DPC Dash Ltd Announces Full Year 2024 Financial Results
Revenues increased to
Store-level operating profit grew by 48.7%; Adjusted group EBITDA increased by 64.1%
Adjusted net profit reached
Added 240 net new stores in 2024; 1,008 stores in operation across 39 cities as of
FY2024 HIGHLIGHTS[1]
-
Revenues reached
RMB4.31 billion , representing an increase of 41.4% fromRMB3.05 billion in the year endedDecember 31, 2023 ("FY2023"). - Opened 240 net new stores and entered into 10 new cities in FY2024. Total stores reached 1,008 across 39 cities, as of
December 31, 2024 . -
Average daily sales per store was
RMB13,126 in FY2024, representing a 4.3% year-over-year increase. - Same-store sales growth (SSSG) was 2.5%, compared to 8.9% for FY2023 and 3.6% in the first six months of 2024.
-
Store-level EBITDA was
RMB831.4 million , representing an increase of 44.2% fromRMB576.6 million in FY2023. Store-level EBITDA margin was 19.3%, compared to 18.9% for FY2023. -
Store-level operating profit was
RMB624.0 million , representing an increase of 48.7% fromRMB419.7 million in FY2023. Store-level operating profit margin was 14.5%, compared to 13.8% for FY2023. -
Adjusted EBITDA was
RMB495.2 million , representing an increase of 64.1% fromRMB301.7 million in FY2023. Adjusted EBITDA margin was 11.5%, compared to 9.9% for FY2023. -
Adjusted net profit was
RMB131.2 million , representing an increase of 1,394.2% fromRMB8.8 million in FY2023. - As of
December 31, 2024 , the Group heldRMB1,069.3 million in cash and bank balances, as compared toRMB1,019.2 million as ofDecember 31, 2023 . - Total loyalty program membership was 24.5 million, representing an increase of 67.8% from 14.6 million in FY2023.
[1] Please refer to the section "KEY DEFINITIONS" on Page 5 for detailed definitions on certain terms used. |
Ms.
Ms.
FY2024 Financial Results
|
Year ended |
||
|
|
|
|
(in RMB millions, except percentages and per share data) |
2023 |
2024 |
YoY |
Revenue |
3,050.7 |
4,314.1 |
+41.4 % |
Store-level EBITDA |
576.6 |
831.4 |
+44.2 % |
Store-level EBITDA margin |
18.9 % |
19.3 % |
+0.4 |
Store-level operating profit |
419.7 |
624.0 |
+48.7 % |
Store-level operating profit margin |
13.8 % |
14.5 % |
+0.7 |
Adjusted EBITDA |
301.7 |
495.2 |
+64.1 % |
Adjusted EBITDA margin |
9.9 % |
11.5 % |
+1.6 |
Adjusted Net Profit |
8.8 |
131.2 |
+1,394.2 % |
Net Profit/(Loss) |
(26.6) |
55.2 |
N/A |
Basic Net Profit/(Loss) per share |
(0.22) |
0.42 |
N/A |
Diluted Net Profit/(Loss) per share |
(0.22) |
0.42 |
N/A |
Operational Highlights
|
As of |
||
|
Dec 31, |
Jun 30, |
Dec 31, |
|
2023 |
2024 |
2024 |
|
|
|
|
Total stores |
768 |
914 |
1,008 |
Number of cities entered |
29 |
33 |
39 |
Loyalty membership numbers (million) |
14.6 |
19.4 |
24.5 |
|
Full Year |
6-Months
|
Full Year |
|
2023 |
2024 |
2024 |
Same-store sales growth (SSSG) (%) |
8.9 % |
3.6 % |
2.5 % |
Average Daily Sales per Store (RMB) |
12,580 |
13,515 |
13,126 |
Delivery as % of Revenue (%) |
59.2 % |
46.4 % |
46.1 % |
Recent Developments
On
On
On
On
On
On
As of
As of
During the 12 months ended on
On
On
As of
On
Outlook
The Group expects to open approximately 300 net new stores in 2025. Total capital expenditure for store development, including remodeling, relocation, and maintenance, is expected to be approximately
As of
The Group is also striving to enhance the cost efficiency as we continue to expand, and our stores continue to operate at a higher capacity.
Conference Call Information
The Company will host a conference call today,
A live audio-only webcast of the call can be accessed directly at: https://event.choruscall.com/mediaframe/webcast.html?webcastid=tDOLLjE9.
To participate by phone, participants are strongly encouraged to pre-register for the conference call, by using the link provided below. Upon registering, each participant will receive a set of participant dial-in numbers, the event passcode, and a unique access PIN, which can be used to join the conference call.
Pre-registration Link: https://dpregister.com/sreg/10197148/fe92777ba0
An audio-only replay of the call will be accessible through
United States Toll Free: |
+1-877-344-7529 |
International: |
+1-412-317-0088 |
Access Code: |
3442293 |
Key Definitions
- Store-level operating profit represents revenue less operational costs incurred at the store level, comprising salary-based expense, raw materials and consumables cost, depreciation of right-of-use assets, depreciation of plant and equipment, amortization of intangible assets, variable lease rental payment and short-term rental expenses, utilities expenses, advertising and promotion expenses, store operating and maintenance expenses and other expenses.
- Store-level operating profit margin is calculated by dividing store-level operating profit by revenue for the same year.
- Store-level EBITDA is defined as store-level operating profit for the year and adding back depreciation of plant and equipment and amortization of intangible assets in store-level.
- Store-level EBITDA margin is calculated by dividing Store-level EBITDA by revenue for the same year.
- Adjusted EBITDA is defined as Adjusted Net Profit for the year and adding back depreciation and amortization (excluding depreciation of right-of-use assets), income tax expense and interest income and expenses, net.
- Adjusted EBITDA margin is calculated by dividing Adjusted EBITDA by revenue for the same year.
- Adjusted Net Profit is defined as profit for the year and adding back fair value change of financial liabilities at fair value through profit or loss, share-based compensation and listing expenses.
- Net new store openings. The number of gross new stores opened during the period minus the number of stores closed during the period.
-
Same-store sales growth (SSSG). SSSG compares the sales generated by same stores during the relevant period year-on-year: the SSSG for the year ended
December 31, 2024 compares the same-store sales of the year endedDecember 31, 2024 and that of the year endedDecember 31, 2023 ; the SSSG for the six months endedJune 30, 2024 compares the same-store sales of the six months endedJune 30, 2024 and that of the six months endedJune 30, 2023 ; and the SSSG for the year endedDecember 31, 2023 compares the same-store sales of the year endedDecember 31, 2023 and that of the year endedDecember 31, 2022 . - Average Daily Sales per Store is calculated by dividing the revenues generated from the relevant store for a particular period by the aggregate number of days of operation of such store during the same year.
Non-IFRS Measures
To supplement the Group's consolidated financial statements that are presented in accordance with the IFRS, the Group also uses Adjusted Net Profit (non-IFRS measure), Adjusted EBITDA (non-IFRS measure), Adjusted EBITDA margin (non-IFRS measure), Store-level EBITDA (non-IFRS measure) and Store-level EBITDA margin (non-IFRS measure) as additional financial measures, which are not required by, or presented in accordance with, IFRS.
"Store-level EBITDA" is defined as store-level operating profit for the year and adding back depreciation of plant and equipment and amortization of intangible assets in store-level. "Store-level EBITDA margin" is calculated by dividing Store-level EBITDA by revenue for the same year. "Adjusted Net Profit" is defined as profit for the year and adding back fair value change of financial liabilities at fair value through profit or loss, share-based compensation and listing expenses. "Adjusted EBITDA" is defined as Adjusted Net Profit for the year and adding back depreciation and amortization (excluding depreciation of right-of-use assets), income tax expense and interest income and expenses, net. "Adjusted EBITDA margin" is calculated by dividing Adjusted EBITDA by revenue for the same year.
The Group believes that these non-IFRS measures facilitate comparisons of operating performance from period to period and company to company. The Group believes that these measures provide useful information to investors and others in understanding and evaluating the Group's results of operations in the same manner as they help the Group's management. However, the Group's presentation of Adjusted Net Profit (non-IFRS measure), Adjusted EBITDA (non-IFRS measure), Adjusted EBITDA margin (non-IFRS measure), Store-level EBITDA (non-IFRS measure) and Store-level EBITDA margin (non-IFRS measure) may not be comparable to similarly titled measures presented by other companies. The use of such non-IFRS measures has limitations as an analytical tool, and shareholders and potential investors of the Company should not consider them in isolation from, or as substitute for analysis of, the Group's results of operations or financial condition as reported under IFRS.
Forward-Looking Statements
Certain statements in this document and/or the Announcement are forward-looking statements that are, by their nature, subject to significant risks and uncertainties. Any statements that express, or involve discussions as to, expectations, beliefs, plans, objectives, assumptions, future events, or performance (often, but not always, through the use of words or phrases such as "will", "expect", "anticipate", "estimate", "believe", "going forward", "ought to", "may", "seek", "should", "intend", "plan", "projection", "could", "vision", "goals", "aim", "aspire", "objective", "target", "schedules", and "outlook") are not historical facts, are forward-looking and may involve estimates and assumptions and are subject to risks (including but not limited to the risk factors detailed in this document and/or the Announcement), uncertainties and other factors some of which are beyond the Company's control. Accordingly, these factors could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. The Company's forward-looking statements have been based on assumptions and factors concerning future events that may prove to be inaccurate. Those assumptions and factors are based on information currently available to the Company about the businesses that it operates. The risks, uncertainties and other factors, many of which are beyond the Company's control, that could influence actual results include, but are not limited to: the Company's operations and business prospects; its business and operating strategies and ability to implement such strategies; its ability to develop and manage its operations and business; its ability to control costs and expenses; its ability to identify and satisfy customer demands and preferences; the actions and developments of its competitors; general economic, political and business conditions in the markets in which it operates; and changes to regulatory and operating conditions in the industry and geographical markets in which it operates.
Any forward-looking statement speaks only as of the date on which such statement is made, and, except as required by the Rules Governing the Listing of Securities on The
Since actual results or outcomes could differ materially from those expressed in any forward-looking statements, the Company's shareholders and potential investors are advised not to place undue reliance on the forward-looking statements and to exercise caution in dealing in securities in the Company.
About
DPC Dash is
For more information, please visit www.dpcdash.com
For official company announcements, please visit www.hkexnews.hk
Contacts
DPC Dash Ltd Investor Relations:
IR@dominos.com.cn
dpcdashIR@icrinc.com
DPC Dash Ltd Media Relations:
dpcdashPR@icrinc.com
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|||
|
|||
|
Year ended |
||
|
2024 |
|
2023 |
|
RMB'000 |
|
RMB'000 |
|
|
|
|
Revenue |
4,314,093 |
|
3,050,715 |
Raw materials and consumables cost |
(1,169,799) |
|
(836,796) |
Staff compensation expenses |
(1,509,483) |
|
(1,178,681) |
Depreciation of right-of-use assets |
(307,139) |
|
(236,855) |
Depreciation of plant and equipment |
(208,643) |
|
(159,196) |
Amortization of intangible assets |
(54,104) |
|
(51,125) |
Utilities expenses |
(164,104) |
|
(114,823) |
Advertising and promotion expenses |
(217,623) |
|
(159,214) |
Store operation and maintenance expenses |
(270,833) |
|
(188,892) |
Variable lease rental payment, short-term |
(121,035) |
|
(70,843) |
Other expenses |
(137,721) |
|
(130,907) |
Fair value change of financial liabilities at |
- |
|
119,331 |
Other income |
14,560 |
|
34,015 |
Other losses, net |
(10,589) |
|
(19,809) |
Finance costs, net |
(57,975) |
|
(54,645) |
|
|
|
|
Profit before income tax |
99,605 |
|
2,275 |
Income tax expense |
(44,410) |
|
(28,878) |
|
|
|
|
Profit/(loss) for the year attributable |
55,195 |
|
(26,603) |
|
|
|
|
Other comprehensive income : |
|
|
|
Item that may be subsequently reclassified |
|
|
|
Currency translation differences |
(4,670) |
|
(6,047) |
|
|
|
|
Item that may not be subsequently |
|
|
|
Currency translation differences |
13,583 |
|
33,860 |
|
|
|
|
Other comprehensive income for the year, net of tax |
8,913 |
|
27,813 |
|
|
|
|
Total
comprehensive
income for the |
64,108 |
|
1,210 |
|
|
|
|
Earnings/(loss) per share for |
|
|
|
- Basic earnings/(loss) per share (RMB) |
0.42 |
|
(0.22) |
- Diluted earnings/(loss) per share (RMB) |
0.42 |
|
(0.22) |
CONSOLIDATED BALANCE SHEET |
|||
|
|||
|
As at |
||
|
2024 |
|
2023 |
|
RMB'000 |
|
RMB'000 |
|
|
|
|
ASSETS |
|
|
|
Non-current assets |
|
|
|
Plant and equipment |
807,812 |
|
625,547 |
Right-of-use assets |
1,305,383 |
|
967,277 |
Intangible assets |
1,211,213 |
|
1,228,638 |
Deposits |
74,822 |
|
56,320 |
Deferred income tax assets |
108,336 |
|
52,972 |
|
3,507,566 |
|
2,930,754 |
|
|
|
|
Current assets |
|
|
|
Inventories |
114,551 |
|
73,331 |
Trade receivables |
12,962 |
|
9,752 |
Prepayment, deposits and other receivables |
171,745 |
|
112,675 |
Cash and bank balances |
1,069,302 |
|
1,019,243 |
|
1,368,560 |
|
1,215,001 |
|
|
|
|
Total assets |
4,876,126 |
|
4,145,755 |
|
|
|
|
EQUITY |
|
|
|
Equity attributable to equity holders |
|
|
|
Share capital |
882,537 |
|
879,043 |
Share premium |
2,278,503 |
|
2,254,958 |
Other reserves |
150,240 |
|
89,110 |
Accumulated losses |
(1,067,054) |
|
(1,122,249) |
Shares held for restricted share units ("RSUs") |
(994) |
|
(1,731) |
|
|
|
|
Total equity |
2,243,232 |
|
2,099,131 |
|
|
|
|
LIABILITIES |
|
|
|
Non-current liabilities |
|
|
|
Borrowings |
- |
|
200,000 |
Lease liabilities |
1,078,957 |
|
808,780 |
Other payables |
36,939 |
|
20,757 |
|
1,115,896 |
|
1,029,537 |
|
|
|
|
Current liabilities |
|
|
|
Borrowings |
200,000 |
|
- |
Lease liabilities |
289,221 |
|
229,399 |
Trade payables |
248,645 |
|
153,904 |
Contract liabilities |
63,010 |
|
44,911 |
Accruals and other payables |
676,051 |
|
571,107 |
Current income tax liabilities |
40,071 |
|
17,766 |
|
1,516,998 |
|
1,017,087 |
|
|
|
|
Total liabilities |
2,632,894 |
|
2,046,624 |
|
|
|
|
Total equity and liabilities |
4,876,126 |
|
4,145,755 |
|
|
|
|
CONSOLIDATED CASH FLOW STATEMENT |
|||
|
|||
|
Year ended |
||
|
2024 |
|
2023 |
|
RMB'000 |
|
RMB'000 |
|
|
|
|
Cash flows from operating activities |
|
|
|
Cash generated from operations |
895,890 |
|
579,635 |
Income tax paid |
(77,469) |
|
(43,549) |
Net cash generated from operating |
818,421 |
|
536,086 |
|
|
|
|
Cash flows from investing activities |
|
|
|
Purchase of plant and equipment |
(373,163) |
|
(287,623) |
Purchase of intangible assets |
(43,082) |
|
(28,580) |
Interest received |
25,288 |
|
12,273 |
Proceeds from disposal of plant and |
127 |
|
- |
Decrease/(increase) in short-term time |
432,444 |
|
(428,191) |
Net cash generated from/(used in) |
41,614 |
|
(732,121) |
|
|
|
|
Cash flows from financing activities |
|
|
|
Rental deposit payment |
(24,608) |
|
(20,613) |
Payment of principal element of lease |
(285,213) |
|
(218,129) |
Payment of interest element of lease |
(68,092) |
|
(58,921) |
Interests paid |
(9,318) |
|
(9,680) |
Payment of listing expense |
- |
|
(24,501) |
Proceeds from issuance of ordinary shares |
- |
|
548,921 |
Proceeds from exercise of share options |
5,225 |
|
- |
Net cash (used in)/generated from |
(382,006) |
|
217,077 |
|
|
|
|
Net increase in cash and cash |
478,029 |
|
21,042 |
Cash and cash equivalents at beginning of |
587,038 |
|
544,247 |
Exchange difference on cash and cash |
4,035 |
|
21,749 |
Cash and cash equivalents at end of |
1,069,102 |
|
587,038 |
Cash at bank and in hand at end of year |
1,069,302 |
|
1,019,243 |
Less: Short-term time deposits with |
(200) |
|
(432,205) |
View original content to download multimedia:https://www.prnewswire.com/news-releases/dpc-dash-ltd-announces-full-year-2024-financial-results-302413033.html
SOURCE