investorscraft@gmail.com

Intrinsic ValueChina Kingstone Mining Holdings Limited (1380.HK)

Previous CloseHK$0.82
Intrinsic Value
Upside potential
Previous Close
HK$0.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Kingstone Mining Holdings Limited operates as a specialized industrial materials company focused on the extraction and commercialization of marble resources in China. Its core revenue model is derived from the mining, processing, and subsequent sale of beige marble slabs and blocks, alongside by-products like marble slags, primarily sourced from its owned Zhangjiaba Mine in Sichuan Province. The company operates within the basic materials sector, serving construction and architectural industries that demand high-quality natural stone. Its market position is inherently tied to regional demand for luxury building materials and its operational efficiency in a single-asset, commodity-based business. This concentrated operational model exposes the firm to specific geographic and commodity price risks, while its niche focus on a single marble variety defines its competitive landscape against broader mineral and synthetic material producers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 48.9 million for the period, indicating ongoing but modest operational activity. However, profitability was severely challenged, with a net loss of HKD 85.3 million and negative diluted EPS of HKD 0.41. The positive operating cash flow of HKD 4.8 million suggests some ability to generate cash from core operations despite the significant bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting substantial challenges in translating revenue into profit. Capital expenditures were minimal at HKD -0.4 million, indicating a low level of reinvestment into the business during this period. The significant net loss overshadows any assessment of returns on capital, pointing to severe operational inefficiency or potential impairments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 8.6 million against total debt of HKD 13.3 million, indicating a leveraged but manageable debt level. The company's financial health is under pressure from consistent losses, which erode equity and challenge its ability to service obligations over the long term without improved profitability or external financing.

Growth Trends And Dividend Policy

Recent performance shows no dividend distributions, a prudent measure given the substantial net loss. Growth trends are negative, with the significant loss contrasting with prior periods, indicating potential operational setbacks, asset impairments, or severe market challenges rather than top-line expansion or stability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 66.3 million, the market values the company at a premium to its revenue but reflects significant skepticism given the deep losses. A beta of 0.66 suggests lower volatility than the broader market, potentially indicating perceived stability or illiquidity rather than strong growth prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its ownership of a specific marble quarry, providing control over its raw material supply. The outlook remains highly uncertain due to the reported losses; success is contingent on reversing profitability trends, possibly through cost management, higher marble prices, or operational restructuring to better utilize its sole asset.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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