| | |
Per ADS
|
| |
Total
|
|
Offering price
|
| | US$16.900 | | | US$169,000,000 | |
Underwriting discounts and commissions(1)
|
| | US$0.507 | | | US$5,070,000 | |
Proceeds, (before expenses) to the Selling Shareholder
|
| | US$16.393 | | | US$163,930,000 | |
| | | | | S-ii | | | |
| | | | | S-iv | | | |
| | | | | S-v | | | |
| | | | | S-vi | | | |
| | | | | S-1 | | | |
| | | | | S-14 | | | |
| | | | | S-16 | | | |
| | | | | S-30 | | | |
| | | | | S-31 | | | |
| | | | | S-39 | | | |
| | | | | S-49 | | | |
| | | | | S-50 | | | |
| | | | | S-51 | | | |
| | | | | S-59 | | | |
| | | | | S-62 | | | |
| | | | | S-68 | | | |
| | | | | S-75 | | | |
| | | | | S-76 | | | |
| | | | | S-77 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | |
| | |
Year ended December 31,
|
| |
Three Months ended March 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
USD
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| | | | | | | | | | | | | |||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 1,220,301 | | | | | | 56.8 | | | | | | 1,360,843 | | | | | | 60.1 | | | | | | 2,705,609 | | | | | | 58.0 | | | | | | 446,798 | | | | | | 57.7 | | | | | | 836,111 | | | | | | 115,800 | | | | | | 57.0 | | |
Leased hotels
|
| | | | 630,238 | | | | | | 29.4 | | | | | | 552,929 | | | | | | 24.5 | | | | | | 840,044 | | | | | | 18.0 | | | | | | 187,310 | | | | | | 24.2 | | | | | | 168,049 | | | | | | 23,275 | | | | | | 11.4 | | |
Retail
|
| | | | 191,596 | | | | | | 8.9 | | | | | | 253,607 | | | | | | 11.2 | | | | | | 971,931 | | | | | | 20.8 | | | | | | 112,933 | | | | | | 14.6 | | | | | | 416,591 | | | | | | 57,697 | | | | | | 28.4 | | |
Others
|
| | | | 105,442 | | | | | | 4.9 | | | | | | 95,604 | | | | | | 4.2 | | | | | | 148,383 | | | | | | 3.2 | | | | | | 26,895 | | | | | | 3.5 | | | | | | 47,542 | | | | | | 6,584 | | | | | | 3.2 | | |
Net revenues
|
| | | | 2,147,577 | | | | | | 100.0 | | | | | | 2,262,983 | | | | | | 100.0 | | | | | | 4,665,967 | | | | | | 100.0 | | | | | | 773,936 | | | | | | 100.0 | | | | | | 1,468,293 | | | | | | 203,356 | | | | | | 100.0 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | (1,419,578) | | | | | | (66.1) | | | | | | (1,393,312) | | | | | | (61.6) | | | | | | (2,240,890) | | | | | | (47.9) | | | | | | (381,632) | | | | | | (49.3) | | | | | | (662,169) | | | | | | (91,709) | | | | | | (45.2) | | |
Retail costs
|
| | | | (121,365) | | | | | | (5.6) | | | | | | (151,815) | | | | | | (6.7) | | | | | | (513,326) | | | | | | (11.0) | | | | | | (61,517) | | | | | | (7.9) | | | | | | (206,103) | | | | | | (28,545) | | | | | | (14.0) | | |
Other operating costs
|
| | | | (41,959) | | | | | | (2.0) | | | | | | (34,870) | | | | | | (1.5) | | | | | | (72,543) | | | | | | (1.6) | | | | | | (10,137) | | | | | | (1.3) | | | | | | (9,826) | | | | | | (1,361) | | | | | | (0.7) | | |
Selling and marketing expenses
|
| | | | (124,210) | | | | | | (5.8) | | | | | | (139,929) | | | | | | (6.2) | | | | | | (469,595) | | | | | | (10.1) | | | | | | (56,009) | | | | | | (7.2) | | | | | | (174,711) | | | | | | (24,197) | | | | | | (11.9) | | |
General and administrative expenses
|
| | | | (197,064) | | | | | | (9.2) | | | | | | (350,009) | | | | | | (15.5) | | | | | | (451,470) | | | | | | (9.7) | | | | | | (193,204) | | | | | | (25.0) | | | | | | (76,655) | | | | | | (10,617) | | | | | | (5.2) | | |
Technology and development expenses
|
| | | | (52,121) | | | | | | (2.4) | | | | | | (66,182) | | | | | | (2.9) | | | | | | (77,288) | | | | | | (1.7) | | | | | | (16,790) | | | | | | (2.2) | | | | | | (24,181) | | | | | | (3,349) | | | | | | (1.6) | | |
Pre-opening expenses
|
| | | | (17,595) | | | | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (1,973,892) | | | | | | (91.9) | | | | | | (2,136,117) | | | | | | (94.4) | | | | | | (3,825,112) | | | | | | (82.0) | | | | | | (719,289) | | | | | | (92.9) | | | | | | (1,153,645) | | | | | | (159,778) | | | | | | (78.6) | | |
Other operating income, net
|
| | | | 22,371 | | | | | | 1.0 | | | | | | 38,094 | | | | | | 1.7 | | | | | | 83,179 | | | | | | 1.8 | | | | | | 7,230 | | | | | | 0.9 | | | | | | 10,009 | | | | | | 1,386 | | | | | | 0.7 | | |
Income from operations
|
| | | | 196,056 | | | | | | 9.1 | | | | | | 164,960 | | | | | | 7.3 | | | | | | 924,034 | | | | | | 19.8 | | | | | | 61,877 | | | | | | 8.0 | | | | | | 324,657 | | | | | | 44,964 | | | | | | 22.1 | | |
Interest income
|
| | | | 6,722 | | | | | | 0.3 | | | | | | 14,456 | | | | | | 0.6 | | | | | | 29,569 | | | | | | 0.6 | | | | | | 4,843 | | | | | | 0.6 | | | | | | 13,519 | | | | | | 1,872 | | | | | | 0.8 | | |
Gain from short-term investments
|
| | | | 8,745 | | | | | | 0.4 | | | | | | 8,455 | | | | | | 0.4 | | | | | | 34,519 | | | | | | 0.7 | | | | | | 5,354 | | | | | | 0.7 | | | | | | 9,592 | | | | | | 1,328 | | | | | | 0.7 | | |
Interest expense
|
| | | | (7,937) | | | | | | (0.4) | | | | | | (6,501) | | | | | | (0.3) | | | | | | (5,005) | | | | | | (0.1) | | | | | | (1,927) | | | | | | (0.2) | | | | | | (673) | | | | | | (93) | | | | | | (0.0) | | |
Other (expenses) income, net
|
| | | | 301 | | | | | | 0.0 | | | | | | (814) | | | | | | (0.0) | | | | | | (1,024) | | | | | | (0.0) | | | | | | 551 | | | | | | 0.0 | | | | | | (466) | | | | | | (65) | | | | | | (0.0) | | |
Income before income tax
|
| | | | 203,887 | | | | | | 9.5 | | | | | | 180,556 | | | | | | 8.0 | | | | |
|
982,093
|
| | | |
|
21.0
|
| | | | | 70,698 | | | | | | 9.1 | | | | | | 346,629 | | | | | | 48,006 | | | | | | 23.6 | | |
Income tax expense
|
| | | | (64,217) | | | | | | (3.0) | | | | | | (84,474) | | | | | | (3.7) | | | | | | (243,036) | | | | | | (5.2) | | | | | | (52,626) | | | | | | (6.8) | | | | | | (88,921) | | | | | | (12,315) | | | | | | (6.1) | | |
Net income
|
| | | | 139,670 | | | | | | 6.5 | | | | | | 96,082 | | | | | | 4.2 | | | | |
|
739,057
|
| | | |
|
15.8
|
| | | | | 18,072 | | | | | | 2.3 | | | | | | 257,708 | | | | | | 35,691 | | | | | | 17.5 | | |
Less: net income (loss) attributable to non-controlling interests
|
| | | | (5,384) | | | | | | (0.3) | | | | | | (2,017) | | | | | | (0.1) | | | | | | 1,920 | | | | | | 0.0 | | | | | | 197 | | | | | | 0.0 | | | | | | 550 | | | | | | 76 | | | | | | 0.0 | | |
Net income attributable to the Company
|
| | | | 145,054 | | | | | | 6.8 | | | | | | 98,099 | | | | | | 4.3 | | | | | | 737,137 | | | | | | 15.8 | | | | | | 17,875 | | | | | | 2.3 | | | | | | 257,158 | | | | | | 35,615 | | | | | | 17.5 | | |
| | |
Year ended December 31,
|
| |
Three Months ended March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net income (GAAP)
|
| | | | 139,670 | | | | | | 96,082 | | | | | | 739,057 | | | | | | 18,072 | | | | | | 257,708 | | | | | | 35,691 | | |
Share-based compensation expenses, net of
tax effect of nil(1) |
| | | | — | | | | | | 163,193 | | | | | | 163,978 | | | | | | 141,580 | | | | | | 3,142 | | | | | | 436 | | |
Adjusted Net income (Non-GAAP)
|
| | | | 139,670 | | | | | | 259,275 | | | | | | 903,035 | | | | | | 159,652 | | | | | | 260,850 | | | | | | 36,127 | | |
Net income (GAAP)
|
| | | | 139,670 | | | | | | 96,082 | | | | | | 739,057 | | | | | | 18,072 | | | | | | 257,708 | | | | | | 35,691 | | |
Interest expense
|
| | | | 7,937 | | | | | | 6,501 | | | | | | 5,005 | | | | | | 1,927 | | | | | | 673 | | | | | | 93 | | |
Interest income
|
| | | | (6,722) | | | | | | (14,456) | | | | | | (29,569) | | | | | | (4,843) | | | | | | (13,519) | | | | | | (1,872) | | |
Income tax expense
|
| | | | 64,217 | | | | | | 84,474 | | | | | | 243,036 | | | | | | 52,626 | | | | | | 88,921 | | | | | | 12,315 | | |
Depreciation and amortization
|
| | | | 93,911 | | | | | | 88,561 | | | | | | 85,021 | | | | | | 21,897 | | | | | | 17,149 | | | | | | 2,375 | | |
EBITDA (Non-GAAP)
|
| | | | 299,013 | | | | | | 261,162 | | | | | | 1,042,550 | | | | | | 89,679 | | | | | | 350,932 | | | | | | 48,602 | | |
Share-based compensation expenses
|
| | | | — | | | | | | 163,193 | | | | | | 163,978 | | | | | | 141,580 | | | | | | 3,142 | | | | | | 436 | | |
Adjusted EBITDA (Non-GAAP)
|
| | | | 299,013 | | | | | | 424,355 | | | | | | 1,206,528 | | | | | | 231,259 | | | | | | 354,074 | | | | | | 49,038 | | |
| | |
Year ended December 31,
|
| |
Three Months ended March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Hotel operating costs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 795,661 | | | | | | 801,910 | | | | | | 1,533,326 | | | | | | 226,599 | | | | | | 512,023 | | | | | | 70,914 | | |
Leased hotels
|
| | | | 623,917 | | | | | | 591,402 | | | | | | 707,564 | | | | | | 155,033 | | | | | | 150,146 | | | | | | 20,795 | | |
Total hotel operating costs
|
| | | | 1,419,578 | | | | | | 1,393,312 | | | | | | 2,240,890 | | | | | | 381,632 | | | | | | 662,169 | | | | | | 91,709 | | |
| | |
Year ended December 31,
|
| |
Three Months ended March 31,
|
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Net cash generated from operating activities
|
| | | | 417,879 | | | | | | 283,677 | | | | | | 1,988,674 | | | | | | 361,657 | | | | | | 143,236 | | | | | | 19,838 | | |
Net cash generated from (used in) investing
activities |
| | | | (42,225) | | | | | | (192,225) | | | | | | (600,521) | | | | | | (13,509) | | | | | | 36,964 | | | | | | 5,120 | | |
Net cash generated from (used in) financing activities
|
| | | | (161,080) | | | | | | 456,310 | | | | | | (146,916) | | | | | | 39,020 | | | | | | 20,000 | | | | | | 2,770 | | |
Net increase in cash and cash equivalents and restricted cash
|
| | | | 206,393 | | | | | | 550,578 | | | | | | 1,251,646 | | | | | | 385,766 | | | | | | 207,601 | | | | | | 28,753 | | |
Cash and cash equivalents and restricted cash at the beginning of the period
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 1,590,107 | | | | | | 2,841,753 | | | | | | 393,578 | | |
Cash and cash equivalents and restricted cash at the end of the period
|
| | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 2,841,753 | | | | | | 1,975,873 | | | | | | 3,049,354 | | | | | | 422,331 | | |
| | |
As of December 31,
|
| |
As of March 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
USD
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,589,161 | | | | | | 2,840,807 | | | | | | 3,048,408 | | | | | | 422,200 | | |
Short-term investments
|
| | | | 157,808 | | | | | | 751,794 | | | | | | 711,525 | | | | | | 98,545 | | |
Accounts receivable, net of allowance of RMB19,468, RMB32,298 and RMB30,972 as of December 31, 2022, 2023 and March 31, 2024, respectively
|
| | | | 132,699 | | | | | | 162,101 | | | | | | 164,553 | | | | | | 22,790 | | |
Prepayment and other current assets
|
| | | | 133,901 | | | | | | 251,900 | | | | | | 270,544 | | | | | | 37,470 | | |
Amounts due from related parties
|
| | | | 53,630 | | | | | | 115,900 | | | | | | 135,085 | | | | | | 18,709 | | |
Inventories
|
| | | | 57,460 | | | | | | 119,078 | | | | | | 105,711 | | | | | | 14,641 | | |
Total current assets
|
| | | | 2,124,659 | | | | | | 4,241,580 | | | | | | 4,435,826 | | | | | | 614,355 | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current
|
| | | | 319,598 | | | | | | 295,721 | | | | | | 316,113 | | | | | | 43,781 | | |
Accounts payable
|
| | | | 184,901 | | | | | | 594,545 | | | | | | 443,512 | | | | | | 61,426 | | |
Deferred revenue, current
|
| | | | 202,996 | | | | | | 406,066 | | | | | | 381,768 | | | | | | 52,874 | | |
Salary and welfare payable
|
| | | | 103,539 | | | | | | 189,823 | | | | | | 132,487 | | | | | | 18,349 | | |
Accrued expenses and other payables
|
| | | | 330,282 | | | | | | 684,391 | | | | | | 759,669 | | | | | | 105,213 | | |
Income taxes payable
|
| | | | 31,336 | | | | | | 136,201 | | | | | | 169,241 | | | | | | 23,440 | | |
Short-term borrowings
|
| | | | 142,828 | | | | | | 70,000 | | | | | | 90,000 | | | | | | 12,465 | | |
Current portion of long-term borrowings
|
| | | | 29,130 | | | | | | — | | | | | | — | | | | | | — | | |
Amounts due to related parties
|
| | | | 3,004 | | | | | | 1,104 | | | | | | 1,979 | | | | | | 274 | | |
Total current liabilities
|
| | | | 1,347,614 | | | | | | 2,377,851 | | | | | | 2,294,769 | | | | | | 317,822 | | |
Net current assets
|
| | | | 777,045 | | | | | | 1,863,729 | | | | | | 2,141,057 | | | | | | 296,533 | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less Than 1
Year |
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
More Than 5
Years |
| |||||||||||||||
| | |
(in RMB thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | | 2,145,510 | | | | | | 387,747 | | | | | | 584,138 | | | | | | 542,962 | | | | | | 630,663 | | |
| | |
As of March 31, 2024
|
| |||||||||
| | |
(in thousands) (unaudited)
|
| |||||||||
| | |
RMB
|
| |
USD
|
| ||||||
Long-term borrowings, non-current portion
|
| | | | 2,000 | | | | | | 277 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Class A ordinary shares (US$0.0001 par value; 2,900,000,000 shares authorized;
339,104,792 shares issued and outstanding (excluding 5,353,776 Class A ordinary shares issued to our depositary bank for bulk issuance of ADSs reserved for future share issuances upon the exercise or vesting of equity awards under our Public Company Share Incentive Plan)) |
| | | | 244 | | | | | | 34 | | |
Class B ordinary shares (US$0.0001 par value; and 100,000,000 shares authorized; 73,680,917 shares issued and outstanding)
|
| | | | 56 | | | | | | 8 | | |
Additional paid in capital
|
| | | | 1,558,915 | | | | | | 215,907 | | |
Retained earnings
|
| | | | 764,384 | | | | | | 105,866 | | |
Accumulated other comprehensive income
|
| | | | 12,278 | | | | | | 1,700 | | |
Total equity attributable to shareholders of the Company
|
| | | | 2,335,877 | | | | | | 323,515 | | |
Non-controlling interests
|
| | | | (7,429) | | | | | | (1,029) | | |
Total shareholders’ equity
|
| | | | 2,328,448 | | | | | | 322,486 | | |
Total capitalization
|
| | | | 2,330,448 | | | | | | 322,763 | | |
Directors and Executive Officers
|
| |
Age
|
| |
Position/Title
|
|
Haijun Wang | | | 47 | | |
Founder, Chairman of Board of Directors and Chief Executive Officer
|
|
Xun Zhang | | | 53 | | | Co-Chief Operating Officer | |
Gang Chen | | | 44 | | | Co-Chief Operating Officer | |
Shoudong Wang | | | 46 | | | Co-Chief Financial Officer | |
Jianfeng Wu | | | 38 | | | Co-Chief Financial Officer | |
Lijun Gao | | | 40 | | | Director, Chief Compliance Officer | |
Hong Lu | | | 48 | | | Director, Senior Vice President | |
Shiwei Zhou | | | 48 | | | Director | |
Hongbin Zhou* | | | 50 | | | Director | |
Chao Zhang | | | 47 | | | Independent Director | |
Cong Lin | | | 63 | | | Independent Director | |
Can Wang | | | 45 | | | Independent Director | |
| | |
Class A Ordinary
Shares Underlying Equity Awards Granted |
| |
Exercise Price
(US$/Share) |
| |
Date of Grant(1)
|
| |
Date of Expiration
|
| ||||||
Executive Officers | | | | | | | | | | | | | | | | | | | |
Haijun Wang
|
| | | | 4,000,000 | | | | | | 3.01 | | | |
March 30, 2023
|
| |
March 29, 2033
|
|
Xun Zhang
|
| | | | * | | | | | | * | | | |
April 15, 2021
|
| |
April 14, 2031
|
|
Gang Chen
|
| | | | * | | | | | | * | | | |
April 2, 2021 and
June 27, 2022 |
| |
April 1, 2031 and
June 26, 2032 |
|
Shoudong Wang
|
| | | | * | | | | | | * | | | |
November 16, 2022
and December 24, 2022 |
| |
November 15, 2032
and December 23, 2032 |
|
Jianfeng Wu
|
| | | | * | | | | | | * | | | |
July 20, 2023
|
| |
July 19, 2032
|
|
Hong Lu
|
| | | | 4,300,000 | | | | | | 0.85 – 1.70 | | | |
April 2, 2021 and
November 16, 2022 |
| |
April 1, 2031 and
November 15, 2032 |
|
Lijun Gao
|
| | | | * | | | | | | * | | | |
April 2, 2021 and
December 24, 2022 |
| |
April 1, 2031 and
December 23, 2032 |
|
Non-Employee Directors | | | | | | | | | | | | | | | | | | | |
Shiwei Zhou
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Hongbin Zhou
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Chao Zhang**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Cong Lin**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
Can Wang**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
All directors and executive
officers as a group |
| | | | 12,466,116 | | | | | | 0 – 3.01 | | | | | | | | |
| | |
Ordinary
Shares Beneficially Owned Class A Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership |
| |
% of
Aggregate Voting Power*** |
| |
Ordinary
Shares Being Sold in This Secondary Offering Class A Ordinary Shares |
| |
% of
Beneficial Ownership |
| |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
Ordinary
Shares Beneficially Owned After This Secondary Offering % of Beneficial Ownership |
| |
% of
Aggregate Voting Power*** |
| ||||||||||||||||||||||||||||||
Directors and Executive Officers:†
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Haijun Wang(1)
|
| | | | 18,572,900 | | | | | | 73,680,917 | | | | | | 22.1 | | | | | | 69.9 | | | | | | — | | | | | | — | | | | | | 18,572,900 | | | | | | 73,680,917 | | | | | | 22.1 | | | | | | 69.9 | | |
Xun Zhang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Gang Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Shoudong Wang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Jianfeng Wu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Lijun Gao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Hong Lu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Shiwei Zhou(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hongbin Zhou(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chao Zhang(4)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cong Lin(5)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Can Wang(6)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group
|
| | | | 30,143,810 | | | | | | 73,680,917 | | | | | | 24.5 | | | | | | 70.5 | | | | | | — | | | | | | — | | | | | | 30,143,810 | | | | | | 73,680,917 | | | | | | 24.5 | | | | | | 70.5 | | |
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sea Pearl Worldwide Holding Limited(1)
|
| | | | 14,572,900 | | | | | | 73,680,917 | | | | | | 21.4 | | | | | | 69.8 | | | | | | — | | | | | | — | | | | | | 14,572,900 | | | | | | 73,680,917 | | | | | | 21.4 | | | | | | 69.8 | | |
Legend Capital(7)
|
| | | | 61,477,418 | | | | | | — | | | | | | 14.9 | | | | | | 5.7 | | | | | | 30,000,000(10) | | | | | | 7.3 | | | | | | 31,477,418 | | | | | | — | | | | | | 7.6 | | | | | | 2.9 | | |
Trip.com Travel Singapore Pte. Ltd.(8)
|
| | | | 55,970,815 | | | | | | — | | | | | | 13.6 | | | | | | 5.2 | | | | | | — | | | | | | — | | | | | | 55,970,815 | | | | | | — | | | | | | 13.6 | | | | | | 5.2 | | |
Diviner Limited(9)
|
| | | | 45,428,598 | | | | | | — | | | | | | 11.0 | | | | | | 4.2 | | | | | | — | | | | | | — | | | | | | 45,428,598 | | | | | | — | | | | | | 11.0 | | | | | | 4.2 | | |
Express Ocean Universe
Limited(1) |
| | | | — | | | | | | 73,680,917 | | | | | | 17.8 | | | | | | 68.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,680,917 | | | | | | 17.8 | | | | | | 68.5 | | |
Selling Shareholder: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Legend Capital(7)
|
| | | | 61,477,418 | | | | | | — | | | | | | 14.9 | | | | | | 5.7 | | | | | | 30,000,000(10) | | | | | | 7.3 | | | | | | 31,477,418 | | | | | | — | | | | | | 7.6 | | | | | | 2.9 | | |
Underwriters
|
| |
Number of
ADSs |
| |||
BofA Securities, Inc.
|
| | | | 6,500,000 | | |
CMB International Capital Limited
|
| | | | 2,000,000 | | |
Citigroup Global Markets Inc.
|
| | | | 1,500,000 | | |
Total
|
| | | | 10,000,000 | | |
| | |
Per ADS
|
| |
Without Option
|
| |
With Option
|
|
Public offering price
|
| | US$16.900 | | | US$169,000,000 | | | US$194,350,000 | |
Underwriting discount
|
| | US$0.507 | | | US$5,070,000 | | | US$5,830,500 | |
Proceeds, before expenses, to the Selling Shareholder
|
| | US$16.393 | | | US$163,930,000 | | | US$188,519,500 | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 26 | | | |
| | | | 33 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | | |
| | | | 42 | | |
Persons depositing or withdrawing shares or ADS holders must pay:
|
| |
For:
|
|
$5.00 (or less) per 100 ADSs (or portion of 100 ADSs) | | | Issuance of ADSs, including issuances resulting from a distribution of shares or rights or other property Cancellation of ADSs for the purpose of withdrawal, including if the deposit agreement terminates | |
$.05 (or less) per ADS
A fee equivalent to the fee that would be payable if securities distributed to you had been shares and the shares had been deposited for issuance of ADSs |
| | Any cash distribution to ADS holders Distribution of securities distributed to holders of deposited securities (including rights) that are Depositary services | |
$.05 (or less) per ADS per calendar year
Registration or transfer fees |
| | Transfer and registration of shares on our share register to or from the name of the depositary or its agent when you deposit or withdraw shares | |
Expenses of the depositary | | | Cable (including SWIFT) and facsimile transmissions (when expressly provided in the deposit agreement) Converting foreign currency to U.S. dollars | |
Taxes and other governmental charges the depositary or the custodian has to pay on any ADSs or shares underlying ADSs, such as stock transfer taxes, stamp duty or withholding taxes | | | As necessary | |
Any charges incurred by the depositary or its agents for servicing the deposited securities | | | As necessary | |
Exhibit 107
Calculation of Filing Fee Tables
424(b)(5)
(Form Type)
Atour Lifestyle Holdings Limited
(Exact name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security |
Security |
Fee |
Amount |
Proposed |
Maximum |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid In Connection with Unsold Securities to be Carried Forward | |
Newly Registered Securities | ||||||||||||
Fees to Be Paid |
Equity | Class A ordinary share, par value US$0.0001 per share(1)(2) | Rule 456(b) and Rule 457(r) | 34,500,000(3) | US$5.63 | US$194,350,000 (4) | US$0.00014760 | US$28,686.06 | ||||
Fees Previously Paid |
– | – | – | – | – | – | – | |||||
Carry Forward Securities | ||||||||||||
Carry Forward Securities |
– |
– |
– |
– |
– |
– |
– |
– |
– | |||
Total Offering Amounts | US$28,686.06 | |||||||||||
Total Fees Previously Paid | – | |||||||||||
Total Fee Offsets | – | |||||||||||
Net Fee Due | US$28,686.06 |
(1) | Includes securities initially offered and sold outside the United States that may be resold from time to time in the United States either as part of their distribution or within 40 days after the later of the effective date of this registration statement and the date the securities are first bona fide offered to the public. These securities are not being registered for the purposes of sales outside of the United States. |
(2) | American depositary shares issuable upon deposit of the Class A ordinary shares registered hereby have been registered under a separate registration statement on Form F-6 (Registration No. 333-257343). Each American depositary share represents three Class A ordinary shares. |
(3) | Includes 30,000,000 Class A ordinary shares being offered and up to 4,500,000 Class A ordinary shares the underwriters have an option to purchase. Pursuant to Rule 416(a) under the Securities Act of 1933, as amended, this registration statement shall be deemed to cover any additional number of ordinary shares that may be issued from time to time to prevent dilution as a result of a distribution, split, combination or similar transaction. |
(4) | Calculated in accordance with Rule 457(r) under the Securities Act of 1933, as amended. |