Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filingsHong Kong Stock Exchange disclosuresFinancial statements
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |