Comparison
Company
Score
Quality
Valuation
Financial
Technical
Why is Haidilao International Holding Ltd. ?
1
High Management Efficiency with a high ROE of 22.10%
2
Company's ability to service its debt is strong with a healthy EBIT to Interest (avg) ratio of 7.51
3
The company has declared Positive results for the last 5 consecutive quarters
- OPERATING CASH FLOW(Y) Highest at HKD 15,848.8 MM
- DIVIDEND PAYOUT RATIO(Y) Highest at 96.9%
- RAW MATERIAL COST(Y) Fallen by -0.7% (YoY)
4
With ROE of 44.66%, it has a Attractive valuation with a 6.92 Price to Book Value
- Over the past year, while the stock has generated a return of -15.22%, its profits have risen by 0.8% ; the PEG ratio of the company is 15.5
How much should you buy?
- Overall Portfolio exposure to Haidilao International Holding Ltd. should be less than 10%
- Overall Portfolio exposure to Leisure Services should be less than 30%
(If sector exposure > 30%, please use optimiser tool to see which are the best stocks to hold in Leisure Services)
When to exit? - We will constantly monitor the company and suggest at the appropriate time to exit from the stock
Is Haidilao International Holding Ltd. for you?
Medium Risk, Low Return
Absolute
Risk Adjusted
Volatility
Haidilao International Holding Ltd.
-15.22%
-0.30
35.46%
Hang Seng Hong Kong
8.25%
0.41
19.93%
Quality key factors
Factor
Value
Sales Growth (5y)
10.65%
EBIT Growth (5y)
22.54%
EBIT to Interest (avg)
7.51
Debt to EBITDA (avg)
0.16
Net Debt to Equity (avg)
-0.66
Sales to Capital Employed (avg)
2.61
Tax Ratio
29.27%
Dividend Payout Ratio
95.26%
Pledged Shares
0
Institutional Holding
0.01%
ROCE (avg)
77.07%
ROE (avg)
22.10%
Valuation Key Factors 
Factor
Value
P/E Ratio
16
Industry P/E
Price to Book Value
6.92
EV to EBIT
10.72
EV to EBITDA
7.51
EV to Capital Employed
18.45
EV to Sales
1.50
PEG Ratio
15.50
Dividend Yield
0.73%
ROCE (Latest)
172.03%
ROE (Latest)
44.66%
Technical key factors
Indicator
Weekly
Monthly
MACD
Mildly Bearish
Mildly Bullish
RSI
No Signal
No Signal
Bollinger Bands
Mildly Bearish
Sideways
Moving Averages
Mildly Bullish (Daily)
KST
Mildly Bearish
Bearish
Dow Theory
No Trend
No Trend
OBV
Mildly Bearish
No Trend
Technical Movement
7What is working for the Company
OPERATING CASH FLOW(Y)
Highest at HKD 15,848.8 MM
DIVIDEND PAYOUT RATIO(Y)
Highest at 96.9%
RAW MATERIAL COST(Y)
Fallen by -0.7% (YoY
INVENTORY TURNOVER RATIO(HY)
Highest at 26.92 times
DEBTORS TURNOVER RATIO(HY)
Highest at 39.98 times
-5What is not working for the Company
OPERATING PROFIT(Q)
Lowest at HKD 3,681.6 MM
OPERATING PROFIT MARGIN(Q)
Lowest at 16.56 %
PRE-TAX PROFIT(Q)
Lowest at HKD 2,897.02 MM
NET PROFIT(Q)
Lowest at HKD 1,952.75 MM
EPS(Q)
Lowest at HKD 0.35
Here's what is working for Haidilao International Holding Ltd.
Operating Cash Flow
Highest at HKD 15,848.8 MM and Grown
In each year in the last three yearsMOJO Watch
The company has generated higher cash revenues from business operations
Operating Cash Flows (HKD MM)
Inventory Turnover Ratio
Highest at 26.92 times
in the last five Semi-Annual periodsMOJO Watch
Company has been able to sell its inventory faster
Inventory Turnover Ratio
Debtors Turnover Ratio
Highest at 39.98 times
in the last five Semi-Annual periodsMOJO Watch
Company has been able to sell its Debtors faster
Debtors Turnover Ratio
Dividend Payout Ratio
Highest at 96.9%
in the last five yearsMOJO Watch
Company is distributing higher proportion of profits generated as dividend
DPR (%)
Raw Material Cost
Fallen by -0.7% (YoY)
MOJO Watch
The company's ability to pass on the cost of raw materials to customers has improved; this may lead to a rise in profit margin
Raw Material Cost as a percentage of Sales
Here's what is not working for Haidilao International Holding Ltd.
Operating Profit
Lowest at HKD 3,681.6 MM
in the last five periodsMOJO Watch
Near term Operating Profit trend is negative
Operating Profit (HKD MM)
Operating Profit Margin
Lowest at 16.56 %
in the last five periodsMOJO Watch
Company's profit margin has deteriorated
Operating Profit to Sales
Pre-Tax Profit
Lowest at HKD 2,897.02 MM
in the last five periodsMOJO Watch
Near term Pre-Tax Profit trend is negative
Pre-Tax Profit (HKD MM)
Net Profit
Lowest at HKD 1,952.75 MM
in the last five periodsMOJO Watch
Near term Net Profit trend is negative
Net Profit (HKD MM)
EPS
Lowest at HKD 0.35
in the last five periodsMOJO Watch
Declining profitability; company has created lower earnings for shareholders
EPS (HKD)
Non Operating Income
Highest at HKD 0.24 MM
in the last five periodsMOJO Watch
Increased income from non business activities may not be sustainable
Non Operating income






