investorscraft@gmail.com

Intrinsic ValueCST Group Limited (0985.HK)

Previous CloseHK$0.99
Intrinsic Value
Upside potential
Previous Close
HK$0.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CST Group Limited operates as a diversified investment holding company with a primary focus on coal mining operations, positioning itself within the global energy sector. The company engages in the full spectrum of coal production, from exploration and development to processing and sales, while maintaining additional revenue streams through strategic investments. Its operations span multiple international markets including China, Hong Kong, Canada, the United Kingdom, and Singapore, providing geographic diversification across both developed and emerging economies. Beyond its core mining segment, CST Group maintains complementary business units including financial instruments investment, property investment portfolio management, and money lending services, creating a multifaceted corporate structure. This diversified approach allows the company to leverage opportunities across different asset classes while maintaining exposure to the traditional energy markets. The company's market position reflects its transition from its former identity as NetMind Financial Holdings, demonstrating an ongoing strategic evolution within the competitive global resources sector.

Revenue Profitability And Efficiency

The company generated HKD 227.1 million in revenue during FY2023 but reported a significant net loss of HKD 161.8 million, indicating substantial profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 107.4 million, suggesting some operational efficiency in cash generation. Capital expenditures of HKD 14.4 million reflect moderate investment in maintaining operations.

Earnings Power And Capital Efficiency

CST Group's diluted EPS of -HKD 0.33 demonstrates weak earnings power in the current period. The negative net income contrasts with positive operating cash flow, indicating non-cash charges affecting profitability. The company's capital allocation appears focused on maintaining existing operations rather than aggressive expansion, given the modest capital expenditure level relative to its asset base.

Balance Sheet And Financial Health

The company maintains HKD 59.3 million in cash and equivalents against total debt of HKD 466.2 million, indicating a leveraged financial position. The debt-to-equity structure suggests reliance on borrowed capital, while the cash position provides limited liquidity buffer. The balance sheet reflects the challenges of a capital-intensive mining operation with additional financial services exposure.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and focus on capital preservation. The negative earnings trend suggests challenges in achieving sustainable growth. The company's diversified business model may provide alternative growth avenues beyond traditional coal mining, though current financial performance indicates headwinds.

Valuation And Market Expectations

With a market capitalization of approximately HKD 478.9 million, the company trades at a negative earnings multiple due to recent losses. The negative beta of -0.021 suggests low correlation with broader market movements, potentially reflecting the unique risk profile of its diversified operations. Market expectations appear tempered given the current financial performance.

Strategic Advantages And Outlook

The company's international diversification across mining, financial investments, and property provides multiple revenue streams but also complexity. Its transition from financial holdings to resources suggests ongoing strategic repositioning. The outlook depends on commodity price recovery and successful management of its diversified portfolio amid challenging market conditions.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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