stockrow
Friday 6 November 2026
Export CHA’s income statement to Excel — free account
Chagee Holdings Limited - Sponsored ADR
CHA Consumer Cyclical Restaurants
Chagee Holdings Limited - Sponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $1.8 billion, up 8.60% from fiscal 2024.
- Revenue
- +8.20%
- EPS
- +620.0%
- Free cash flow
- +49.3%
Quarter to June 2026, against a year earlier
12.27
0.50
−3.92%
Follow CHA
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | 1,700 | 1,846 | 1,930 | +8.6% | 14,253 | 15,904 | 17,360 | +111.1% | |
| Gross margin, % | — | — | — | — | — | — | — | — | 51.53 | 53.50 | 54.19 | +2.0 pt | ||||||
| EBT | — | — | — | — | — | — | — | — | 417 | 231 | 256 | (44.5%) | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | 24.52 | 12.54 | 13.25 | (12.0) pt | ||||||
| Net income | — | — | — | — | — | — | — | — | 344 | 170 | 170 | (50.8%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 16.89 | 11.36 | 10.09 | (32.7%) | |||||
| Earnings | — | — | — | — | — | — | — | — | 1.95 | 0.90 | 1.01 | (53.9%) | ||||||
| Cash flow | — | — | — | — | — | — | — | — | 3.86 | 1.45 | 1.21 | (62.5%) | ||||||
| Capex | — | — | — | — | — | — | — | — | (0.32) | (0.40) | 0.00 | +22.5% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | 3.54 | 1.05 | 1.21 | (70.4%) | ||||||
| Book value | — | — | — | — | — | — | — | — | 3.75 | 6.67 | 6.50 | +77.8% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 101 | 162 | 184 | +61.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 8.91 | 8.91 | 12.15 | 8.9 | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 1.02 | 1.22 | 0.5 | ||||||
| P/B | — | — | — | — | — | — | — | — | 6.71 | 1.74 | 1.89 | 4.2 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | 0.42 | 0.60 | 0.2 | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | 0.00 | 3.26 | 5.05 | 1.6 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | 389 | 235 | 231 | (39.5%) | |||||
| Capex | — | — | — | — | — | — | — | — | (33) | (65) | — | +97.8% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | 356 | 170 | 231 | (52.1%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 430 | 858 | 948 | +99.4% | |||||
| Net debt | — | — | — | — | — | — | — | — | (667) | (1,143) | (1,181) | +71.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 377 | 1,084 | 1,244 | +187.1% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | 12.77 | 11.86 | +12.8 pt | |||||
| ROIC | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 221.49 | 0.0 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | 22.23 | 16.60 | +22.2 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 4,800 | 3,812 | — | (20.6%) | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.35 | 0.48 | — | +36.7% | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Chagee Holdings Limited - Sponsored ADR vs peers in Restaurants (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CHA Chagee Holdings Limited - Sponsored ADR | $1.5B | 12.1× | 9.1× | +8.20% (above 0%: growing) | +620.00% (above 0%: growing) | +49.31% (above 0%: growing) | 53.99% | 15.37% | |
| CBRL Cracker Barrel Old Country Store, Inc. | $1.5B | 47.5× | 36.9× | −2.15% (below 0%: shrinking) | +83.33% (above 0%: growing) | +191.55% (above 0%: growing) | 71.25% | 1.55% | Compare |
| WEN The Wendy's Company | $1.5B | 15.6× | 15.3× | −0.46% (below 0%: shrinking) | −65.22% (below 0%: shrinking) | −20.35% (below 0%: shrinking) | 57.01% | 10.20% | Compare |
| ARCO Arcos Dorados Holdings Inc. | $1.5B | 5.7× | 8.5× | +14.30% (above 0%: growing) | +100.00% (above 0%: growing) | +254.29% (above 0%: growing) | 11.81% | 5.56% | Compare |
| SG Sweetgreen, Inc. | $1.4B | 105× | — (loss-making) | +3.81% (above 0%: growing) | n/m | +19.78% (above 0%: growing) | 13.07% | (14.23%) | Compare |
| BJRI BJ's Restaurants, Inc. | $1.2B | 29.9× | 28.0× | +6.37% (above 0%: growing) | −11.00% (below 0%: shrinking) | −84.81% (below 0%: shrinking) | 74.52% | 4.74% | Compare |
| BH Biglari Holdings Inc. | $1.0B | — (loss-making) | 24.0× | +7.86% (above 0%: growing) | −18.71% (below 0%: shrinking) | −66.30% (below 0%: shrinking) | 41.26% | 12.17% | Compare |
| BLMN Bloomin' Brands, Inc. | $896.5M | 32.7× | 11.5× | +1.34% (above 0%: growing) | +23.33% (above 0%: growing) | +321.24% (above 0%: growing) | 39.06% | 3.77% | Compare |
| FWRG First Watch Restaurant Group, Inc. | $809.9M | 39.8× | 138× | +10.71% (above 0%: growing) | +55.20% (above 0%: growing) | +2.94% (above 0%: growing) | 21.13% | 3.16% | Compare |
| Median of peers | $1.3B | 32.7× | 24.0× | +5.09% | +23.33% | +11.36% | 40.16% | 4.26% |