Haidilao International Holding Ltd
HKEX:6862
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
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.
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.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (12.9), the stock would be worth HK$16.26 (12% upside from current price).
| 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
|
= |
|
|
HK$70.2B
|
/ |
Dec 2026
¥6.7B
|
= |
|
|
HK$70.2B
|
/ |
Dec 2027
¥7.4B
|
= |
|
|
HK$70.2B
|
/ |
Dec 2028
¥8.1B
|
= |
|
|
HK$70.2B
|
/ |
Dec 2029
¥10B
|
= |
|
|
HK$70.2B
|
/ |
Dec 2030
¥10.7B
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| 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
| Min | 0 |
| 30th Percentile | 16.6 |
| Median | 28.9 |
| 70th Percentile | 52.9 |
| Max | 49 021 |
Other Multiples
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.