Data is not available at this time.
King Stone Energy Group Limited operates as a highly diversified Hong Kong-based conglomerate with seven distinct business segments, primarily focused on natural resources and financing. Its core operations include oil and gas exploration and production in the United States, silver mining from its Fu'an and Zherong mines in Mainland China, and asset financing services. The company further diversifies into liquefied natural gas trading, tourism agency services, a small-scale photovoltaic power generation project in Hebei Province, and commodity trading in Hong Kong. This multi-sector approach positions the company across volatile commodity markets and specialized financial services, creating a complex operational structure without a dominant core revenue stream. Its market position is niche and fragmented, operating as a small-cap entity on the Hong Kong Stock Exchange with exposure to both energy sector cycles and the Chinese domestic service economy, lacking the scale of specialized peers in any single industry.
The company generated HKD 147.7 million in revenue for FY2022. It reported a net income of HKD 108.4 million, indicating a significant profit margin; however, this performance was accompanied by a negative operating cash flow of HKD 31.7 million and substantial capital expenditures of HKD 44.6 million, suggesting potential discrepancies between reported earnings and cash generation efficiency.
Reported diluted earnings per share stood at HKD 0.095. The significant capital expenditure, which exceeded the negative operating cash flow, points to heavy investment requirements. The overall capital efficiency is questionable given the cash flow profile and the diversified, capital-intensive nature of its mining and energy segments.
The balance sheet shows a cash position of HKD 79.8 million against total debt of HKD 124.7 million, indicating a leveraged position. The net debt position, combined with negative operating cash flow, raises concerns about near-term liquidity and financial flexibility absent external financing or asset sales.
The company maintains a conservative dividend policy, distributing no dividends to shareholders. Growth appears to be driven by capital investments, as evidenced by the high capex, but the negative cash flow from operations makes the sustainability of this growth trajectory uncertain without accessing additional capital.
With a market capitalization of approximately HKD 121 million, the company trades as a small-cap stock. A beta of 0.31 suggests lower volatility than the broader market, which may reflect its conglomerate structure and niche market operations, though investor expectations are likely tempered by its financial profile.
The primary strategic advantage is extreme diversification, which may mitigate risks in any single sector. The outlook is challenged by its negative cash flow, leverage, and the operational complexity of managing disparate businesses across natural resources and finance, requiring prudent capital allocation to navigate sector-specific cycles.
Company Annual ReportHong Kong Stock Exchange Filings
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
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 |