Company logo

CHEF - The Chefs' Warehouse, Inc.

NASDAQ -> Consumer Defensive -> Food Distribution
Ridgefield, United States
Type: Equity

CHEF price evolution
CHEF
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 1 May 2023
Current assets
Cash $49.88 $33.06 $59.59 $91.74
Short term investments
Net receivables $334.01 $316.14 $301.38 $274.6
Inventory $284.53 $312.22 $291.92 $274.79
Total current assets $730.94 $721.62 $713.62 $696.84
Long term investments
Property, plant & equipment $427.1 $386.02 $387.75 $375.13
Goodwill & intangible assets $540.88 $544.14 $544.74 $475.6
Total noncurrent assets $974.36 $936.42 $937.37 $855.29
Total investments
Total assets $1705.31 $1658.04 $1650.99 $1552.13
Current liabilities
Accounts payable $200.55 $209.3 $198.09 $169.91
Deferred revenue
Short long term debt $77.43 $34.73 $35.12 $34.89
Total current liabilities $385.78 $350.22 $333.43 $304.23
Long term debt $848.84 $860.41 $884.22 $826.39
Total noncurrent liabilities $864.86 $873.04 $894.58 $841.95
Total debt $926.27 $895.15 $919.34 $861.28
Total liabilities $1250.63 $1223.26 $1228.01 $1146.18
Shareholders' equity
Retained earnings $99.95 $83.95 $76.63 $66.76
Other shareholder equity -$1.83 -$2.14 -$1.91 -$2.1
Total shareholder equity $454.67 $434.78 $422.98 $405.95
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $49.88 $158.8 $115.16 $193.28
Short term investments
Net receivables $334.01 $281.42 $172.54 $96.38
Inventory $284.53 $245.69 $144.49 $82.52
Total current assets $730.94 $720.86 $469.96 $405.66
Long term investments
Property, plant & equipment $427.1 $342.36 $264.32 $230.67
Goodwill & intangible assets $540.88 $442.82 $326.52 $326.58
Total noncurrent assets $974.36 $788.44 $603.84 $568.66
Total investments
Total assets $1705.31 $1509.3 $1073.8 $974.33
Current liabilities
Accounts payable $200.55 $163.4 $118.28 $57.52
Deferred revenue
Short long term debt $77.43 $31.86 $21.02 $23.26
Total current liabilities $385.78 $283.75 $197.02 $118.1
Long term debt $848.84 $653.5 $521.46 $507.22
Total noncurrent liabilities $864.86 $824.04 $526.57 $511.63
Total debt $926.27 $836.77 $542.48 $530.48
Total liabilities $1250.63 $1107.79 $723.58 $629.74
Shareholders' equity
Retained earnings $99.95 $65.36 $37.61 $42.53
Other shareholder equity -$1.83 -$2.19 -$2.02 -$2.05
Total shareholder equity $454.67 $401.51 $350.21 $344.59
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 1 May 2023
Revenue
Total revenue $881.83 $881.82
Cost of revenue $674.13 $673.38
Gross Profit $207.7 $208.44
Operating activities
Research & development
Selling, general & administrative $179.61 $179.04
Total operating expenses $182.15 $183.1
Operating income $25.55 $25.34
Income from continuing operations
EBIT $25.55 $25.34
Income tax expense $6.85 $3.47
Interest expense $11.38 $12.01
Net income
Net income $7.32 $9.87
Income (for common shares) $7.32 $9.87
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $3433.76 $2613.4 $1745.76 $1111.63
Cost of revenue $2619.29 $1994.76 $1355.27 $863.48
Gross Profit $814.47 $618.64 $390.49 $248.15
Operating activities
Research & development
Selling, general & administrative $704.76 $518.22 $379.25 $336.39
Total operating expenses $713.53 $532.9 $379.67 $350.81
Operating income $100.94 $85.74 $10.81 -$102.66
Income from continuing operations
EBIT $100.94 $85.74 $10.81 -$102.66
Income tax expense $20.88 $14.14 -$1.85 -$40.7
Interest expense $45.47 $43.85 $17.59 $20.95
Net income
Net income $34.59 $27.75 -$4.92 -$82.9
Income (for common shares) $34.59 $27.75 -$4.92 -$82.9
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $16 $7.32 $9.87 $1.4
Operating activities
Depreciation $11.85 $15.8 $15.66 $12.29
Business acquisitions & disposals -$1.28 -$1.02 -$68.64 -$50.94
Stock-based compensation $4.19 $5.27 $5.25 $5.33
Total cash flows from operations $41.59 $9.26 $13.04 -$2.26
Investing activities
Capital expenditures -$22.3 -$11.97 -$14.46 -$8.7
Investments
Total cash flows from investing -$23.58 -$12.99 -$83.1 -$59.63
Financing activities
Dividends paid
Sale and purchase of stock $0.06
Net borrowings $7.9 -$21.76 $41.7 -$3.38
Total cash flows from financing -$1.46 -$22.52 $38.14 -$5.14
Effect of exchange rate $0.27 -$0.28 -$0.23 -$0.02
Change in cash and equivalents $16.82 -$26.53 -$32.15 -$67.06
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $34.59 $27.75 -$4.92 -$82.9
Operating activities
Depreciation $55.61 $39.98 $36.37 $33.97
Business acquisitions & disposals -$121.88 -$186.18 -$10.19 -$60.93
Stock-based compensation $20.04 $13.6 $11.48 $9.29
Total cash flows from operations $61.64 $23.13 -$19.9 $42.88
Investing activities
Capital expenditures -$57.43 -$45.85 -$38.8 -$7.04
Investments
Total cash flows from investing -$179.31 -$232.02 -$48.99 -$67.97
Financing activities
Dividends paid
Sale and purchase of stock $0.06 $0.07 $85.94
Net borrowings $24.45 $278.65 -$5.86 -$0.43
Total cash flows from financing $9.01 $253.22 -$9.22 $78.06
Effect of exchange rate -$0.26 -$0.68 -$0.01 $0.08
Change in cash and equivalents -$108.92 $43.65 -$78.13 $53.05
Fundamentals
Market cap $1.32B
Enterprise value $2.19B
Shares outstanding 39.67M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 2.88
Book/Share 11.51
Cash/Share 1.26
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 2.75
Net debt/EBITDA N/A
Current ratio 1.89
Quick ratio 1.16