Haidilao International Holding (FRA:8HI) EBIT: €732 Mil (TTM As of Dec. 2025)


FRA:8HI Haidilao International Holding Ltd FRA:8HI
82 GF Score
Price €1.23
GF Value €2.09
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Haidilao International Holding EBIT?

Haidilao International Holding FRA:8HI +2.08% 82 EBIT is €732 Mil as of Dec. 2025. GuruFocus rates FRA:8HI with a GF Score™ of 82/100 and a GF Value™ of €2.09 (Significantly Undervalued). The stock has 1 warning sign investors should review.

Haidilao International Holding's earnings before interest and taxes (EBIT) for the six months ended in Dec. 2025 was €400 Mil. Its earnings before interest and taxes (EBIT) for the trailing twelve months (TTM) ended in Dec. 2025 was €732 Mil.

EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition. Haidilao International Holding's annualized ROC % for the quarter that ended in Dec. 2025 was 30.17%. Haidilao International Holding's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was 106.27%.

EBIT is also linked to Joel Greenblatt's definition of earnings yield. Haidilao International Holding's Earnings Yield (Joel Greenblatt) % for the quarter that ended in Dec. 2025 was 11.62%.


Haidilao International Holding  (FRA:8HI) EBIT Explanation

1. EBIT or Operating Income is linked to Return on Capital for both regular definition and Joel Greenblatt's definition.

Haidilao International Holding's annualized ROC % for the quarter that ended in Dec. 2025 is calculated as:

ROC % (Q: Dec. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Jun. 2025 ) + Invested Capital (Q: Dec. 2025 ))/ count )
=697.88 * ( 1 - 28.18% )/( (1621.851 + 1700.982)/ 2 )
=501.217416/1661.4165
=30.17 %

where

Invested Capital(Q: Jun. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2549.545 - 535.956 - ( 1095.525 - max(0, 1032.843 - 1424.581+1095.525))
=1621.851

Invested Capital(Q: Dec. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=2678.475 - 601.21 - ( 1119.007 - max(0, 1130.546 - 1506.829+1119.007))
=1700.982

Note: The Operating Income data used here is two times the semi-annual (Dec. 2025) data.

2. Joel Greenblatt's definition of Return on Capital:

Haidilao International Holding's annualized ROC (Joel Greenblatt) % for the quarter that ended in Dec. 2025 is calculated as:

ROC (Joel Greenblatt) %(Q: Dec. 2025 )
=EBIT/Average of (Net fixed Assets + Net Working Capital)
=EBIT/Average of (Property, Plant and Equipment+Net Working Capital)
     Q: Jun. 2025  Q: Dec. 2025
=EBIT/( ( (Property, Plant and Equipment + Net Working Capital) + (Property, Plant and Equipment + Net Working Capital) )/ count )
=800.968/( ( (733.982 + max(-376.72, 0)) + (773.46 + max(-396.331, 0)) )/ 2 )
=800.968/( ( 733.982 + 773.46 )/ 2 )
=800.968/753.721
=106.27 %

where Working Capital is:

Working Capital(Q: Jun. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(33.355 + 108.853 + 138.069) - (535.956 + 0 + 121.041)
=-376.72

Working Capital(Q: Dec. 2025 )
=(Accounts Receivable + Total Inventories + Other Current Assets) - (Accounts Payable & Accrued Expense + Defer. Rev. + Other Current Liabilities)
=(54.347 + 130.576 + 150.996) - (601.21 + 0 + 131.04)
=-396.331

When net working capital is negative, 0 is used.

Note: The EBIT data used here is two times the semi-annual (Dec. 2025) EBIT data.

3. It is also linked to Joel Greenblatt's definition of Earnings Yield:

Haidilao International Holding's Earnings Yield (Joel Greenblatt) % for today is calculated as:

Earnings Yield (Joel Greenblatt) %=EBIT (TTM)/Enterprise Value (Q: Dec. 2025 )
=732.17/6299.050
=11.62 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Haidilao International Holding EBIT Related Terms


Haidilao International Holding EBIT Historical Data

* Premium members only.

The historical data trend for Haidilao International Holding's EBIT can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Haidilao International Holding EBIT Chart

Haidilao International Holding Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
EBIT
Get a 7-Day Free Trial Premium Member Only Premium Member Only -345.62 350.90 794.26 904.90 733.56

Haidilao International Holding Semi-Annual Data
Dec15 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
EBIT Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 409.39 387.82 507.65 331.69 400.48

FRA:8HI vs MCD, SBUX, YUM: EBIT Comparison

For the Restaurants subindustry, Haidilao International Holding's EV-to-EBIT, along with its competitors' market caps and EV-to-EBIT data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Haidilao International Holding EV-to-EBIT vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Haidilao International Holding's EV-to-EBIT distribution charts can be found below:

* The bar in red indicates where Haidilao International Holding's EV-to-EBIT falls into.


FRA:8HI
82GF Score
Haidilao International Holding Ltd FRA:8HI
EBIT is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haidilao International Holding EBIT Calculation

EBIT, sometimes also called Earnings Before Interest and Taxes, is a measure of a firm's profit that includes all expenses except interest and income tax expenses. It is the difference between operating revenues and operating expenses. When a firm does not have non-operating income, then Operating Income is sometimes used as a synonym for EBIT and operating profit.

EBIT for the trailing twelve months (TTM) ended in Dec. 2025 adds up the semi-annually data reported by the company within the most recent 12 months, which was €732 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about EBIT →
What does a EBIT of €732 Mil mean?
Haidilao International Holding (FRA:8HI) has a EBIT of €732 Mil as of Dec. 2025. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Haidilao International Holding.
Is Haidilao International Holding's EBIT too high?
Haidilao International Holding's current EBIT is €732 Mil. Overall, Haidilao International Holding has a GF Score™ of 82/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Haidilao International Holding's EBIT compare to MCD and SBUX?
Haidilao International Holding's EBIT of €732 Mil can be compared against companies in the Restaurants industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good EBIT for a Restaurants company?
A good EBIT depends on the Restaurants industry context. However, EBIT should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high EBIT mean?
A high EBIT can signal that a stock is expensive relative to its fundamentals. Earnings before interest and taxes is the difference between operating revenue and operating expenses. View historical data on Haidilao International Holding. Haidilao International Holding's current EBIT is €732 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haidilao International Holding stock overvalued right now?
Based on GuruFocus' analysis, Haidilao International Holding (FRA:8HI) is currently considered Significantly Undervalued. The stock's GF Value™ is €2.09, compared to a current price of €1.23 — trading 41.4% below its estimated fair value. The current EBIT is €732 Mil. Haidilao International Holding's overall GF Score™ is 82/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is EBIT calculated?
EBIT is calculated from a company's financial statements. For Haidilao International Holding (FRA:8HI), the current EBIT is €732 Mil as of Dec. 2025. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Haidilao International Holding (FRA:8HI) Overvalued in 2026?

Based on GuruFocus' analysis, Haidilao International Holding stock appears to be undervalued. The current stock price of €1.23 is trading 41.4% below its estimated GF Value™ of €2.09. GuruFocus considers Haidilao International Holding to be Significantly Undervalued.

Key valuation signals for FRA:8HI:

  • EBIT: €732 Mil
  • GF Value™: €2.09 vs. price of €1.23 (41.4% below fair value)
  • GF Score™: 82/100 with 1 warning sign

No single metric tells the full story. See the FRA:8HI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Haidilao International Holding Business Description

Other Exchanges HDALF:USA06862:Hong Kong
Address No. 398 Yard, Zhongdong Road, 7th Floor, No. 1 Building, Dongxiaokou Town, Changping District, Beijing, CHN, 102218
Haidilao, founded in Sichuan in 1998, is a prominent Chinese hot pot restaurant operator. Following the spinoff of its international unit Super Hi, Haidilao now focuses solely on managing restaurants in Greater China.By the end of 2024, the chain operated over 1,300 stores in Greater China, generating more than CNY 40 billion in systemwide sales, making it one of the largest restaurant operators in China. The majority of its restaurants are company-owned, with only a small fraction franchised.
82GF Score

Get the complete analysis for FRA:8HI

EBIT is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€1.23
Price
€2.09
GF Value