investorscraft@gmail.com

Intrinsic ValueChampion Alliance International Holdings Limited (1629.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Champion Alliance International Holdings operates as a specialized manufacturer of cigarette packaging materials primarily serving the Chinese market, leveraging its expertise in producing transfer and laminated metallized papers for cigarette package manufacturers. The company has strategically diversified beyond its core tobacco packaging segment into new energy operations through steam production for industrial use and heating, plus electricity supply, while also engaging in trading household paper products. This diversification strategy aims to mitigate sector-specific risks associated with tobacco regulation while capitalizing on China's industrial energy demand. The company maintains a niche position within the packaging industry, focusing on high-barrier metallized materials that require specialized manufacturing capabilities, though it operates in a highly competitive environment with dependence on tobacco industry clients. Its market position is characterized by regional specialization within China rather than global scale, with operations concentrated in Dongying and serving domestic cigarette manufacturers.

Revenue Profitability And Efficiency

The company generated HKD 127.6 million in revenue for the period, achieving a net income of HKD 3.35 million with a net profit margin of approximately 2.6%. Operating cash flow was negative HKD 39.3 million, indicating potential working capital challenges or timing differences in cash collection. Capital expenditures of HKD 5.65 million suggest moderate investment in maintaining production capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0061 reflects modest earnings power relative to the share count. The negative operating cash flow despite positive net income raises questions about the quality of earnings and cash conversion efficiency. The company's ability to generate sustainable cash flows from its diversified operations remains uncertain given the current financial performance metrics.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 126.9 million in cash and equivalents, significantly exceeding total debt of HKD 25.7 million. This conservative financial structure provides substantial buffer against operational volatility. The low debt-to-equity position indicates minimal financial leverage and reduced bankruptcy risk, though the cash-heavy balance sheet may suggest underutilized capital for potential growth initiatives.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions to shareholders, retaining all earnings for operational needs or future investments. Growth trends appear muted given the modest revenue base and profitability metrics. The diversification into new energy and household paper products represents strategic initiatives for future expansion, though current financial results don't yet demonstrate significant traction from these segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 94.5 million, the company trades below its revenue and cash balance, suggesting market skepticism about growth prospects or operational sustainability. The low beta of 0.373 indicates relative insulation from broader market movements, typical for niche industrial companies. Valuation metrics reflect concerns about the company's ability to monetize its cash position and generate shareholder returns.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized manufacturing capabilities for cigarette packaging and its strong cash position providing financial flexibility. However, dependence on the tobacco industry exposes it to regulatory risks and declining smoking rates. The success of diversification efforts into energy and paper products will be critical for long-term viability. The outlook remains cautious given operational cash flow challenges despite apparent balance sheet strength.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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