Loading…
Employees: 14,003
Size Super Hi International (9658.HK) is a Hong Kong Consumer Discretionary company (Restaurants) with a market value of $619M, the 706th largest of 891 Hong Kong companies the cockpit tracks. Shares closed at HK$8.25 on 6 Nov 2026.
Performance Over six months the shares fell 23.0%, against +3.4% for the median peer and -13.4% for the Hong Kong market (cap-weighted) — 4th lowest of 21 in its peer set.
Growth Revenue grew 10.8% over the last twelve months (peer median +7.7%); the operating margin is 6.0% (peer median 5.6%).
Valuation It trades at 18.1× forward earnings against a peer median of 20.5× (8th cheapest of 17).
Price implies For today's price to make sense, revenue must grow about -2% a year for seven years (Req g). Recent delivered growth is +31%, so the hurdle is -32 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 3.9 points above its cost of capital (8.2% WACC).
Next results Next results expected around 1 Dec 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | HK$6.94B | HK$6.55B | HK$6.07B | HK$5.37B | HK$4.37B |
| Revenue growth | — | +8% | +13% | +23% | — |
| Gross profit | HK$1.62B | HK$1.49B | HK$1.42B | HK$1.17B | HK$787M |
| EBITDA | HK$1.08B | HK$1.08B | HK$1.16B | HK$963M | HK$684M |
| Net income | HK$80.1M | HK$284M | HK$170M | HK$201M | -HK$323M |
| Free cash flow | n/a | HK$521M | HK$695M | HK$647M | HK$26.6M |
| Capital expenditure | n/a | HK$415M | HK$271M | HK$258M | HK$474M |
| Total debt | HK$1.84B | HK$1.78B | HK$1.65B | HK$1.58B | HK$1.89B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 9658.HK | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -9.4% | +7.9% | lowest of 21 |
| 6-month return | -23.0% | +3.4% | 4th lowest of 21 |
| Distance from 52-week high | -43.6% | -20.0% | 4th lowest of 21 |
| Revenue growth (TTM) | +10.8% | +7.7% | 9th highest of 21 |
| Operating margin | 6.0% | 5.6% | 11th highest of 21 |
| Forward P/E | 18.1× | 20.5× | 8th cheapest of 17 |
| Growth the price implies (Req g, 7 yrs) | -1.7% | 3.5% | 5th least demanding of 16 |
| Growth delivered (Del g) | +30.7% | +11.8% | 4th highest of 16 |
| Hurdle (Req g minus delivered) | -32.4 pp | -10.3 pp | 2nd least demanding of 16 |
| ROIC minus cost of capital | +3.9 pp | -0.9 pp | 7th highest of 21 |
| EV / EBITDA | 4.3× | 9.2× | 2nd cheapest of 19 |
| Net debt / EBITDA | -0.3× | 2.7× | 4th least indebted of 19 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Super Hi International 9658.HK | Hong Kong | $619M | -23% | +11% | 6% | 18.1× | -1.7% | +30.7% |
| A&W Food Services of Canada AW.TO | Canada | $625M | 0% | +3% | 30% | 14.0× | 2.6% | -0.6% |
| MTY Food MTY.TO | Canada | $600M | -6% | -4% | 16% | 8.2× | -3.8% | +18.4% |
| Papa John's International PZZA | United States | $650M | -37% | -6% | 5% | 19.7× | 4.8% | +2.5% |
| Fuller, Smith & Turner P.L.C FSTA.L | United Kingdom | $576M | +29% | +6% | 12% | 15.9× | 8.0% | +40.3% |
| Restaurant Brands Asia RBA.NS | India | $668M | +31% | +16% | 0% | n/a | n/a | n/a |
| Bronco Billy 3091.T | Japan | $551M | +41% | +14% | 12% | 32.1× | 1.5% | +11.8% |
| Wowprime 2727.TW | Taiwan | $550M | -1% | +10% | 8% | 12.2× | -11.9% | +9.0% |
| DPC Dash 1405.HK | Hong Kong | $548M | -34% | +26% | 4% | 21.2× | 6.6% | +36.3% |
| Cannae CNNE | United States | $700M | +25% | -7% | -17% | n/a | n/a | n/a |
| Elior ELIOR.PA | France | $544M | -35% | 0% | 2% | 12.4× | 6.3% | +9.2% |
| Maruchiyo Yamaokaya 3399.T | Japan | $710M | +82% | +19% | 11% | 28.4× | 3.5% | +24.7% |
| Black Rock Coffee Bar BRCB | United States | $538M | -6% | +24% | 3% | 50.1× | n/a | n/a |
| Sapphire Foods India SAPPHIRE.NS | India | $715M | +12% | +13% | 4% | 409.8× | 46.7% | +25.1% |
| Koshidaka 2157.T | Japan | $530M | -6% | +16% | 13% | 10.8× | -9.8% | +31.1% |
| AmRest EAT.WA | Poland | $529M | -5% | -3% | 4% | 22.9× | 5.1% | +9.9% |
| Xi'an Catering 000721.SZ | China | $523M | -20% | -14% | -23% | n/a | 50.5% | +6.5% |
| Matsuya Foods 9887.T | Japan | $733M | +7% | +18% | 4% | n/a | n/a | n/a |
| Hiday Hidaka 7611.T | Japan | $760M | +11% | +10% | 11% | 23.5× | -3.3% | +16.1% |
| Portillo's PTLO | United States | $504M | +54% | +3% | 6% | 31.0× | n/a | n/a |
| Collins Foods CKF.AX | Australia | $762M | +15% | +5% | 8% | 16.3× | 1.4% | +8.4% |