Super Hi International Holding Ltd.

SEHK:9658 Stock Report

Market Cap: HK$15.2b

Super Hi International Holding Valuation

Is 9658 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 9658 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9658 (HK$23.35) is trading below our estimate of fair value (HK$36.05)

Significantly Below Fair Value: 9658 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9658?

Key metric: As 9658 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 9658. This is calculated by dividing 9658's market cap by their current earnings.
What is 9658's PE Ratio?
PE Ratio34.5x
EarningsUS$56.64m
Market CapUS$1.95b

Price to Earnings Ratio vs Peers

How does 9658's PE Ratio compare to its peers?

The above table shows the PE ratio for 9658 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average17.8x
2555 Sichuan Baicha Baidao Industrial
18.5xn/aHK$15.5b
9922 Jiumaojiu International Holdings
15.6x17.8%HK$5.0b
341 Café de Coral Holdings
16.2x21.1%HK$4.4b
6862 Haidilao International Holding
20.8x9.7%HK$94.9b
9658 Super Hi International Holding
34.5x21.8%HK$15.2b

Price-To-Earnings vs Peers: 9658 is expensive based on its Price-To-Earnings Ratio (34.5x) compared to the peer average (17.8x).

Price to Earnings Ratio vs Industry

How does 9658's PE Ratio compare vs other companies in the HK Hospitality Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
1383 LET Group Holdings
1.3xn/aUS$38.09m
1655 Okura Holdings
0.7xn/aUS$9.26m
8052 Luk Hing Entertainment Group Holdings
1.3xn/aUS$2.61m
8475 E-Station Green Technology Group
0.5xn/aUS$2.37m
9658 34.5xIndustry Avg. 17.8xNo. of Companies6PE01020304050+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 9658 is expensive based on its Price-To-Earnings Ratio (34.5x) compared to the Hong Kong Hospitality industry average (17.8x).

Price to Earnings Ratio vs Fair Ratio

What is 9658's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9658 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio34.5x
Fair PE Ratio13.9x

Price-To-Earnings vs Fair Ratio: 9658 is expensive based on its Price-To-Earnings Ratio (34.5x) compared to the estimated Fair Price-To-Earnings Ratio (13.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 9658 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentHK$23.35
HK$16.29
-30.2%
7.1%HK$18.68HK$15.30n/a6
Dec ’25HK$16.36
HK$16.28
-0.5%
7.0%HK$18.68HK$15.30n/a6
Nov ’25HK$12.90
HK$15.43
+19.6%
5.5%HK$16.60HK$14.05n/a6
Oct ’25HK$14.14
HK$15.43
+9.1%
5.5%HK$16.60HK$14.05n/a6
Sep ’25HK$12.66
HK$15.98
+26.2%
14.1%HK$20.78HK$14.06n/a6
Aug ’25HK$12.16
HK$16.62
+36.7%
13.2%HK$20.83HK$14.58n/a6
Jul ’25HK$14.56
HK$16.73
+14.9%
14.2%HK$20.81HK$14.56n/a5
Jun ’25HK$15.08
HK$17.23
+14.2%
13.9%HK$20.80HK$14.56n/a4
May ’25HK$14.28
HK$16.72
+17.1%
9.8%HK$18.60HK$14.61n/a4
Apr ’25HK$14.14
HK$18.35
+29.8%
10.5%HK$21.06HK$15.65n/a4
Mar ’25HK$10.16
HK$18.35
+80.6%
10.6%HK$21.08HK$15.65n/a4
Feb ’25HK$8.53
HK$18.67
+118.8%
8.1%HK$21.05HK$16.96n/a4
Jan ’25HK$10.40
HK$18.67
+79.5%
8.1%HK$21.05HK$16.96n/a4
Dec ’24HK$12.78
HK$18.67
+46.0%
8.1%HK$21.05HK$16.96HK$16.364
Nov ’24HK$12.60
HK$18.67
+48.1%
8.1%HK$21.05HK$16.96HK$12.904
Oct ’24HK$15.46
HK$18.67
+20.7%
8.1%HK$21.05HK$16.96HK$14.144
Sep ’24HK$13.64
HK$17.49
+28.2%
2.9%HK$18.00HK$16.98HK$12.662
Aug ’24HK$15.90
HK$23.07
+45.1%
11.9%HK$25.80HK$20.33HK$12.162
Jul ’24HK$15.18
HK$23.07
+51.9%
11.9%HK$25.80HK$20.33HK$14.562
Jun ’24HK$13.70
HK$23.07
+68.4%
11.9%HK$25.80HK$20.33HK$15.082
May ’24HK$16.32
HK$23.07
+41.3%
11.9%HK$25.80HK$20.33HK$14.282

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 06:41
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Super Hi International Holding Ltd. is covered by 9 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Sijie LinChina International Capital Corporation Limited
Ya JiangCitic Securities Co., Ltd.
Liting WangHaitong International Research Limited