-31 | €11.52 Billion ≈ $13.46 Billion |
+54.46% |
| 2022-12-31 | €7.46 Billion ≈ $8.72 Billion |
-5.96% |
| 2021-12-31 | €7.93 Billion ≈ $9.27 Billion |
-- |
Equity Component Analysis
This analysis shows how different components contribute to HAIDILAO INT.HLDG LTD's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 5960.8% over the analyzed period, indicating profitable operations and earnings retention.
HAIDILAO INT.HLDG LTD Net Assets Breakdown (December 2025)
HAIDILAO INT.HLDG LTD net assets breakdown by equity component as of December 2025.
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €8.07 Billion | 80.57% |
| Other Components | €1.95 Billion | 19.43% |
| Total Equity | €10.01 Billion | 100.00% |
HAIDILAO INT.HLDG LTD Competitors by Market Cap
The table below lists competitors of HAIDILAO INT.HLDG LTD ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Macronix International Co Ltd
TW:2337
|
$5.95 Billion |
|
Tencent Music Entertainment Group
NYSE:TME
|
$5.96 Billion |
|
Australian Foundation Investment Company Ltd
AU:AFI
|
$5.96 Billion |
|
Powertech Technology Inc
TW:6239
|
$5.96 Billion |
|
Zhejiang Jingsheng Mech Electric
SHE:300316
|
$5.95 Billion |
|
Beijing YanDong MicroElectronic Co. Ltd. A
SHG:688172
|
$5.94 Billion |
|
COM.INTL BANK ADR/1 O.N.
F:CIN0
|
$5.94 Billion |
|
Open Text Corp
NASDAQ:OTEX
|
$5.94 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in HAIDILAO INT.HLDG LTD's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 10,433,794,000 to 10,013,932,000, a change of -419,862,000 (-4.0%).
- Net income of 4,049,824,000 contributed positively to equity growth.
- Dividend payments of 4,133,303,000 reduced retained earnings.
- Share repurchases of 50,207,000 reduced equity.
- Other factors decreased equity by 286,176,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €4.05 Billion | +40.44% |
| Dividends Paid | €4.13 Billion | -41.28% |
| Share Repurchases | €50.21 Million | -0.5% |
| Other Changes | €-286.18 Million | -2.86% |
| Total Change | €- | -4.02% |
Book Value vs Market Value Analysis
This analysis compares HAIDILAO INT.HLDG LTD's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.57x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 0.74x to 0.57x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | €1.42 | €1.05 | x |
| 2022-12-31 | €1.34 | €1.05 | x |
| 2023-12-31 | €2.13 | €1.05 | x |
| 2024-12-31 | €1.93 | €1.05 | x |
| 2025-12-31 | €1.85 | €1.05 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently HAIDILAO INT.HLDG LTD utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 40.44%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.37%
- • Asset Turnover: 1.96x
- • Equity Multiplier: 2.21x
- Recent ROE (40.44%) is above the historical average (18.09%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | -52.60% | -10.65% | 1.40x | 3.54x | €-4.95 Billion |
| 2022 | 18.47% | 4.43% | 1.45x | 2.88x | €630.16 Million |
| 2023 | 39.03% | 10.85% | 1.68x | 2.14x | €3.35 Billion |
| 2024 | 45.12% | 11.01% | 1.88x | 2.18x | €3.66 Billion |
| 2025 | 40.44% | 9.37% | 1.96x | 2.21x | €3.05 Billion |
Industry Comparison
This section compares HAIDILAO INT.HLDG LTD's net assets metrics with peer companies in the Restaurants industry.
Industry Context
- Industry: Restaurants
- Average net assets among peers: $844,126,936
- Average return on equity (ROE) among peers: -1.94%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| HAIDILAO INT.HLDG LTD (8HI) | €10.01 Billion | -52.60% | 1.21x | $5.95 Billion |
| Xiabuxiabu Catering Management (China) Holdings Co. Ltd (0XI) | $2.39 Billion | 12.07% | 1.36x | $25.19 Million |
| DP POLAND PLC (2OP) | $16.78 Million | -25.98% | 1.26x | $60.42 Million |
| JIUMAOJIU INTL HLDGS LTD (3YU) | $3.22 Billion | 1.81% | 0.81x | $150.92 Million |
| SHEPHERD NEAME P. CONS. (43Y) | $180.81 Million | 2.69% | 1.02x | $82.80 Million |
| VARIOUS EATERIES LS -01 (63U) | $17.95 Million | -40.20% | 2.99x | $23.11 Million |
| DANIEL THWAITES LS-25 (7KW) | $212.60 Million | 5.69% | 0.48x | $53.77 Million |
| HelloFresh SE (HFG) | $2.40 Million | 0.00% | 0.09x | $451.80 Million |
| HELLOFRESH UNSP.ADS/025 (HFG0) | $899.69 Million | 26.99% | 1.45x | $398.85 Million |
| Domino's Pizza Enterprises Limited (HQX) | $663.09 Million | -0.56% | 3.03x | $895.36 Million |
About HAIDILAO INT.HLDG LTD
Haidilao International Holding Ltd., an investment holding company, engages in the restaurant operation and delivery businesses in Mainland China, Hong Kong, Macau, and Taiwan. The company operates through Restaurant Operation, Delivery Business, Sales of Condiment Products and Food Ingredients, and Franchise Business segments. It also operates a Chinese cuisine restaurant under the Haidilao bran… Read more