HDLSuper Hi International Holding Ltd.
Is the price fair?
Modest expectations priced in. That is the only one of 3 checks this filer's data supports, so take it as a single data point rather than a settled answer.
Priced for a decline (~−2% a year). The price demands less than its three-year revenue growth of 15% a year, expectations look modest.
Where this answer is blind. The growth-implied estimate assumes a fixed discount rate; capital-heavy sectors look structurally rich on it.
What HDL's price assumes
Super Hi International Holding Ltd. trades at 175× earnings against 28.5× for the median Restaurants name, more expensive than its own group.
Trailing P/E · Restaurants median 28.5 · 6.13× the median: the market pays up for this one
- Free cash flow yield
- 9.0%
Free cash flow yield · Restaurants median 4.5%
- Growth the price implies
- −2.2%
Growth the price implies · The price pays for −2.2% free cash flow growth a year for a decade; the business has delivered +99% a year over the last three.
Details›
- Consumer Cyclical median P/E317 names
- 18.0
- Restaurants median P/E30 names
- 28.5
- Free cash flow, trailing twelve months
- $61M
- Market capitalisation65.0 million shares, counted Dec 31, 2025
- $682M
- 3-year revenue growth
- +15%
- 3-year free cash flow growth
- +99%
Multiples from SEC filings and end-of-day closes; implied growth from a reverse discounted cash flow. Group medians across the names Ryufin tracks.
What is it worth?
Today's price against what its own multiples, its cash flow and your growth assumption say it is worth.