investorscraft@gmail.com

Intrinsic ValueKing Stone Energy Group Limited (0663.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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