Haidilao International Holding Ltd. (HKG:6862)

HKG:6862 Ratios and Metrics

Market cap in millions HKD. Fiscal year is January - December.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 7, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Market Capitalization	82,105	79,430	88,627	81,046	124,858	98,102
Market Cap Growth	-16.40%	-10.38%	9.35%	-35.09%	27.27%	-68.99%
Enterprise Value	78,429	75,911	80,544	79,032	132,628	112,040
Last Close Price	14.73	14.25	15.02	12.72	19.46	14.77
PE Ratio	17.70	17.63	17.69	16.35	80.35	-
Forward PE	15.57	15.00	16.35	14.91	59.08	37.62
PS Ratio	1.71	1.65	1.95	1.78	3.56	2.04
PB Ratio	7.37	7.13	7.99	6.39	14.81	10.08
P/TBV Ratio	7.47	7.23	8.09	6.47	15.23	10.38
P/FCF Ratio	18.48	17.88	13.15	8.61	20.73	-
P/OCF Ratio	13.03	12.60	10.91	8.17	17.95	21.00
PEG Ratio	1.95	2.38	3.10	0.28	11.82	-
EV/Sales Ratio	1.63	1.58	1.77	1.73	3.78	2.34
EV/EBITDA Ratio	9.44	10.22	9.59	9.27	23.98	22.75
EV/EBIT Ratio	13.31	13.00	12.44	12.91	55.25	146.92
EV/FCF Ratio	17.66	17.09	11.95	8.39	22.02	-
Debt / Equity Ratio	0.59	0.59	0.59	0.63	1.33	1.88
Debt / EBITDA Ratio	0.80	0.80	0.72	0.86	1.68	2.91
Debt / FCF Ratio	1.49	1.49	0.97	0.85	1.85	-
Net Debt / Equity Ratio	-0.33	-0.33	-0.33	-0.35	0.38	1.06
Net Debt / EBITDA Ratio	-0.49	-0.49	-0.43	-0.52	0.58	2.10
Net Debt / FCF Ratio	-0.82	-0.82	-0.54	-0.47	0.53	-13.52
Asset Turnover	1.93	1.93	1.80	1.80	1.25	1.41
Inventory Turnover	31.68	31.68	30.49	28.89	19.00	25.45
Quick Ratio	1.10	1.10	1.48	1.76	1.15	0.81
Current Ratio	1.33	1.33	1.83	2.06	1.45	1.15
Return on Equity (ROE)	39.58%	39.58%	42.86%	47.39%	21.29%	-35.76%
Return on Assets (ROA)	14.61%	14.61%	16.02%	15.07%	5.37%	1.40%
Return on Invested Capital (ROIC)	54.36%	53.19%	59.68%	48.26%	12.32%	3.47%
Return on Capital Employed (ROCE)	41.10%	41.10%	38.80%	31.90%	14.90%	3.40%
Earnings Yield	5.49%	5.67%	5.65%	6.12%	1.24%	-5.21%
FCF Yield	5.41%	5.59%	7.61%	11.62%	4.82%	-0.78%
Dividend Yield	4.90%	5.07%	5.84%	6.50%	0.59%	-
Payout Ratio	102.06%	102.06%	128.96%	12.31%	47.29%	-
Buyback Yield / Dilution	-0.00%	-0.00%	-	-	-1.94%	-0.23%
Total Shareholder Return	4.90%	5.07%	5.84%	6.50%	-1.35%	-0.23%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.