CHEF
Chefs' Warehouse, Inc.
$95.79
-1.27 (-1.31%)
At close · Jul 10
Market Cap
$3.91B
Shares
40,777,629
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$4.15B
+9.4%
FY2025
Net Income
$72.36M
+30.4%
FY2025
Gross Margin
24.2%
+0.1pp
FY2025
Operating Margin
3.5%
+0.1pp
FY2025
Diluted EPS
$1.68
+27.3%
FY2025
Operating Cash Flow
$129.22M
-15.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.35B – $4.45B | $4.26B | $4.15B | $3.79B | $3.43B | $2.61B | $1.75B | $1.11B | $1.59B | $1.44B | $1.3B | $1.19B | $1.05B | $832.71M | $673.55M | $480.29M | $400.63M | $330.12M | $271.07M | |
| — | $3.22B | $3.15B | $2.88B | $2.62B | $1.99B | $1.36B | $863.48M | $1.21B | $1.1B | $972.14M | $891.65M | $778.17M | $627.55M | $501.18M | $355.29M | $294.7M | $244.34M | $199.76M | |
| — | $1.04B | $1B | $914.15M | $814.47M | $618.64M | $390.49M | $248.15M | $386.57M | $348.92M | $329.38M | $301.22M | $268.71M | $205.16M | $172.36M | $125M | $105.93M | $85.78M | $71.31M | |
| — | — | 24.2% | 24.09% | 23.72% | 23.67% | 22.37% | 22.32% | 24.28% | 24.15% | 25.31% | 25.25% | 25.67% | 24.64% | 25.59% | 26.03% | 26.44% | 25.98% | 26.31% | |
| — | $871.17M | $849.79M | $784.85M | $704.76M | $518.22M | $379.25M | $336.39M | $329.54M | $298.1M | — | — | — | — | — | — | — | — | — | |
| — | $24.04M | $24.48M | $24.37M | $22.72M | $13.91M | $12.97M | $13.5M | $12.66M | $11.91M | $12.03M | $11.43M | $9.45M | $5.13M | $4.8M | $1.86M | $280K | $76K | — | |
| — | — | $53.65M | $40.56M | $32.89M | $24.33M | $22M | $19.77M | $13.33M | $10.3M | $8.52M | $7.08M | $5.96M | $3.11M | $2.02M | $3.93M | $1.72M | $1.39M | $1.52M | |
| — | $5.79M | — | — | — | — | — | — | $0 | $0 | $288.25M | $253.98M | $228.31M | $172.15M | $135.78M | $96.24M | $78.14M | $64.21M | $57.98M | |
| — | $155.51M | $145.11M | $128.21M | $100.94M | $85.74M | $10.81M | -$102.66M | $50.67M | $48.59M | $41.13M | $47.24M | $40.4M | $33.01M | $36.58M | $28.77M | $27.8M | $21.57M | $13.33M | |
| — | — | 3.5% | 3.38% | 2.94% | 3.28% | 0.62% | -9.24% | 3.18% | 3.36% | 3.16% | 3.96% | 3.86% | 3.96% | 5.43% | 5.99% | 6.94% | 6.53% | 4.92% | |
| — | — | $198.76M | $168.77M | $133.83M | $110.07M | $32.81M | -$82.89M | $64M | $58.89M | $49.64M | $54.32M | $46.36M | $36.12M | $38.61M | $32.7M | $29.52M | $22.96M | $14.85M | |
| — | $41.71M | $41.56M | $48.68M | $45.47M | $43.85M | $17.59M | $20.95M | $18.26M | $20.75M | $22.71M | $41.63M | $12.98M | $8.17M | $7.78M | $3.67M | $14.57M | $4.04M | $2.82M | |
| — | $113.8M | $103.54M | $79.53M | $55.47M | $41.89M | -$6.78M | -$123.61M | $32.4M | $27.84M | $18.41M | $5.68M | $27.71M | $24.85M | $28.8M | $25.08M | $13.3M | $18.44M | $11.17M | |
| — | $34.36M | $31.18M | $24.05M | $20.88M | $14.14M | -$1.85M | -$40.7M | $8.21M | $7.44M | $4.04M | $2.65M | $11.5M | $10.63M | $11.81M | $10.56M | $5.6M | $2.57M | $2.21M | |
| — | $79.44M | $72.36M | $55.48M | $34.59M | $27.75M | -$4.92M | -$82.9M | $24.19M | $20.4M | $14.37M | $3.02M | $16.21M | $14.22M | $16.99M | $14.51M | $7.7M | $15.87M | $8.96M | |
| — | — | 1.74% | 1.46% | 1.01% | 1.06% | -0.28% | -7.46% | 1.52% | 1.41% | 1.1% | 0.25% | 1.55% | 1.71% | 2.52% | 3.02% | 1.92% | 4.81% | 3.31% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $14.51M | $7.7M | -$10.68M | $2.75M | |
| — | $80.08M | $73.41M | $53.5M | $34.94M | $27.59M | -$4.89M | -$82.91M | $24.37M | $19.73M | $15M | $3.79M | $13.95M | $13.74M | $16.78M | $14.51M | $7.7M | — | — | |
| USD/shares | — | — | $1.87 | $1.46 | $0.92 | $0.75 | -$0.13 | -$2.46 | $0.82 | $0.71 | $0.55 | $0.12 | $0.63 | $0.58 | $0.78 | $0.70 | $0.44 | -$0.50 | $0.12 |
| USD/shares | — | — | $1.68 | $1.32 | $0.88 | $0.73 | -$0.13 | -$2.46 | $0.81 | $0.70 | $0.54 | $0.12 | $0.63 | $0.57 | $0.77 | $0.69 | $0.43 | -$0.50 | $0.11 |
| shares | — | — | 38.72M | 37.91M | 37.63M | 37.09M | 36.74M | 33.72M | 29.53M | 28.7M | 26.12M | 25.92M | 25.53M | 24.64M | 21.77M | 20.61M | 17.59M | 21.33M | 22.9M |
| shares | — | — | 46M | 45.98M | 45.64M | 38.74M | 36.74M | 33.72M | 30.07M | 29.68M | 27.42M | 26.03M | 26.51M | 24.84M | 22M | 20.93M | 18.03M | 21.33M | 24.08M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $32.4M in buybacks, $1.74M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
1.06×
Food Distribution median 1.04×
EV/EBIT
29.16×
Food Distribution median 26.70×
P/E (TTM)
52.34×
Food Distribution median 40.39×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-26 | 2024-12-27 | 2023-12-29 |
|---|---|---|---|
| Foodservice Distribution | $4,149,537,000 | $3,794,212,000 | $3,433,763,000 |
By Product & Service (USD)
| Component | 2025-12-26 | 2024-12-27 | 2023-12-29 | 2022-12-30 | 2021-12-24 | 2020-12-25 | 2019-12-27 | 2018-12-28 |
|---|---|---|---|---|---|---|---|---|
| Total Specialty | $2,540,729,000 | $2,338,938,000 | $2,081,533,000 | $1,487,172,000 | $868,697,000 | — | — | — |
| Center of the Plate Product | $1,608,808,000 | $1,455,274,000 | $1,352,230,000 | $1,126,227,000 | $877,060,000 | $533,813,000 | $711,980,000 | $629,038,000 |
| Dry Goods Product | $656,793,000 | $604,273,000 | $545,451,000 | $379,802,000 | $238,758,000 | $150,631,000 | $260,976,000 | $239,326,000 |
| Pastry Product | $562,301,000 | $465,166,000 | $410,604,000 | $286,035,000 | $178,352,000 | $135,913,000 | $221,041,000 | $199,990,000 |
| Produce | $516,605,000 | $535,102,000 | $444,749,000 | $279,097,000 | $120,759,000 | $80,920,000 | $17,955,000 | $13,850,000 |
| Dairy and Eggs Product | $296,839,000 | $255,466,000 | $228,582,000 | $153,334,000 | $79,512,000 | $38,172,000 | $110,740,000 | $106,768,000 |
| Cheese and Charcuterie Product | $292,680,000 | $271,612,000 | $253,343,000 | $216,173,000 | $143,048,000 | $107,915,000 | $158,834,000 | $151,640,000 |
| Oils and Vinegar Product | $135,553,000 | $131,190,000 | $129,194,000 | $113,386,000 | $71,369,000 | $40,389,000 | $80,155,000 | $76,313,000 |
| Kitchen Supplies Product | $79,958,000 | $76,129,000 | $69,610,000 | $59,345,000 | $36,899,000 | $23,878,000 | $30,153,000 | $27,684,000 |