Loading...
XHKG1629
Market cap10mUSD
Dec 24, Last price  
0.15HKD
1D
-5.13%
1Q
33.33%
Jan 2017
-86.90%
IPO
-80.00%
Name

Champion Alliance International Holdings Ltd

Chart & Performance

D1W1MN
XHKG:1629 chart
P/E
4.40
P/S
0.58
EPS
0.03
Div Yield, %
0.00%
Shrs. gr., 5y
1.78%
Rev. gr., 5y
-9.55%
Revenues
132m
-47.48%
268,655,000269,903,000319,273,000310,708,000238,310,000217,491,000530,713,000568,701,000492,414,000250,657,000131,633,383
Net income
17m
P
17,038,00014,579,00021,892,000-9,435,0004,724,000-4,624,0007,741,000-527,00024,361,000-9,196,00017,233,000
CFO
-39m
L
6,333,00027,696,00036,420,000-47,426,0003,336,000-11,761,000-22,600,00074,340,00071,199,0007,654,000-39,349,000

Profile

Champion Alliance International Holdings Limited, an investment holding company, manufactures and sells cigarette packaging materials in the People's Republic of China. It operates through three segments: Cigarette Packaging Products; New Energy Operation; and Household Paper Products. The company offers transfer and laminated metallized papers for cigarette package manufacturers. It also produces and sells steam for industrial use and heating, and electricity supply; and trades in household paper products. The company was formerly known as Mengke Holdings Limited and changed its name to Champion Alliance International Holdings Limited in January 2019. Champion Alliance International Holdings Limited was founded in 2005 and is headquartered in Dongying, the People's Republic of China.
URL
http://www.championshipintl.com/
IPO date
Nov 25, 2016
Employees
143
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
131,633
-47.48%
250,657
-49.10%
492,414
-13.41%
Cost of revenue
114,756
205,842
448,405
Unusual Expense (Income)
NOPBT
16,877
44,815
44,009
NOPBT Margin
12.82%
17.88%
8.94%
Operating Taxes
6,324
15,954
17,760
Tax Rate
37.47%
35.60%
40.36%
NOPAT
10,553
28,861
26,249
Net income
17,233
-287.40%
(9,196)
-137.75%
24,361
-4,722.58%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
19,750
(5,577)
41,585
Long-term debt
14,759
449
Deferred revenue
23,044
24,219
Other long-term liabilities
14,922
(16,703)
2,340
Net debt
(220,696)
(151,703)
(112,760)
Cash flow
Cash from operating activities
(39,349)
7,654
71,199
CAPEX
(5,655)
(2,356)
(371)
Cash from investing activities
(4,007)
(15,722)
915
Cash from financing activities
(7,139)
18,956
11,302
FCF
66,619
73,844
(154,515)
Balance
Cash
124,486
160,885
149,796
Long term investments
115,960
4,998
Excess cash
233,864
148,352
130,174
Stockholders' equity
118,502
105,981
160,033
Invested Capital
308,968
226,310
269,308
ROIC
3.94%
11.65%
12.63%
ROCE
3.95%
11.91%
11.02%
EV
Common stock shares outstanding
546,093
546,093
508,082
Price
0.16
-39.26%
0.27
-42.55%
0.47
 
Market cap
89,559
-39.26%
147,445
-38.26%
238,799
 
EV
(39,798)
83,816
220,463
EBITDA
36,803
66,922
61,249
EV/EBITDA
1.25
3.60
Interest
663
2,061
3,649
Interest/NOPBT
3.93%
4.60%
8.29%