Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, financial statements
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |