No price history available.
Key financial summary
Financials in HKD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | HKDm | 5,360 | 5,943 | 6,147 | 6,148 | 6,540 | 6,613 | N/A | N/A |
| Operating profit | HKDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | HKDm | 885 | 766 | 742 | 853 | 739 | 854 | N/A | N/A |
| EPS reported | HKD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | HKD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | HKD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | HKD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | HKDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | HKDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | HKDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | HKD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | HKD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in HKD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Yihai International Holding Ltd., along with its subsidiaries, specializes in the innovation, production, distribution, and sale of Chinese-style compound condiments. Operating primarily under the Haidilao brand, its core offerings include a broad spectrum of hot pot soup bases and dipping sauces. The company's diverse hot pot condiment selection features options such as spicy vegetable oil, fragrant or mellow tallow, sour tomato, green pepper with beef tallow, red curry with beef tallow, and three delicacy broth. Complementing these are various hotpot broths, including mushroom and other fresh varieties. Beyond hot pot, Yihai provides an extensive range of specialized seasonings. This encompasses braised, minced garlic, spicy, thirteen-spice, and fresh spicy options for crayfish; fish sour soup with pickled pepper, picked fish, spicy boiled fish, and various malatang (tomato, sour, and chili pot) seasonings; and an assortment of fresh and original marinade sauces. Furthermore, its product line includes various HDL hot pot and spicy barbecue sauces, alongside table sauces like sweet pepper, oat and green pepper, onion and soybean, fine beef, and green pepper with bolete. The company also offers snack foods, other packaged goods, raw materials, self-heating small hot pots and rice, brewed silk noodles, and instant rice, in addition to consulting services. Yihai's products reach consumers through a robust distribution network, leveraging third-party distributors to supply hypermarkets, supermarkets, grocery stores, neighborhood shops, butcher shops, and e-commerce platforms. This widespread availability spans approximately 31 provincial regions of China, including Hong Kong, Macau, and Taiwan, and extends to 49 international countries and markets. Founded in 2005, the company maintains its headquarters in Shanghai, People's Republic of China.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Yihai International Holding Ltd. (1579.HK)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Yihai International Holding Ltd., along with its subsidiaries, specializes in the innovation, production, distribution, and sale of Chinese-style compound condiments. Operating primarily under the Haidilao brand, its core offerings include a broad spectrum of hot pot soup bases and dipping sauces. The company's diverse hot pot condiment selection features options such as spicy vegetable oil, fragrant or mellow tallow, sour tomato, green pepper with beef tallow, red curry with beef tallow, and three delicacy broth. Complementing these are various hotpot broths, including mushroom and other fresh varieties. Beyond hot pot, Yihai provides an extensive range of specialized seasonings. This encompasses braised, minced garlic, spicy, thirteen-spice, and fresh spicy options for crayfish; fish sour soup with pickled pepper, picked fish, spicy boiled fish, and various malatang (tomato, sour, and chili pot) seasonings; and an assortment of fresh and original marinade sauces. Furthermore, its product line includes various HDL hot pot and spicy barbecue sauces, alongside table sauces like sweet pepper, oat and green pepper, onion and soybean, fine beef, and green pepper with bolete. The company also offers snack foods, other packaged goods, raw materials, self-heating small hot pots and rice, brewed silk noodles, and instant rice, in addition to consulting services. Yihai's products reach consumers through a robust distribution network, leveraging third-party distributors to supply hypermarkets, supermarkets, grocery stores, neighborhood shops, butcher shops, and e-commerce platforms. This widespread availability spans approximately 31 provincial regions of China, including Hong Kong, Macau, and Taiwan, and extends to 49 international countries and markets. Founded in 2005, the company maintains its headquarters in Shanghai, People's Republic of China.
