investorscraft@gmail.com

Intrinsic ValueSilver Base Group Holdings Limited (0886.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount