Haidilao International Holding Ltd
HKEX:6862

Watchlist Manager
Haidilao International Holding Ltd Logo
Haidilao International Holding Ltd
HKEX:6862
Watchlist
Price: 14.57 HKD -0.88% Market Closed
Market Cap: HK$81.2B

EV/EBIT

11.6
Current
10%
Cheaper
vs 3-y average of 12.9

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
11.6
=
Enterprise Value
HK$70.2B
/
EBIT
¥5.6B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
11.6
=
Enterprise Value
HK$70.2B
/
EBIT
¥5.6B

Valuation Scenarios

Haidilao International Holding Ltd is trading below its 3-year average

If EV/EBIT returns to its 3-Year Average (12.9), the stock would be worth HK$16.26 (12% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+150%
Average Upside
72%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple 11.6 HK$14.57
0%
3-Year Average 12.9 HK$16.26
+12%
5-Year Average 22.3 HK$28.12
+93%
Industry Average 15.4 HK$19.33
+33%
Country Average 28.9 HK$36.38
+150%

Forward EV/EBIT
Today’s price vs future ebit

Today's Enterprise Value EBIT Forward EV/EBIT
HK$70.2B
/
Jan 2026
¥5.6B
=
11.6
Current
HK$70.2B
/
Dec 2026
¥6.7B
=
10.5
Forward
HK$70.2B
/
Dec 2027
¥7.4B
=
9.5
Forward
HK$70.2B
/
Dec 2028
¥8.1B
=
8.6
Forward
HK$70.2B
/
Dec 2029
¥10B
=
7
Forward
HK$70.2B
/
Dec 2030
¥10.7B
=
6.6
Forward

Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
CN
Haidilao International Holding Ltd
HKEX:6862
81.9B HKD 11.6 18.1
US
McDonald's Corp
NYSE:MCD
213.2B USD 20.3 24.9
US
Starbucks Corp
NASDAQ:SBUX
112.4B USD 35 82.1
UK
Compass Group PLC
LSE:CPG
47.7B GBP 17.1 0.3
US
Yum! Brands Inc
NYSE:YUM
44.4B USD 20.8 28.5
US
Chipotle Mexican Grill Inc
NYSE:CMG
44.6B USD 22.2 29.1
CA
Restaurant Brands International Inc
NYSE:QSR
28B USD 16.2 36.1
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR -362 1 002.3
US
Darden Restaurants Inc
NYSE:DRI
23.1B USD 18.2 20.9
CN
Yum China Holdings Inc
NYSE:YUMC
17.3B USD 12 18.6

Market Distribution

Lower than 81% of companies in China
Percentile
19th
Based on 5 337 companies
19th percentile
11.6
Low
0 — 16.6
Typical Range
16.6 — 52.9
High
52.9 —
Distribution Statistics
China
Min 0
30th Percentile 16.6
Median 28.9
70th Percentile 52.9
Max 49 021

Haidilao International Holding Ltd
Glance View

Haidilao International Holding Ltd emerged from the Chinese province of Sichuan, embodying the transformation of the traditional hot pot dining experience into a globally recognized culinary phenomenon. Founded in 1994 by Zhang Yong, who has become an emblematic figure in the restaurant industry, Haidilao reinvented the customer dining experience with its unique blend of flavorful broths, fresh ingredients, and an obsessive focus on customer service. What truly set the company apart was its innovative service culture—featuring complimentary snacks, manicures, and even board games for waiting patrons—that customers found irresistible. This unparalleled level of service, coupled with its robust quality control measures in ingredient sourcing, elevated Haidilao into an internationally esteemed brand with significant operations spanning Asia, North America, and Europe. The company leverages a strategic mix of dine-in and delivery services, capitalizing on its ability to deliver authentic hot pot experiences directly to customers' doors. Revenue streams are thus anchored not only in the dynamic, in-restaurant immersions but also increasingly through online and mobile app-driven services. Haidilao's sophisticated supply chain ensures consistency in ingredient quality and availability, supporting its numerous outlets worldwide. This, along with strategic market expansion and a keen understanding of digital consumer behavior, allows the company to sustain robust profitability and growth. Haidilao's success is a testament to how an age-old dining format, coupled with modern customer engagement strategies, can evolve into a billion-dollar enterprise in the high-stakes world of global dining.

Intrinsic Value
25.14 HKD
Undervaluation 42%
Intrinsic Value
Price HK$14.57
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett