Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
As of today (2026-08-12), Champion Alliance International Holdings's weighted average cost of capital is 5.53%%. Champion Alliance International Holdings's ROIC % is -10.06% (calculated using TTM income statement data).
Champion Alliance International Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Champion Alliance International Holdings (HKSE:01629) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Champion Alliance International Holdings's weighted average cost of capital is 5.53%%. Champion Alliance International Holdings's ROIC % is -10.06% (calculated using TTM income statement data).
Champion Alliance International Holdings earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
Related Terms
Champion Alliance International Holdings WACC % Historical Data
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Champion Alliance International Holdings WACC % Chart
Champion Alliance International Holdings Annual Data
For the Household & Personal Products subindustry, Champion Alliance International Holdings's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Champion Alliance International Holdings WACC % vs Consumer Packaged Goods Industry
For the Consumer Packaged Goods industry and Consumer Defensive sector, Champion Alliance International Holdings's WACC % distribution charts can be found below:
* The bar in red indicates where Champion Alliance International Holdings's WACC % falls into.
Champion Alliance International Holdings WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Champion Alliance International Holdings's market capitalization (E) is HK$92.836 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year semi-annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, Champion Alliance International Holdings's latest one-year semi-annual average Book Value of Debt (D) is HK$28.553 Mil.
a) weight of equity = E / (E + D) = 92.836 / (92.836 + 28.553) = 0.7648
b) weight of debt = D / (E + D) = 28.553 / (92.836 + 28.553) = 0.2352
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.678%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Champion Alliance International Holdings's beta is 0.1733.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.678% + 0.1733 * 6% = 5.7178%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year semi-annual average debt to get the simplified cost of debt.
As of Dec. 2025, Champion Alliance International Holdings's interest expense (positive number) was HK$1.404 Mil. Its total Book Value of Debt (D) is HK$28.553 Mil.
Cost of Debt = 1.404 / 28.553 = 4.9172%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 6.301 / -27.08 = -23.27%, which is less than 0%. Therefore it's set to 0%.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Champion Alliance International Holdings (HKSE:01629) has a WACC % of 5.53% as of Aug. 12, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Champion Alliance International Holdings and its competitors. This is 26% below median its historical median of 7.50. Over the past decade, Champion Alliance International Holdings' WACC % has ranged from 5.09 to 8.58. According to the industry distribution chart, Champion Alliance International Holdings ranks #689 out of 2034 companies in the Consumer Packaged Goods industry, placing it in the top 33.9%.
Is Champion Alliance International Holdings' WACC % too high?
Champion Alliance International Holdings' current WACC % of 5.53% is 26% below median its 10-year median of 7.50. Over the past 10 years, this metric has ranged from a low of 5.09 to a high of 8.58. The Consumer Packaged Goods industry median WACC % is 7.54. Champion Alliance International Holdings' value of 5.53% is 26.7% below this industry median. Based on the distribution chart, Champion Alliance International Holdings ranks #689 out of 2034 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, Champion Alliance International Holdings has a GF Score™ of 50/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Champion Alliance International Holdings' WACC % compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Champion Alliance International Holdings ranks #689 out of 2034 companies for WACC %. This puts Champion Alliance International Holdings in the upper half of its industry. The industry median WACC % is 7.54. Champion Alliance International Holdings' value of 5.53% is 26.7% below this benchmark. Historically, Champion Alliance International Holdings' own WACC % has ranged from 5.09 to 8.58 over the past decade. While the company's 10-year median is 7.50 vs. the industry median of 7.54, Champion Alliance International Holdings has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Consumer Packaged Goods company?
The median WACC % among Consumer Packaged Goods companies is 7.54, based on 2,034 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Champion Alliance International Holdings's current WACC % of 5.53% is 26.7% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Champion Alliance International Holdings and its competitors. For the Consumer Packaged Goods industry, the median WACC % is 7.54 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Champion Alliance International Holdings's current WACC % is 5.53%, which is 26% below median its own 10-year median of 7.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Champion Alliance International Holdings stock overvalued right now?
Based on GuruFocus' analysis, Champion Alliance International Holdings (HKSE:01629) is currently considered Modestly Undervalued. The stock's GF Value™ is HK$0.20, compared to a current price of HK$0.17 — trading 15% below its estimated fair value. The current WACC % is 5.53%, which is 26% below median its 10-year median of 7.50 and 26.7% below the Consumer Packaged Goods industry median of 7.54. Champion Alliance International Holdings' overall GF Score™ is 50/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Champion Alliance International Holdings (HKSE:01629), the current WACC % is 5.53% as of Aug. 12, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Champion Alliance International Holdings (HKSE:01629) Overvalued in 2026?
Based on GuruFocus' analysis, Champion Alliance International Holdings stock appears to be undervalued.
The current stock price of HK$0.17 is trading 15% below its estimated GF Value™ of HK$0.20.
GuruFocus considers Champion Alliance International Holdings to be Modestly Undervalued.
Key valuation signals for HKSE:01629:
WACC %: 5.53% (26% below median its 10-year median of 7.50)
GF Value™: HK$0.20 vs. price of HK$0.17 (15% below fair value)
Industry Position: 26.7% below the Consumer Packaged Goods median (#689 of 2034)
No single metric tells the full story. See the HKSE:01629 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Champion Alliance International Holdings Ltd is engaged in the trading of household paper products and hygiene products and manufacturing of hygiene products, and property leasing. The household paper and hygiene products segment trades household paper and hygiene products and manufactures hygiene products in the PRC. The property leasing segment leases out the factory, equipment and the land for the new energy business which is operated by an independent third party. The majority of the revenue is derived from the household paper and hygiene products segment. All of its revenue is derived from Mainland China.
50GF Score
Get the complete analysis for HKSE:01629
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
HKSE:01629 has been successfully added to your 
