Investment Rating - The report maintains an "Outperform" rating for Super Hi International Holding [2][6][14] Core Views - In Q1 2025, the company's revenue reached USD 198 million, a year-on-year increase of 5.4%, with restaurant operations contributing USD 188 million, up 4.5% YoY [3][13] - The net profit attributable to owners was USD 11.94 million, a significant turnaround from a net loss of USD 4.46 million in Q1 2024, primarily due to a reduction in net exchange losses [3][13] - The operating profit margin at the restaurant level was 4.1%, a decrease of 2.5 percentage points YoY [3][13] Summary by Sections Financial Performance - Revenue projections for 2025-2027 are USD 880 million, USD 980 million, and USD 1.08 billion, respectively, with YoY growth of 13%, 11%, and 11% [6][14] - Net profit projections for the same period are USD 46 million, USD 53 million, and USD 66 million, representing YoY growth of 111%, 15%, and 24% [6][14] - The diluted EPS is expected to increase from USD 0.03 in 2024 to USD 0.07 in 2025, USD 0.08 in 2026, and USD 0.10 in 2027 [6][14] Operational Insights - The company had a total of 123 restaurants at the end of Q1 2025, with a net increase of 4 locations YoY [4] - The average daily sales for same-store operations in East Asia increased by 16.3% YoY, while the overall average table turnover rate improved to 4.0 times per day [4][6] Cost Structure - Material and consumable costs increased by 7.0% to USD 67 million, accounting for 34% of revenue [5] - Employee costs rose by 9.8% to USD 70 million, making up 35.3% of revenue [5] - Rental and related expenses increased by 26% to USD 6 million, representing 2.8% of revenue [5]