What does Super Hi International do?
Super Hi International Holding Ltd. is the overseas operator of the Haidilao hot pot brand. Its ordinary shares trade in Hong Kong under 9658, while its American depositary shares trade on Nasdaq under HDL. The company is incorporated in the Cayman Islands and managed from Singapore. Unlike a franchisor that mainly collects royalties, Super Hi directly operates its restaurants, employs the service teams, leases the sites, buys ingredients, and carries the operating risk.
The business began with Haidilao’s first international restaurant in Singapore in 2012. It now serves Southeast Asia, East Asia, North America, the United Kingdom, Australia, and the United Arab Emirates. The official brand history connects the international platform to Haidilao’s Sichuan roots in 1994, while the company’s corporate site emphasizes global expansion and Chinese culinary culture.
Why does the operating model matter?
Direct ownership gives management tight control over service, food safety, menu adaptation, and customer experience. It also means growth consumes capital and management attention. Every new store adds revenue potential, but it also adds lease liabilities, pre-opening costs, staffing needs, and execution risk. For students and investors, Super Hi is therefore best analyzed as a branded restaurant operator with a global localization challenge—not as a light-asset licensing company.
How does Super Hi make money?
The model begins with dine-in hot pot. Customers pay for soup bases, meat, seafood, vegetables, drinks, and other menu items, but the economic proposition includes the full service experience: attentive staff, waiting-area services, entertainment, and a social dining format. Restaurant traffic, spending per guest, table turnover, and store productivity determine most of the revenue base.
Which revenue streams matter most?
| Revenue stream | FY2025 | Growth versus FY2024 | Economic role |
|---|---|---|---|
| Haidilao restaurants | $790.0M | 5.7% | Core traffic, brand experience, and restaurant-level profit engine. |
| Delivery | $19.0M | 68.1% | Extends store kitchens beyond dining-room capacity through local platforms. |
| Other business | $31.8M | 61.4% | Includes condiment and branded food sales plus secondary concepts under the Pomegranate Plan. |
The strategic tension is clear: diversification can widen the addressable market, but the emerging businesses currently have different cost structures and may dilute margins while they scale. The FY2025 results filing shows that faster growth in packaged products and secondary restaurants coincided with higher ingredient and development costs.
What turning points shaped Super Hi’s strategy?
-
1994Haidilao’s founding in Sichuan established the service culture and hot pot format that later became the international brand asset.
-
2012The first international restaurant opened in Singapore, creating the operating base for expansion outside Greater China.
-
2020International operations were reorganized through the Singapore platform, clarifying the overseas operating structure.
-
2022Super Hi became a separate listed company in Hong Kong after the overseas business was spun off from Haidilao International.
-
2024Nasdaq ADS listing broadened access to U.S. investors; management also launched the Pomegranate Plan for secondary restaurant brands.
-
2025The network reached 126 Haidilao restaurants, while other business revenue accelerated and management increased spending on employee and customer initiatives.
-
2026Li Yu returned as CEO, reinforcing a store-operations focus as the company sought better margins and more disciplined international growth.
What did the spin-off change?
The 2022 separation made international restaurant economics visible on a stand-alone basis. Super Hi could pursue its own capital allocation, governance, and investor communication, while retaining the Haidilao brand heritage. It also exposed the fact that overseas expansion has a different maturity curve from the mainland business: countries vary in labor rules, rental markets, food supply chains, consumer awareness, and acceptable price points.
Why is the Pomegranate Plan strategically important?
The plan incubates additional restaurant formats and branded food products. Its logic resembles a portfolio strategy: use Haidilao’s operating talent, procurement knowledge, and brand reach to test concepts with different occasions and price points. The upside is a broader growth runway. The constraint is that new concepts lack Haidilao’s established demand and may require experimentation before unit economics stabilize.
What does the latest quarter show?
The latest official package is the quarter ended March 31, 2026. Revenue grew faster than the store count because existing operations improved and newer revenue streams expanded. The most encouraging signal was operating leverage: income from operation rose materially faster than revenue, and the margin improved by 2.1 percentage points from Q1 2025. The less favorable signal was below the operating line, where foreign-exchange losses reduced net profit.
| Q1 operating indicator | 2026 | 2025 comparison | Interpretation |
|---|---|---|---|
| Restaurants | 127 | 123 | Measured expansion rather than aggressive unit growth. |
| Guest visits | 8.1M | 7.8M | Demand increased 3.8%, supporting utilization. |
| Overall table turnover | 4.0 times/day | 3.9 times/day | A small improvement has meaningful fixed-cost leverage. |
| Same-store sales | $183.5M | $176.4M | Growth of 4.0% indicates the base estate contributed. |
| Average spending per guest | $25.3 | $24.2 | Pricing and mix helped revenue per visit. |
Which cost lines improved?
Raw materials were 33.9% of Q1 2026 revenue, versus 34.0% a year earlier. Staff costs were 34.0%, down from 35.3%. The labor improvement matters because Haidilao’s service proposition requires a relatively high staffing level. Better revenue per labor dollar can lift margins without weakening the customer experience.
Why did net profit lag operating improvement?
Profit for Q1 2026 fell from $11.9 million to $4.1 million even though operating performance improved. Management attributed the difference largely to an $11.7 million increase in net foreign-exchange loss, particularly as local currencies depreciated against the U.S. dollar. This illustrates why investors should separate store economics from translation and remeasurement effects. The Q1 2026 filing provides the full operating and financial tables.
Table turnover, geography, and localization drive restaurant economics
Restaurant chains create value by repeating a unit model, but Super Hi cannot simply copy one store design and menu into every market. Wage levels, ingredient availability, dining habits, real-estate costs, and brand familiarity differ widely. The company’s advantage is a common service system combined with local management, menu adjustments, and regional operating knowledge.
Which region has the strongest productivity profile?
| Region | Restaurants, March 31, 2026 | Q1 spending per guest | Q1 daily revenue per restaurant |
|---|---|---|---|
| Southeast Asia | 72 | $19.6 | $16.2K |
| East Asia | 21 | $28.2 | $20.6K |
| North America | 22 | $41.4 | $21.0K |
| Other markets | 12 | $41.3 | $22.9K |
No region wins on every dimension. Southeast Asia supplies scale and guest volume. East Asia produces the fastest table turns. North America and other markets command higher guest spending, but their turnover weakened year over year in Q1 2026. A strong international portfolio therefore depends on managing different economic formulas rather than forcing identical pricing and utilization targets.
What gives Super Hi a competitive advantage?
Is the moat mainly the brand?
Brand matters, but the stronger resource combination is brand plus operating system. Haidilao’s service style depends on hiring, training, incentives, store-level autonomy, and disciplined execution. A rival can copy a menu more easily than it can reproduce a culture that consistently delivers the intended experience across many countries.
Where is the moat vulnerable?
The model has limited switching costs: customers can choose another restaurant for the next meal. This creates meaningful buyer power and intense rivalry. The moat must be renewed through service quality, food safety, menu relevance, convenient locations, and value perception. High labor intensity also makes the advantage expensive to maintain. FY2025 showed the trade-off: employee and customer initiatives supported traffic and brand experience, but restaurant-level operating margin declined.
The principal competitive set includes local hot pot chains, independent Chinese restaurants, other experiential dining concepts, and global casual-dining brands. Official filings do not provide a single comparable market-share table across all 14 countries, so the defensible conclusion is qualitative: Super Hi has unusual international breadth for a self-operated Chinese restaurant brand, but competition remains local and fragmented.
How financially strong is Super Hi?
The balance sheet is liquid and has no conventional bank-borrowing line in the Q1 statement of financial position, although lease liabilities are economically important. At March 31, 2026, bank balances and cash were $237.1 million, while current liabilities were $137.4 million. Net current assets were $212.3 million. This provides flexibility for store openings and operating volatility.
| Financial health item | Latest official figure | Period | Analytical meaning |
|---|---|---|---|
| Bank balances and cash | $237.1M | March 31, 2026 | Substantial liquidity, though $132.9M was in deposits with original maturity over three months. |
| Net cash from operations | $24.2M | Q1 2026 | Operating cash generation exceeded Q1 2025’s $19.7M. |
| Lease liabilities | $227.0M | March 31, 2026 | Current and non-current lease obligations are a core fixed commitment. |
| Total equity | $399.6M | March 31, 2026 | Equity increased from $391.6M at December 31, 2025. |
What did FY2025 reveal about earnings quality?
FY2025 revenue increased 8.0% to $840.8 million, but income from operation fell to $37.4 million and the operating margin declined to 4.4% from 6.8%. Net profit nevertheless rose to $36.3 million because foreign-exchange movements improved. That divergence is important: reported profit was stronger, but the underlying restaurant and corporate cost structure was weaker. Restaurant-level operating margin fell to 8.7% from 10.1%.
How should cash flow be interpreted?
FY2025 operating cash flow was $114.6 million. Investing cash outflow was $177.3 million, partly reflecting deposits and financial-asset deployment as well as business investment, so it should not be treated as a simple capital-expenditure figure. The company retained earnings rather than declaring a dividend, stating that funds were needed for restaurant expansion, digital capabilities, and secondary brands. The latest annual-report archive provides audited context, while the 2025 Form 20-F is the primary regulatory filing.
Who owns Super Hi stock, and how is it governed?
Super Hi has a dual listing but a single underlying ordinary-share capital structure. Each Nasdaq ADS represents ten ordinary shares. As of December 31, 2025, 650,299,000 ordinary shares were outstanding. This means the U.S. listing is a depositary wrapper rather than a separate economic class with superior voting rights.
| Ownership or governance fact | Official disclosure | Why it matters |
|---|---|---|
| ADS ratio | 1 ADS = 10 ordinary shares | U.S. investors have the same underlying economic exposure, mediated by the depositary arrangement. |
| Shares outstanding | 650.299M at December 31, 2025 | Provides the denominator for per-share analysis and potential dilution from awards. |
| Jiang Bingyu interest | 3.097M unvested award shares at May 20, 2026 | Links a regional operator and new-brand executive to long-term equity outcomes. |
| Board structure | 7 directors: 1 non-executive chair, 3 executives, 3 independents | Independent directors hold the audit, remuneration, and nomination committee roles. |
What changed in leadership during 2026?
Li Yu became CEO on April 15, 2026, returning to a role he previously held. His background is heavily operational, including responsibility for difficult regions and restaurant turnarounds. On May 20, Jiang Bingyu joined the board, bringing Canadian expansion and secondary-brand experience. The current board page lists seven directors, and the management page identifies Li Yu as CEO and Qu Cong as CFO.
Why does the investor base matter?
The Hong Kong and Nasdaq listings widen access but also create two trading venues, different disclosure conventions, and an ADS conversion layer. Because the company is a foreign private issuer, ownership information appears across the annual report, Hong Kong substantial-shareholder disclosures, and SEC insider forms rather than one U.S.-style proxy table. For example, an official Form 3 filing disclosed former CEO Yang Lijuan’s direct and indirect holdings. Researchers should distinguish economic ownership, voting instructions through ADSs, and unvested share awards.
What opportunities and risks could change the story?
Where can growth come from?
The clearest growth paths are higher productivity at existing restaurants, selective new stores, and revenue diversification. East Asia’s high table turnover shows that mature local awareness can drive strong utilization. North America and other markets demonstrate higher spending per guest. Delivery and branded food products can monetize the brand without requiring every sale to occupy a dining-room table. Secondary concepts can target customers or price points that are not ideal for full-service Haidilao.
Which risks are most material?
| Risk | Financial channel | What to monitor |
|---|---|---|
| Food safety or quality failure | Traffic, remediation costs, reputation, and regulatory action | Incidents, inspection outcomes, supplier controls, and customer retention. |
| Labor inflation and retention | Staff-cost ratio and service consistency | Staff costs as a percentage of revenue and turnover at store level. |
| Weak new-store economics | Impairments, lease losses, and lower returns on invested capital | Closures, conversions, pre-opening costs, and daily revenue per restaurant. |
| Currency volatility | Reported profit and equity translation | Gap between operating income and net profit, plus local-currency exposures. |
| Secondary-brand execution | Development costs and margin dilution | Other-business revenue growth versus its ingredient and support costs. |
| Cybersecurity and digital dependence | Operational disruption, privacy costs, and customer trust | System resilience and disclosures in regulatory filings. |
The company’s official filings also highlight regulatory differences, supplier dependence, competition, capital needs, and the challenge of recruiting qualified personnel across countries. These are not abstract risks. A restaurant network can lose value rapidly if a site underperforms but its lease remains fixed, or if a service-quality problem damages a brand built on trust.
Which KPIs matter most for valuation?
A DCF for Super Hi should begin with operating drivers, not a top-down revenue percentage. The store estate, guest traffic, turnover, spending, and restaurant margin determine how much revenue converts into operating cash. Reinvestment then determines whether growth creates value.
How do the KPIs connect to a DCF?
In valuation terms, the most important uncertainty is the spread between growth and reinvestment. Higher revenue growth deserves a higher value only when incremental stores and concepts generate returns above the cost of capital. Terminal assumptions should also reflect restaurant competition, lease obligations, currency exposure, and the possibility that mature table turnover eventually plateaus.
What is the key takeaway from Super Hi analysis?
Super Hi is important because it is a rare public, self-operated platform built around taking a major Chinese restaurant experience into multiple international markets. Its strongest assets are Haidilao’s service culture, accumulated localization knowledge, and a broad operating footprint. Q1 2026 showed that modest improvement in table turnover and labor efficiency can produce meaningful operating leverage.
The counterweight is economic complexity. The company must maintain a labor-intensive experience, manage leases and food supply chains across 14 countries, absorb currency volatility, and fund new concepts before their economics are proven. FY2025 demonstrated that revenue and net profit can rise while underlying operating margins weaken, so headline earnings alone are not enough.
Leadership execution also deserves attention. Li Yu’s operational mandate and the board’s addition of executives with regional and new-brand experience suggest that management sees store productivity and localization as the central priorities. The company’s 2026 AGM and annual-report announcement confirms the current reporting framework. For a student, researcher, or investor, the most useful conclusion is specific: Super Hi’s value depends less on exporting a famous name than on proving that its service-heavy model can earn durable, cash-generative margins in many different local markets.
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.
