investorscraft@gmail.com

Intrinsic ValueChagee Holdings Limited American Depositary Shares (CHA)

Previous Close$11.76
Intrinsic Value
Upside potential
Previous Close
$11.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chagee Holdings Limited operates in the competitive beverage industry, specializing in premium tea-based drinks with a focus on innovation and quality. The company generates revenue primarily through direct sales of its products, leveraging a vertically integrated supply chain to maintain cost efficiency and product consistency. Its market position is strengthened by a strong brand presence in China, where it competes with both traditional tea houses and modern beverage chains, targeting urban consumers seeking premium experiences. Chagee differentiates itself through a blend of traditional tea culture and contemporary flavors, appealing to a broad demographic. The company's strategic store locations and digital sales channels further enhance its market penetration. With a growing emphasis on health-conscious trends, Chagee is well-positioned to capitalize on shifting consumer preferences toward premium, artisanal beverages.

Revenue Profitability And Efficiency

Chagee reported revenue of RMB 12.41 billion for FY 2024, with net income reaching RMB 2.52 billion, reflecting a robust net margin of approximately 20.3%. The company's operating cash flow of RMB 2.84 billion underscores efficient working capital management, while capital expenditures of RMB 225.5 million indicate disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS stood at RMB 13.71, demonstrating strong earnings power. The company's ability to generate significant cash flow relative to its capital expenditures highlights capital efficiency, with operating cash flow covering CapEx by a wide margin, supporting further reinvestment or potential shareholder returns.

Balance Sheet And Financial Health

Chagee maintains a solid balance sheet with RMB 4.75 billion in cash and equivalents, providing ample liquidity. Total debt of RMB 548.1 million is modest, resulting in a conservative leverage profile. The strong cash position and low debt levels enhance financial flexibility for strategic initiatives or market downturns.

Growth Trends And Dividend Policy

Revenue and profitability trends suggest sustained growth, driven by brand expansion and operational efficiency. The company has not declared dividends, potentially prioritizing reinvestment to fuel further market penetration and product innovation, aligning with its growth-centric strategy.

Valuation And Market Expectations

The market likely values Chagee on its premium positioning and growth trajectory, with earnings multiples reflecting expectations of continued expansion. The absence of dividends may indicate investor confidence in future capital appreciation from reinvested profits.

Strategic Advantages And Outlook

Chagee's strategic advantages include a strong brand, operational efficiency, and a focus on premiumization. The outlook remains positive, supported by favorable industry trends and the company's ability to innovate and scale. Potential risks include intensifying competition and macroeconomic fluctuations affecting discretionary spending.

Sources

Company filings, financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount