Check 35,000+ stocks against 26 valuation models and 37 quality factors

Haidilao International Holding Ltd (6862) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of Haidilao International Holding Ltd HK$18.20, price HK$9.28, upside +96.2%, quality 72 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

Fair value above price? Yes
Good quality? Yes
Add to watchlist

Consumer Cyclical · HK · ISIN KYG4290A1013

HI Broad data Sep 24, 2026

Haidilao International Holding Ltd

6862 · HK

Clearly undervaluedStrong Fair Value upside, but quality is only moderate.

✓Fair value HK$18.20 · Strongly undervalued (+96%)

✓Quality 72/100

!Mixed Growth (revenue 5y +8.0 %/yr)

!Thin margins · 9.4% net margin (TTM)

✓Low debt · generates free cash flow

·8.20% dividend yield

✓Ranks above peers (12/15)

✓Wide moat 76/100

26 models, one by oneBear HK$12.42 to bull HK$22.71 Growth analysisrevenue history, year by year Quality 72/100 in detail37 factors, each one shown Compared with its peersrank on every measure, side by side

Watch Haidilao International Holding Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range HK$8.17 – HK$38.94 · fair‑value band HK$12.42 – HK$22.71 · the HK$9.28 price screens below the HK$18.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.

Follow Haidilao International Holding in your weekly email

Every Wednesday you see whether Haidilao International Holding is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

Haidilao International Holding Ltd., an investment holding company, engages in the restaurant operation and delivery businesses in Mainland China, Hong Kong, Macau, and Taiwan. The company operates through Restaurant Operation, Delivery Business, Sales of Condiment Products and Food Ingredients, and Franchise Business segments. It also operates a Chinese cuisine restaurant under the Haidilao brand that offers hot pot cuisine. In addition, the company is involved in technology; sale of condiment products and food ingredients; hotel operation; property investment management and consulting; and trading businesses. Haidilao International Holding Ltd. was founded in 1994 and is headquartered in Beijing, the People's Republic of China.

Stock analysis

Haidilao International Holding Ltd (6862) currently trades at HK$9.28, while our model-based Fair Value estimate is HK$18.20, implying the stock looks roughly 49.0% undervalued today.

Valuation

Bull case: the DCF Models group reads highest at a median of HK$18.76 per share, and 21 of the 26 models we run sit above the HK$9.28 price.

Bear case: the Economic Profit group reads lowest at HK$4.83, and 5 of the 26 models stay below the price. Evidence for this calculation is high.

Scenario range: HK$12.42 (bear) to HK$22.71 (bull), the price of HK$9.28 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 72/100 (solid quality), in the Consumer Cyclical sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

Haidilao International Holding Ltd reported revenue of 42.1B CNY in FY2025 versus 39.1B CNY in FY2021, a compound +1.9%/yr. Reported net income was 3.9B CNY in FY2025.

Key figures

Market cap HK$60.2B (≈ $7.7B) · P/E ratio 12.8 · P/S ratio 1.20 · EPS (TTM) HK$0.3200 · Dividend yield 8.2% · Net margin 9.4% · Return on equity 39.6% · Return on assets (EBIT) 26.6%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (medium confidence).

What moves the price

The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat.

The share trades about 46% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at −22% fair-value upside, at 96%, 6862 screens cheaper than that median.

Fair Value models

Bear HK$12.42 Fair Value HK$18.20 Bull HK$22.71

Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.

Highest evidence

FCF DCF HK$10.82 HK$18.58 HK$31.85 78

Growth DCF HK$10.69 HK$17.62 HK$28.94 77

Owner Earnings HK$11.68 HK$20.15 HK$34.62 74

All 26 models by family

DCF Models

FCF DCF HK$10.82 HK$18.58 HK$31.85 78

Owner Earnings HK$11.68 HK$20.15 HK$34.62 74

5Y Revenue Exit HK$8.73 HK$14.10 HK$21.37 72

5Y EBITDA Exit HK$11.58 HK$20.05 HK$30.80 74

5Y P/E Exit HK$11.85 HK$20.62 HK$30.79 70

10Y Revenue Exit HK$9.15 HK$14.46 HK$22.60 66

10Y EBITDA Exit HK$11.22 HK$18.76 HK$30.44 67

10Y P/E Exit HK$11.40 HK$19.17 HK$30.42 62

Earnings-Based

Graham-Dodd HK$4.95 HK$24.20 HK$33.35 64

Lynch FV HK$6.50 HK$9.28 HK$12.06 61

PEG = 1.0 HK$6.50 HK$9.28 HK$12.06 57

EPV HK$6.48 HK$7.30 HK$8.02 74

Dividend Discount

Gordon GGM HK$6.53 HK$13.01 HK$19.70 67

DDM Multi-Stage HK$6.53 HK$11.24 HK$13.73 67

Multiples

P/E Multiple HK$12.02 HK$16.03 HK$20.03 63

P/S Multiple HK$7.00 HK$9.33 HK$11.66 58

P/B Multiple HK$5.55 HK$7.40 HK$9.25 55

EV/EBIT HK$13.32 HK$17.34 HK$21.37 66

EV/EBITDA HK$12.82 HK$16.68 HK$20.54 67

EV/Revenue HK$7.77 HK$10.57 HK$13.37 54

Asset-Based

NCAV (Graham) HK$0.9200 HK$1.24 HK$1.85 54

Growth DCF

Growth DCF HK$10.69 HK$17.62 HK$28.94 77

Rev-Margin DCF HK$8.73 HK$13.99 HK$20.91 72

Economic Profit

Residual Income HK$4.08 HK$4.83 HK$17.34 64

ROIC Compounder HK$6.78 HK$8.00 HK$9.30 72

Growth Earnings

Growth-Adj P/E HK$10.31 HK$14.73 HK$19.14 67

Open the full fair value analysis →

Notify me when 6862 reaches fair value

Put 6862 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 72/100

Of which business quality 70 · Market factors (momentum, volatility) 28

Profitability 84

Margins and returns on capital today

Quality Growth 24

Are margins and returns improving?

Cashflow 56

Earnings quality: real cash, not paper profit

Fin. Strength 90

Balance sheet, leverage, solvency risk

Investment 77

Disciplined investing over empire-building

Low Volatility 67

Calm price path (market factor)

Momentum 17

Price trend over the last 3–12 months (market factor)

52W Momentum 1

Distance to the 52-week high (market factor)

Net Issuance 82

Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 75/100

Revenue is growing, but margins or cash flow do not fully confirm the trend.

Revenue growth 1 year

−1.5%

Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.

+10.7%

Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.

+8.0%

Start year 2020 (pandemic). Over 10 years: +22.0% a year

Revenue growth 10 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.

+22.0%

’15

’16

’17

’18

’19

’20

’21

’22

’23

’24

’25

What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.

+32.0%

Earnings growth per share plus dividend.

Earnings per share, growth per year+23.8%

Dividend (yield on the price)8.2%

Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.24% vs 23%, steady

Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.13% → 12%

Start year 2020 (pandemic)

Growth Forecast

Little optimism in the price

The price assumes less growth than the company has delivered so far and less than analysts expect.

What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).

−5.3%

Yearly growth needed for the next five years to justify today's price.

What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.

+7.0%

Yearly sales growth analysts expect, extended to five years.

After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −6.9% a year for the price and +5.2% for the forecasts.

Forecast 2026 (sales)+10.7%

Forecast 2027 (sales)+7.0%

Projected 2028 (sales)+6.4%

Projected 2029 (sales)+5.8%

Projected 2030 (sales)+5.1%

Watch 6862, get fair value alerts →

Compare Haidilao International Holding Ltd with another stock

Price, fair value, quality and upside side by side.

First stock

Second stock

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Restaurants · 224 stocks

Beats the industry median on 11/14 measures

Overall it ranks above its industry peers.

Valuation

Quality Score 72 · Top 25%

Fair Value upside +96% · Top 25%

Profitability

Return on equity (TTM) 40% · Top 25%

Return on assets 15% · Top 25%

Net margin (TTM) 9% · Top 25%

Operating margin (TTM) 13% · Top 25%

Growth and dividend

Revenue growth 6% · Above median

Dividend yield (TTM) 8.2% · Top 25%

Valuation Multiplesvs Restaurants median · lower = cheaper

P/E (TTM) 12.8× · Cheapest 25%

P/B 5.13× · Priciest 25%

P/S (TTM) 1.19× · Pricier than median

P/FCF 1.9× · Pricier than median

EV/EBITDA 6.7× · Cheaper than median

PEG 0.67× · Cheapest 25%

Strength profile in five axes (Snowflake)

This stock

Sector peers

VALUE (fair-value potential)100 · sector 40

FUTURE (revenue growth)30 · sector 18

PAST (return on equity)100 · sector 21

HEALTH (low debt)100 · sector 95

DIVIDEND (yield)100 · sector 70

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Restaurants stocks, each showing price versus our Fair Value estimate.

Stock	Price	Fair Value	vs Fair Value
McDonald's Corporation MCD	$250.35	$162.16	−35%
Starbucks Corporation SBUX	$95.11	$35.83	−62%
Chipotle Mexican Grill, Inc CMG	$32.63	$35.89	+10%
Yum! Brands, Inc YUM	$139.71	$75.61	−46%
Restaurant Brands International Inc QSR	$71.91	$74.72	+4%
Darden Restaurants, Inc DRI	$213.54	$173.68	−19%
Yum China Holdings YUMC	$41.58	$49.95	+20%
Texas Roadhouse, Inc TXRH	$166.12	$128.38	−23%
Dutch Bros Inc BROS	$38.76	$15.54	−60%
Domino's Pizza, Inc DPZ	$297.12	$231.96	−22%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued High-Quality Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Run the numbers yourself: free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Haidilao International Holding Ltd · Fair Value
HK$18.20 +49%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/6862" target="_blank" rel="nofollow noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">Haidilao International Holding Ltd · Fair Value</span><br><b style="font-size:20px">HK$18.20</b> <span style="color:var(--fvc-g-mitte);font-weight:700;font-size:14px">+49%</span></span><span style="font-size:11px;color:var(--fvc-g-mitte);font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "Haidilao International Holding Ltd Fair Value". https://www.fairvalue-calculator.com/stock/6862

Frequently asked questions

Is Haidilao International Holding Ltd (6862) overvalued or undervalued?

As of Sep 24, 2026, our model estimates a fair value of HK$18.20 versus a price of HK$9.28, about +96% upside (undervalued).

What is the fair value of 6862?

Our model-based fair value for Haidilao International Holding Ltd is HK$18.20 (as of Sep 24, 2026), built from audited fundamentals. The current price: HK$9.28.

What is the quality score of 6862?

Haidilao International Holding Ltd has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.

What is the price target for Haidilao International Holding Ltd (6862)?

Our model-based price target is the fair value of HK$18.20 (as of Sep 24, 2026) from 26 valuation models. Cautious scenario HK$12.42, optimistic scenario HK$22.71. It is a calculation from audited fundamentals, not an analyst target.

What is the Haidilao International Holding Ltd stock forecast for 2026?

Our models put fair value at HK$18.20, about +96% upside versus a price of HK$9.28 (undervalued). Cautious scenario HK$12.42, optimistic scenario HK$22.71. The calculation is refreshed regularly with new filings.

What is the revenue of Haidilao International Holding Ltd (6862)?

Haidilao International Holding Ltd reported trailing-twelve-month revenue of about 43.2B CNY (latest available figure, as of Sep 24, 2026).

Does Haidilao International Holding Ltd pay a dividend?

Haidilao International Holding Ltd currently shows a dividend yield of about 8.20% relative to its recent price (as of Sep 24, 2026).

What growth is priced into Haidilao International Holding Ltd (6862)?

For today's price to be fair in a discounted-cash-flow model, Haidilao International Holding Ltd would have to grow free cash flow by -5.3 % per year for five years (discount rate 9.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.0 % per year. As of Sep 24, 2026.

What discount rate (WACC) does the fair value of 6862 use?

Our models discount Haidilao International Holding Ltd at 9.6 %: a base by market capitalisation (mid), damped by beta 0.72, country premium for Hong Kong. The same rate applies in all 26 models.

What is a reverse DCF?

A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Haidilao International Holding Ltd that is -5.3 % per year a year over ten years, using the same discount rate (9.6 %) and the same formula as our fair value.

How much growth has Haidilao International Holding Ltd (6862) delivered so far?

Over the past 5 years revenue at Haidilao International Holding Ltd grew +8.0 % a year. The price currently implies -5.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.

How fast is the sector of Haidilao International Holding Ltd (6862) growing?

The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Haidilao International Holding Ltd (-5.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.

What is the free cash flow yield of Haidilao International Holding Ltd (6862)?

The free-cash-flow yield on the price is 9.33 %: that much free cash flow Haidilao International Holding Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.

What is the intrinsic value of Haidilao International Holding Ltd (6862)?

Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Haidilao International Holding Ltd it is HK$18.20 per share (as of Sep 24, 2026), against a price of HK$9.28. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).

Is Haidilao International Holding Ltd stock overvalued or undervalued in 2026?

As of Sep 24, 2026, 6862 trades below its calculated fair value: price HK$9.28, fair value HK$18.20, a gap of about +96% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.

Is fair value the same as the market price of 6862?

No. The price is what the market pays today (HK$9.28); the fair value is what the company's own numbers justify (HK$18.20). For Haidilao International Holding Ltd the two are HK$8.93 per share apart. That gap is exactly why we show both numbers side by side.

How much is Haidilao International Holding Ltd worth?

The market values Haidilao International Holding Ltd at about HK$60.2B (market capitalisation, as of Sep 24, 2026). Per share that is HK$9.28; our models calculate a fair value of HK$18.20 per share.

What do the bullish and bearish scenarios say about 6862?

Our models span a range for Haidilao International Holding Ltd: cautious scenario HK$12.42, base HK$18.20, optimistic HK$22.71 per share (as of Sep 24, 2026, price HK$9.28). The range comes from different growth and margin assumptions, not from analyst opinions.

What is the P/E ratio of 6862?

Haidilao International Holding Ltd trades at a price-to-earnings ratio of 12.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of HK$18.20 is built from several models across several years. Other multiples: PEG 0.7, P/B 5.1, P/S 1.2, EV/EBITDA 6.7.

What is the PEG ratio of 6862?

The PEG ratio of Haidilao International Holding Ltd is 0.67 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.

How solid is the balance sheet of Haidilao International Holding Ltd (6862)?

Balance-sheet figures for Haidilao International Holding Ltd (as of Sep 24, 2026): return on equity 39.6%. They feed the Quality Score of 72/100, which measures business quality independently of the share price.

How far is 6862 from its 52-week high?

Haidilao International Holding Ltd trades at HK$9.28, about 46% below its 52-week high of HK$17.20 and at the low of HK$9.28 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of HK$18.20 is for.

Which stocks are comparable to Haidilao International Holding Ltd?

From the same area (Consumer Cyclical) we also value McDonald's Corporation, Starbucks Corporation, Chipotle Mexican Grill, Inc, Yum! Brands, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.

Is Haidilao International Holding Ltd stock attractive at the current price?

The data as of Sep 24, 2026: price HK$9.28, calculated fair value HK$18.20 (+96%), Quality Score 72/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.

How is the fair value of 6862 calculated?

We run Haidilao International Holding Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of HK$18.20, with the spread shown as a cautious and an optimistic scenario.

Is it still worth investing in stocks now?

The global stock market currently sits 14.1 % above its aggregate fair value. Haidilao International Holding Ltd currently trades 96 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.

What is the share price of Haidilao International Holding Ltd (6862)?

The closing price on Sep 23, 2026 was HK$9.28. Our model-based fair value is HK$18.20, about +96% upside (undervalued). We carry closing prices from our data provider, not a live tick.

What should I pay attention to with Haidilao International Holding Ltd right now?

The rarer combination: high quality (72/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (HK$12.42). The market is more pessimistic than our downside scenario. A fairly wide model range (HK$12.42 to HK$22.71) leaves room in how you read the outcome.

Where does the earnings growth of Haidilao International Holding Ltd (6862) come from?

Earnings per share at Haidilao International Holding Ltd grew +28.7 % a year from 2015 to 2025. Broken into its drivers: revenue per share +23.6 %, EBIT margin −0.1 %, tax rate +1.1 %, residual (interest, one-offs) +3.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.

Key figures of Haidilao International Holding Ltd

How large is the market capitalisation of Haidilao International Holding Ltd (6862)?

The market capitalisation of Haidilao International Holding Ltd is HK$60.2B (≈ $7.7B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.

What is the P/S ratio of Haidilao International Holding Ltd (6862)?

The price-to-sales ratio of Haidilao International Holding Ltd is 1.20 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.

What are the earnings per share of Haidilao International Holding Ltd (6862)?

Earnings per share at Haidilao International Holding Ltd are HK$0.3200 (price ÷ EPS = P/E 12.8). Earnings per share over the last twelve months: total profit spread across every single share.

What is the dividend yield of Haidilao International Holding Ltd (6862)?

The dividend yield of Haidilao International Holding Ltd is 8.2%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.

What is the net margin of Haidilao International Holding Ltd (6862)?

The net margin of Haidilao International Holding Ltd is 9.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.

What is the return on equity of Haidilao International Holding Ltd (6862)?

The return on equity (ROE) of Haidilao International Holding Ltd is 39.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.

What is the EBIT return on assets of Haidilao International Holding Ltd (6862)?

On an EBIT basis the return on assets of Haidilao International Holding Ltd is 26.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.

What is the operating margin of Haidilao International Holding Ltd (6862)?

The operating margin of Haidilao International Holding Ltd is 12.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.

How fast is revenue growing at Haidilao International Holding Ltd (6862)?

Revenue at Haidilao International Holding Ltd is growing +5.9% versus a year earlier (3y avg +10.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.

How fast are earnings growing at Haidilao International Holding Ltd (6862)?

Earnings per share at Haidilao International Holding Ltd are growing −13.6% versus a year earlier. How much earnings per share grew versus a year earlier.

How much net cash does Haidilao International Holding Ltd (6862) hold?

Haidilao International Holding Ltd holds more cash than debt, 779M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.

Free · no account needed

Watch Haidilao International Holding Ltd in the live analysis

One click puts Haidilao International Holding Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.