SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares
Super Hi International Holding Ltd., an investment holding company, engages in the restaurant operation, delivery business, and others in Asia, North America, Europe, Oceania, and internationally. It owns and operates Haidilao restaurants. The company also offers food delivery services; and sells hot pot condiment products and food under the Haidilao brand and secondary brands to local guests and… Read more
SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (HDL) - Net Assets
Latest net assets as of September 2025: $382.04 Million USD
Based on the latest financial reports, SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (HDL) has net assets worth $382.04 Million USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($719.60 Million) and total liabilities ($337.56 Million). 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.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $382.04 Million |
| % of Total Assets | 53.09% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 10.24 |
SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares - Net Assets Trend (2019–2024)
This chart illustrates how SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (2019–2024)
The table below shows the annual net assets of SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares from 2019 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $361.66 Million | +32.90% |
| 2023-12-31 | $272.12 Million | +12.43% |
| 2022-12-31 | $242.04 Million | +229.31% |
| 2021-12-31 | $-187.18 Million | -179.50% |
| 2020-12-31 | $-66.97 Million | -528.24% |
| 2019-12-31 | $-10.66 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares'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 4886313400.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $3.00K | 0.00% |
| Other Comprehensive Income | $-190.57 Million | -52.93% |
| Other Components | $550.59 Million | 152.93% |
| Total Equity | $360.03 Million | 100.00% |
SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares Competitors by Market Cap
The table below lists competitors of SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Poya International Co Ltd
TWO:5904
|
$1.03 Billion |
|
Pennant Group Inc
NASDAQ:PNTG
|
$1.03 Billion |
|
NOF Corporation
MU:NOF
|
$1.03 Billion |
|
4DMEDICAL Ltd
AU:4DX
|
$1.03 Billion |
|
National Energy Services Reunited Corp Ordinary Shares
NASDAQ:NESR
|
$1.03 Billion |
|
Montana Aerospace AG
SW:AERO
|
$1.03 Billion |
|
Proximus PLC
PINK:BGAOF
|
$1.03 Billion |
|
AKSO HEALTH GR. (SPADR)/3
F:8HX
|
$1.03 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 270,086,000 to 360,028,000, a change of 89,942,000 (33.3%).
- Net income of 21,801,000 contributed positively to equity growth.
- New share issuances of 56,113,000 increased equity.
- Other comprehensive income increased equity by 33,829,000.
- Other factors decreased equity by 21,801,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $21.80 Million | +6.06% |
| Share Issuances | $56.11 Million | +15.59% |
| Other Comprehensive Income | $33.83 Million | +9.4% |
| Other Changes | $-21.80 Million | -6.06% |
| Total Change | $- | 33.30% |
Book Value vs Market Value Analysis
This analysis compares SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares'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: 25.31x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2019-12-31 | $-0.02 | $15.80 | x |
| 2020-12-31 | $-0.12 | $15.80 | x |
| 2021-12-31 | $-0.34 | $15.80 | x |
| 2022-12-31 | $0.43 | $15.80 | x |
| 2023-12-31 | $0.48 | $15.80 | x |
| 2024-12-31 | $0.62 | $15.80 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares 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): 6.06%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.80%
- • Asset Turnover: 1.14x
- • Equity Multiplier: 1.90x
- Recent ROE (6.06%) is above the historical average (-0.27%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2019 | 0.00% | -14.16% | 0.59x | 0.00x | $-31.95 Million |
| 2020 | 0.00% | -24.28% | 0.37x | 0.00x | $-47.06 Million |
| 2021 | 0.00% | -48.26% | 0.50x | 0.00x | $-132.03 Million |
| 2022 | -17.20% | -7.36% | 0.97x | 2.40x | $-65.23 Million |
| 2023 | 9.50% | 3.73% | 1.19x | 2.14x | $-1.36 Million |
| 2024 | 6.06% | 2.80% | 1.14x | 1.90x | $-14.20 Million |
Industry Comparison
This section compares SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares's net assets metrics with peer companies in the Restaurants industry.
Industry Context
- Industry: Restaurants
- Average net assets among peers: $1,100,683,888
- Average return on equity (ROE) among peers: -9.48%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| SUPER HI INTERNATIONAL HOLDING LTD. American Depositary Shares (HDL) | $382.04 Million | 0.00% | 0.88x | $1.03 Billion |
| Alsea S.A.B. de C.V (ALSSF) | $9.60 Billion | 31.08% | 7.07x | $902.51 Million |
| Arcos Dorados Holdings Inc (ARCO) | $695.30 Million | 7.75% | 2.14x | $952.86 Million |
| AmRest Holdings SE (ARHOF) | $264.70 Million | -68.76% | 6.99x | $477.90 Million |
| Ark Restaurants Corp (ARKR) | $7.80 Million | -3.85% | 0.72x | $10.36 Million |
| Big Buck Brewery & Steakhouse Inc (BBUCQ) | $5.62 Million | -39.20% | 3.43x | $1.94 |
| Flanigans Enterprises Inc (BDL) | $7.67 Million | 17.79% | 0.46x | $18.25 Million |
| Bagger Dave's Burger Tavern Inc (BDVB) | $2.41 Million | -143.08% | 1.53x | $654.12K |
| BurgerFi International, Inc. (BFICQ) | $78.95 Million | -131.01% | 2.51x | $1.57K |
| Biglari Holdings Inc (BH-A) | $1.80 Million | 233.33% | 36.28x | $310.04 Million |
| BJs Restaurants Inc (BJRI) | $345.51 Million | 1.18% | 2.51x | $663.68 Million |