To the full analysis
Haidilao International Holding stock: growth
6862.HKHaidilao International Holding reported $6.31B in revenue for fiscal 2025, down 1.5% on the prior year, up 8% a year on average over up to five years.
Daily figure as of 13 Nov 2026
Revenue (Annual rate)
22%
per year from 2015 to 2025, per share 21.8%
Earnings (Annual rate)
30.6%
per year from 2015 to 2025, per share 30.4%
Free cash flow (Annual rate)
33.1%
per year from 2015 to 2025, per share 32.8%
Growth per year by period
What reaches shareholders is growth per share: buybacks lift it, new shares dilute it.
| since 2020 | since 2015 | |
|---|---|---|
| Revenue | 8.0% | 22.0% |
| Revenue per share | 7.6% | 21.8% |
| Earnings | 66.4% | 30.6% |
| Earnings per share | 65.7% | 30.4% |
| Free cash flow | no data | 33.1% |
| Free cash flow per share | no data | 32.8% |
Fiscal years at a glance
How revenue and earnings grow
- Revenue
- Earnings
- Free cash flow
Figures as a table
| Year | Revenue | Earnings | Free cash flow |
|---|---|---|---|
| 2015 | $863.3M | $40.89M | $34.42M |
| 2016 | $1.17B | $110.25M | $147.62M |
| 2017 | $1.6B | $154.14M | $23.49M |
| 2018 | $2.54B | $246.86M | −$26.12M |
| 2019 | $3.98B | $351.62M | −$54.5M |
| 2020 | $4.29B | $46.38M | −$473.31M |
| 2021 | $5.86B | −$624.03M | −$99.45M |
| 2022 | $4.65B | $206.12M | $795.53M |
| 2023 | $6.22B | $674.7M | $1.26B |
| 2024 | $6.41B | $706.04M | $948.57M |
| 2025 | $6.31B | $591.61M | $600.66M |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 13 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = HK$7.8782, $1 = CN¥6.6683)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 4 Sep 2026)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.