ランキングに戻る

Chagee Holdings Limited (CHA)

割安
Consumer CyclicalRestaurantsChina

ファンダメンタル

81

株価

$11.70

時価総額

$2.23B

パート1 · 企業の価値

概要

Chagee Holdings is a Chinese chain of teahouses selling freshly-made premium tea drinks, best known for its tea lattes made with tea leaves rather than powders. Founded in 2017 and listed on Nasdaq in 2025 through a Cayman Islands holding company over PRC operating subsidiaries, it had 7,453 teahouses at 31 December 2025, of which 6,838 were run by franchise partners and 615 were company-owned. The network covers 32 of China's 34 province-level divisions and 345 shops outside China, in markets such as Singapore, Malaysia, the United States and South Korea. Growth in 2025 came almost entirely from opening shops — 1,013 net additions — while the company itself reports falling average monthly GMV per teahouse in China and a deceleration or decline in same-store GMV growth.

収益の仕組み

Most of the money comes from franchise partners, not from the person buying the drink. Franchise partners pay fixed fees — franchise fees, store opening service fees, certain third-party platform subscription and promotion fees — plus variable fees calculated as a percentage of the shop's GMV: trademark licensing, promotional services, supply chain management, technology services and operations management. On top of that they are required to buy their tea leaves, ingredients, packaging and equipment from Chagee, and those goods sales are the largest single piece of the franchise revenue line. The remainder comes from company-owned teahouses, where Chagee books the full retail price of every cup sold — a much smaller share of revenue but one that grew 92.7% in 2025 as the company took direct control of its overseas openings. Note the gap between scale and reported revenue: 2025 network GMV was RMB31.58 billion while net revenues were RMB12.91 billion, because franchised shops' till receipts never pass through Chagee's income statement.

セグメント別売上高

Franchised teahouses88.5%

Goods and equipment sold to the 6,838 franchise partners, plus their fixed franchise fees and the GMV-based royalties and service fees. The customer here is the franchise partner, not the drinker. Revenue from this line fell from RMB11.63 billion in 2024 to RMB11.42 billion in 2025 even as the shop count grew.

Company-owned teahouses11.5%

The 615 shops Chagee runs itself, where the full retail price paid by the consumer is booked as revenue. This line nearly doubled in 2025, from RMB773.2 million to RMB1.49 billion, driven by direct operation of overseas markets.

競争優位性(moat)

ブランド · 狭い

Chagee's advantage is brand recognition and a dense store network that makes the brand hard to avoid in Chinese cities, which in turn makes its franchise slots worth paying for. What it does not have is protection of the product itself: the company's own risk factors state that competitors can copy its unpatented recipes, that it has limited bargaining power with suppliers, and that delivery-platform price wars can force it into margin-reducing discounts. Consumers face no cost at all in buying the next cup elsewhere. A falling average GMV per shop while the network keeps growing is the kind of evidence that argues against a wide moat.

需要を左右する要因

中程度の景気循環性

A tea drink is a small, frequent, affordable treat, which makes demand steadier than for big-ticket discretionary goods: people rarely cancel a RMB18 cup the way they postpone a car. But it is still discretionary and habit-driven, sensitive to footfall in malls and office districts, to weather and season, and to how aggressively rivals discount on delivery platforms. The bigger swing factor for reported revenue is not the consumer cycle at all but the franchise cycle: revenue depends on how many partners are opening shops and buying inventory, so a slowdown in openings hits the income statement faster than a slowdown in drinking does. That is visible in 2025, when net revenues grew only 4.0% and franchised revenue actually fell, despite 1,013 net new shops.

主なリスク

  • Growth may not be manageable, or may simply slow — The company warns that if it cannot manage its growth, or if its growth rate declines, the business may be materially harmed. It explicitly points to a decrease in average monthly GMV per teahouse in China in recent quarters and a deceleration or decline in quarterly same-store GMV growth, and notes its limited operating history is a poor guide to future performance.
  • Limited control over franchise partners — Results and growth are tied to franchise partners the company only partly oversees: 6,838 of 7,453 shops are theirs. Partners may fail to keep operational quality, refuse required upgrades, break regulations, pursue strategies that diverge from the company's, fall into disputes over rights and obligations, or fail to raise financing and go bankrupt — and their misconduct is attributed to the Chagee brand.
  • Food safety and contamination — The filing lists food- or beverage-borne illness, tampering, adulteration, contamination or mislabeling — whether or not the claim turns out to be accurate — as a risk to the business, alongside shifting public opinion about the health effects of its ingredients. Named causes include staff hygiene failures, improper storage and handling of ingredients, refrigeration malfunctions and gaps in third-party suppliers' quality control.
  • Competition and price wars on delivery platforms — The company describes the freshly-made tea drinks market in China and abroad as competitive and rapidly evolving, with well-funded new entrants and rivals able to copy its unpatented recipes. It warns that price wars and intense promotional competition on delivery platforms may force it to discount, and that it has limited bargaining power with suppliers to offset this.
  • Raw material cost, availability and supplier dependence — Tea leaves and condiments have short shelf lives and need frequent, timely supply. The company says supplier price increases are hard to pass on, contracts may be renegotiated on worse terms at expiry, suppliers are not contractually barred from serving competitors, and it depends on third-party warehousing and logistics whose delays can cause spoilage.
  • PRC government influence and evolving regulation — The filing states that the PRC government exerts substantial influence over how the company conducts its business, and that policies, laws and their interpretation and enforcement may change at any time, including on cybersecurity, data privacy, antitrust, foreign investment and oversight of overseas listings. It also flags uncertainty over how the PRC Foreign Investment Law may affect its corporate structure.
  • Missing licences and permits — The company discloses that some company-owned teahouses have not completed fire safety filings and inspections, with fines of up to RMB300,000 per teahouse possible, and that the way it distributes prepaid gift cards may trigger further regulatory filing requirements. Franchise partners' own licensing gaps are outside its direct control.
  • Overseas expansion into unfamiliar markets — The company says its experience abroad has been limited and carries added risk: lower brand awareness, unfamiliar regulatory and competitive environments, longer payback, higher marketing cost, tariffs and trade restrictions, currency swings, difficulty recruiting talent and limited availability of retail space.
  • Public scrutiny and reputational attack — With a very large consumer base, the company expects to be an increasing target for complaints to regulators, negative media coverage and malicious allegations, any of which could damage the brand. It notes its limited control over franchisee behaviour compounds this, and that international operations add cross-border reputational exposure.

顧客集中度

Revenue is spread across thousands of independent franchise partners and, in company-owned shops, across millions of individual drinkers; the annual report discloses that no single customer accounted for more than 10% of net revenues. The real concentration is not in any one name but in the model itself — roughly nine tenths of revenue depends on franchise partners continuing to open shops and buy supplies, and on the health of one national market, China, which still holds all but 345 of the 7,453 teahouses.

強気材料

Buyers argue that Chagee has built, in under a decade, a brand that stands for real tea in a market of powdered imitations, and a network of 7,453 shops that keeps expanding — 1,013 net additions in 2025 — mostly with other people's capital, since franchise partners pay to build and run the stores. They point to network GMV of RMB31.58 billion in 2025, well above reported revenue, as the measure of consumer demand the income statement understates, and to the asset-light structure of fees, royalties and supply sales as a way to grow store count without matching capital intensity. They see the overseas push as the next leg: revenue from company-owned shops nearly doubled in 2025 to RMB1.49 billion as the company opened directly in Singapore, Malaysia, the United States and South Korea, markets where the tea-drink category is young and Chagee is not fighting the same domestic price war.

弱気材料

Sellers fear that the store count is hiding a per-store problem. The company itself discloses a decrease in average monthly GMV per teahouse in China and a deceleration or decline in same-store GMV growth; group net revenues grew only 4.0% in 2025, and revenue from franchised teahouses actually fell, from RMB11.63 billion to RMB11.42 billion, even with a thousand more shops open. Read that way, new openings are cannibalising existing ones, and the franchise flywheel stops the moment partners conclude a new shop no longer pays back. They also point to what the filing admits: recipes are not patentable, suppliers are free to serve competitors, bargaining power over them is limited, and delivery-platform price wars can force discounting, with sales and marketing already up to 10.6% of revenues in 2025. Layered on top are the risks specific to a Chinese company listed in the US — substantial government influence over how the business is run, restrictions on moving cash out of PRC subsidiaries, and rules that can change without warning.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

HEYTEA (喜茶, Shenzhen Meixixi Catering Management Co., Ltd.)Not tracked

HEYTEA sells freshly made premium tea drinks at the same RMB 15-25 price point as Chagee, to the same young urban Chinese customer, and is expanding into the same overseas cities.

Nayuki Holdings Limited (奈雪的茶)2150.HK

Nayuki runs teahouses in the premium freshly made tea segment, competing with Chagee for the same sit-and-stay customer in first- and second-tier Chinese cities.

Sichuan Baicha Baidao Industrial Co., Ltd. (茶百道, ChaPanda)2555.HK

ChaPanda operates a franchised network of about 8,900 milk tea stores across China, competing store by store with Chagee for the same daily drink purchase.

Guming Holdings Limited (古茗, Good Me)1364.HK

Guming is the second-largest freshly made tea chain in China by store count and GMV, taking the same fruit and milk tea orders as Chagee, mostly in lower-tier cities.

Mixue Group (蜜雪冰城)2097.HK

Mixue is the world's largest freshly made drinks chain, with roughly 60,000 stores selling tea and ice cream at budget prices that pull the same customers away from Chagee's counter.

貸借対照表と流動性

売上高

$13.14B

直近12か月(2026/6/30まで)

純利益

$1.34B

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$699M

自己資本合計

$804M

負債合計

$1.59B

流動比率

3.37

利払い倍率

-

負債/EBITDA

0.95

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割安

適正価値

$45.21

現在株価

$11.70

安全マージン

+74.1%

適正価値レンジ

$29.39 - $61.04

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$15.04
ディスカウンテッド・キャッシュフロー(DCF):$142.70
利益倍率(P/E):$8.78
グレアムの成長公式:$16.61
収益力価値(EPV):$76.25
正当化されたP/B:$81.01
配当割引モデル(ゴードン):算出に必要なデータが不足しています
P/FFO(運用から生まれる資金):算出に必要なデータが不足しています
中間サイクル利益:算出に必要なデータが不足しています
売上高倍率:$116.71
アナリスト・コンセンサス:買い (10B / 4H / 0S)
直近の決算サプライズ:+6.62%

バリュエーション指標

P/E レシオ

11.47

ROE

16.2%

P/B レシオ

1.83

P/FCF

2.10

粗利益率

41.2%

ROIC

66.6%

収益性レーダー

価値創造(経済的モート)

ROICの外れ値

ROIC

66.6%

WACC

4.6%

ROIC − WACC

+62.0 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(12)

  • ROIC 66.6%
  • Gross Margin 41.2%
  • P/FCF 2.10
  • P/B Ratio 1.83
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • DCF valuation (Undervalued)
  • ROE 16.8%
  • Analyst Consensus 71% Buy
  • Earnings Quality (OCF/NI) 1.05

不合格(4)

  • Price CAGR -3.01%
  • CapEx intensity
  • Earnings Surprise avg -10.9%
  • Piotroski F-Score 2/9

データなし(11)

  • EPS data insufficient
  • Dividend Payout NaN%
  • Operating Margin NaN%
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Price below Graham Number
  • Revenue Growth 5Y (Finnhub)
  • PEG Ratio (need PE > 0 and growth > 0)
  • Share Dilution (missing shares data)
  • Net Margin Trend (invalid data)

Piotroski F-スコア

2/9

重大な財務上の懸念

score
criteria

利益の質

1.05

高品質:利益はキャッシュに裏付けられている

株式希薄化

-

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Junjie ZhangCEO & Chairman of the Board30
Mr. Hongfei HuangChief Financial Officer51
Mr. Dengfeng YinCOO & Director49
Mr. Chi XuVice President of Branding & Marketing35
Mr. Mian LuVP & Director30
Mr. Wei Jen HuVice President of Product Development46

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

Latest News

Recent headlines for CHA, sourced from Markets Gazette.

No recent news for CHA.