Stock 663 KING STONE ENERGY GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials King Stone Energy Group Limited

Equities

663

HK0000812955

Integrated Oil & Gas

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:03 2024-03-28 am EDT 		5-day change 1st Jan Change
0.102 HKD -.--% Intraday chart for King Stone Energy Group Limited -.--% -7.27%
Apr. 04 King Stone Energy Sets Up Committee To Investigate Concerns Raised by Auditors MT
Mar. 28 King Stone Energy Group Limited Announces Delay in the Publication of the Financial Year Ended 31 December 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,360 967.4 708 532.2 352.2 314.6
Enterprise Value (EV) 1 1,168 998.8 827.7 814.6 642.6 347.9
P/E ratio -22.6 x -6.75 x -8.01 x -1.97 x -8.1 x 2.79 x
Yield - - - - - -
Capitalization / Revenue 72.5 x 41.1 x 39.2 x 10.4 x 4.1 x 2.13 x
EV / Revenue 62.3 x 42.4 x 45.8 x 15.9 x 7.47 x 2.35 x
EV / EBITDA -27.5 x -12.4 x -118 x -4.78 x 19.6 x -4.77 x
EV / FCF 8.5 x -4.47 x 13.8 x -7.77 x -78.1 x -4.41 x
FCF Yield 11.8% -22.3% 7.25% -12.9% -1.28% -22.7%
Price to Book 1.98 x 1.82 x 1.61 x 2.65 x 1.66 x 0.76 x
Nbr of stocks (in thousands) 701,006 701,006 701,006 729,006 791,506 1,187,258
Reference price 2 1.940 1.380 1.010 0.7300 0.4450 0.2650
Announcement Date 4/29/18 4/29/19 4/28/20 4/29/21 4/29/22 4/28/23
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 18.75 23.55 18.07 51.27 85.98 147.7
EBITDA 1 -42.47 -80.87 -7.026 -170.5 32.78 -72.97
EBIT 1 -77 -158.3 -54.36 -196.3 9.284 -76.34
Operating Margin -410.61% -671.95% -300.9% -382.84% 10.8% -51.67%
Earnings before Tax (EBT) 1 -112.2 -227.4 -146.3 -299.2 -75.54 209.4
Net income 1 -60.23 -143.3 -88.4 -268.9 -42.86 108.4
Net margin -321.19% -608.45% -489.31% -524.57% -49.85% 73.41%
EPS 2 -0.0859 -0.2044 -0.1261 -0.3700 -0.0549 0.0951
Free Cash Flow 1 137.4 -223.2 60.02 -104.9 -8.228 -78.83
FCF margin 732.88% -947.74% 332.2% -204.57% -9.57% -53.36%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/29/18 4/29/19 4/28/20 4/29/21 4/29/22 4/28/23
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - 31.4 120 282 290 33.3
Net Cash position 1 192 - - - - -
Leverage (Debt/EBITDA) - -0.3887 x -17.03 x -1.656 x 8.86 x -0.456 x
Free Cash Flow 1 137 -223 60 -105 -8.23 -78.8
ROE (net income / shareholders' equity) -14.1% -34.8% -34.5% -144% -138% 105%
ROA (Net income/ Total Assets) -5% -11.6% -4.87% -22.2% 1.24% -9.4%
Assets 1 1,204 1,236 1,816 1,214 -3,468 -1,153
Book Value Per Share 2 0.9800 0.7600 0.6300 0.2800 0.2700 0.3500
Cash Flow per Share 2 0.5300 0.2700 0.2000 0.0800 0.1000 0.0700
Capex 1 1.01 3.69 2.49 0.93 7.17 44.6
Capex / Sales 5.39% 15.65% 13.77% 1.81% 8.33% 30.2%
Announcement Date 4/29/18 4/29/19 4/28/20 4/29/21 4/29/22 4/28/23
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Integrated Oil & Gas

1st Jan change Capi.
KING STONE ENERGY GROUP LIMITED Stock King Stone Energy Group Limited
-7.27% 15.47M
SAUDI ARABIAN OIL COMPANY Stock Saudi Arabian Oil Company
-8.79% 1,942B
EXXON MOBIL CORPORATION Stock Exxon Mobil Corporation
+17.98% 465B
PETROCHINA COMPANY LIMITED Stock PetroChina Company Limited
+46.12% 259B
SHELL PLC Stock Shell plc
+12.91% 232B
PETROBRAS Stock Petrobras
+11.84% 108B
EQUINOR ASA Stock Equinor ASA
-5.74% 80.36B
ENI S.P.A Stock Eni S.p.A
-0.57% 52.04B
GAZPROM Stock Gazprom
-.--% 50.84B
SUNCOR ENERGY INC. Stock Suncor Energy Inc.
+26.90% 50.66B
Integrated Oil & Gas
  1. Stock Market
  2. Equities
  3. 663 Stock
  4. Financials King Stone Energy Group Limited