🚀 VC round data is live in beta, check it out!
Haidilao Valuation Multiples
Discover revenue and EBITDA valuation multiples for Haidilao and similar public comparables like Indian Hotels, Texas Roadhouse, Cava Group, Luckin Coffee and more.
Haidilao Overview
About Haidilao
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.
Founded
2015
HQ
Employees
137.2K
Website
Sectors
Financials (LTM)
EV
$10B
Haidilao Financials
Haidilao reported last 12-month revenue of $6B and EBITDA of $1B.
In the same LTM period, Haidilao generated $4B in gross profit, $1B in EBITDA, and $607M in net income.
Revenue (LTM)
Haidilao P&L
In the most recent fiscal year, Haidilao reported revenue of $6B and EBITDA of $1B.
Haidilao expects next 12-month revenue of XXX and NTM EBITDA of XXX
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue | $6B | XXX | $6B | XXX | XXX | XXX |
| Gross Profit | $4B | XXX | $2B | XXX | XXX | XXX |
| Gross Margin | 60% | XXX | 28% | XXX | XXX | XXX |
| EBITDA | $1B | XXX | $1B | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 22% | XXX | XXX | XXX |
| EBIT Margin | 13% | XXX | 14% | XXX | XXX | XXX |
| Net Profit | $607M | XXX | $690M | XXX | XXX | XXX |
| Net Margin | 9% | XXX | 11% | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
Haidilao Stock Performance
Haidilao has current market cap of $10B, and enterprise value of $10B.
Market Cap Evolution
Haidilao's stock price is $1.91.
| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $10B | $10B | 0.0% | XXX | XXX | XXX | $0.13 |
Benchmark Trading Valuation Multiples by Industry
Sign up to access valuation multiples like growth-adjusted P/E, Rule of 40, next 12-month EV/Revenue, EBITDA multiples by industry, consensus analyst estimates and many more.
Start Free TrialHaidilao Valuation Multiples
Haidilao trades at 1.5x EV/Revenue multiple, and 8.8x EV/EBITDA.
EV / Revenue (LTM)
Haidilao Financial Valuation Multiples
As of April 20, 2026, Haidilao has market cap of $10B and EV of $10B.
Equity research analysts estimate Haidilao's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Haidilao has a P/E ratio of 17.1x.
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $10B | XXX | $10B | XXX | XXX | XXX |
| EV (current) | $10B | XXX | $10B | XXX | XXX | XXX |
| EV/Revenue | 1.5x | XXX | 1.6x | XXX | XXX | XXX |
| EV/EBITDA | 8.8x | XXX | 7.1x | XXX | XXX | XXX |
| EV/EBIT | 11.6x | XXX | 11.2x | XXX | XXX | XXX |
| EV/Gross Profit | 2.6x | XXX | 5.6x | XXX | XXX | XXX |
| P/E | 17.1x | XXX | 15.0x | XXX | XXX | XXX |
| EV/FCF | 16.7x | XXX | 10.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Verified Haidilao Valuation Multiples
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2027, based on consensus analyst estimates. Powered by FactSet and Morningstar.
Haidilao Margins & Growth Rates
Haidilao's revenue in the last 12 month grew by 9%.
Haidilao's revenue per employee in the last FY averaged $0.0M, while opex per employee averaged $0.0M for the same period.
Haidilao's rule of 40 is 27% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Haidilao's rule of X is 41% (created by Bessemer, rule of X is another metric to measure SaaS companies, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
Haidilao Operational Valuation Multiples
| LTM | NTM | Last FY | FY 2026 | FY 2027 | FY 2028 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | (0%) | XXX | XXX | XXX |
| EBITDA Margin | 17% | XXX | 22% | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | (21%) | XXX | XXX | XXX |
| Rule of 40 | — | XXX | 27% | XXX | XXX | XXX |
| Bessemer Rule of X | — | XXX | 41% | XXX | XXX | XXX |
| Revenue per Employee | — | XXX | $0.0M | XXX | XXX | XXX |
| Opex per Employee | — | XXX | $0.0M | XXX | XXX | XXX |
| S&M Expenses to Revenue | 39% | XXX | — | XXX | XXX | XXX |
| G&A Expenses to Revenue | 7% | XXX | 1% | XXX | XXX | XXX |
| R&D Expenses to Revenue | 0% | XXX | 1% | XXX | XXX | XXX |
| Opex to Revenue | — | XXX | 14% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Haidilao Public Comps
See public comps and valuation multiples for other Restaurants & Nightlife comps.
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| LTM | 2026E | 2027E | LTM | 2026E | 2027E | |
| Haidilao | XXX | XXX | XXX | XXX | XXX | XXX |
| Indian Hotels | XXX | XXX | XXX | XXX | XXX | XXX |
| Texas Roadhouse | XXX | XXX | XXX | XXX | XXX | XXX |
| Cava Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Luckin Coffee | XXX | XXX | XXX | XXX | XXX | XXX |
| Zensho Holdings | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Haidilao M&A Activity
Haidilao acquired XXX companies to date.
Last acquisition by Haidilao was on XXXXXXXX, XXXXX. Haidilao acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Acquisitions by Haidilao
| Acquired Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Get Verified M&A Valuation Multiples
Sign up to see revenue and EBITDA valuation multiples for 150K+ M&A deals.
Start Free TrialHaidilao Investment Activity
Haidilao invested in XXX companies to date.
Haidilao made its latest investment on XXXXXXXX, XXXXX. Haidilao invested in XXXXXXXX for XXX (EV/Revenue multiple of XXX).
Latest Investments by Haidilao
| Company | Valuation | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXXXXX | XXX | XXX | XXX |
Benchmark 350K+ Funding Rounds and Disclosed VC Valuation Multiples
Sign up to see data on 350K+ funding rounds and disclosed revenue and EBITDA valuation multiples, from seed, through growth stage, to pre-IPO.
Start Free TrialAbout Haidilao
| When was Haidilao founded? | Haidilao was founded in 2015. |
| Where is Haidilao headquartered? | Haidilao is headquartered in China. |
| How many employees does Haidilao have? | As of today, Haidilao has over 137K employees. |
| Who is the CEO of Haidilao? | Haidilao's CEO is Yiqun Gou. |
| Is Haidilao publicly listed? | Yes, Haidilao is a public company listed on HKEX. |
| What is the stock symbol of Haidilao? | Haidilao trades under 06862 ticker. |
| When did Haidilao go public? | Haidilao went public in 2018. |
| Who are competitors of Haidilao? | Haidilao main competitors are Indian Hotels, Texas Roadhouse, Cava Group, Luckin Coffee. |
| What is the current market cap of Haidilao? | Haidilao's current market cap is $10B. |
| What is the current revenue of Haidilao? | Haidilao's last 12 months revenue is $6B. |
| What is the current revenue growth of Haidilao? | Haidilao revenue growth (NTM/LTM) is 9%. |
| What is the current EV/Revenue multiple of Haidilao? | Current revenue multiple of Haidilao is 1.5x. |
| Is Haidilao profitable? | Yes, Haidilao is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Haidilao? | Haidilao's last 12 months EBITDA is $1B. |
| What is Haidilao's EBITDA margin? | Haidilao's last 12 months EBITDA margin is 17%. |
| What is the current EV/EBITDA multiple of Haidilao? | Current EBITDA multiple of Haidilao is 8.8x. |
| What is the current FCF of Haidilao? | Haidilao's last 12 months FCF is $592M. |
| What is Haidilao's FCF margin? | Haidilao's last 12 months FCF margin is 9%. |
| What is the current EV/FCF multiple of Haidilao? | Current FCF multiple of Haidilao is 16.7x. |
Start Your
Free Trial Today
Try Multiples for free for 3 days. Got questions or need a demo? Schedule a call with us below.