Data is not available at this time.
Silver Base Group Holdings Limited operates as a specialized distributor of premium liquor and tobacco products, primarily within the People's Republic of China. Its core revenue model is generated through the wholesale and retail distribution of a curated portfolio of high-end branded beverages, including prestigious baijiu labels like Wuliangye and Kweichow Moutai, alongside Scotch whisky, wine, and Chinese cigarettes. The company occupies a niche position in the consumer defensive sector, acting as a crucial intermediary that connects renowned distilleries and wineries with the vast Chinese consumer market. Its business is inherently tied to consumer discretionary spending on luxury goods and corporate gifting culture, making its performance sensitive to economic cycles and regulatory changes affecting the alcohol and tobacco industries. While not a producer itself, its market position is defined by its distribution rights and ability to secure supply from top-tier brands, though it operates in a highly competitive and fragmented distribution landscape.
The company generated substantial revenue of HKD 938.1 million for the fiscal year, demonstrating significant top-line activity in its distribution operations. However, this was overshadowed by a net loss of HKD 20.3 million, indicating margin pressure and inefficiencies. The negative diluted EPS of HKD -0.009 further confirms the period's unprofitability, pointing to challenges in converting high sales volume into bottom-line results.
Operating cash flow was positive at HKD 17.8 million, suggesting the core distribution business can generate cash from operations despite the reported accounting loss. Capital expenditures were a modest HKD 3.4 million, indicating a asset-light model that does not require significant ongoing investment in property or equipment, which is typical for a distribution-focused company.
The balance sheet shows a strong liquidity position with cash and equivalents of HKD 614.4 million, providing a substantial buffer. This is contrasted against total debt of HKD 961.7 million, indicating a leveraged financial structure. The high cash balance may be necessary for working capital requirements inherent in its inventory-heavy distribution business.
The company did not pay a dividend for the period, which is consistent with its reported net loss as it likely prioritizes preserving capital. The negative earnings trend presents a challenge for growth, suggesting the company may be focused on stabilizing operations and managing its existing portfolio rather than pursuing aggressive expansion.
With a market capitalization of approximately HKD 70.1 million, the market is valuing the company at a significant discount to its annual revenue and its substantial cash balance. This discount likely reflects investor concerns over its profitability, high debt load, and the challenges within its operating environment.
The company's key advantage is its portfolio of distribution rights for prestigious brands, providing access to a desirable product lineup. Its outlook is tied to economic recovery in its core markets and its ability to improve operational efficiency to return to profitability. Managing inventory and working capital effectively will be crucial for navigating future periods.
Company Annual ReportHong Kong Stock Exchange Filings
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |