investorscraft@gmail.com

Intrinsic ValueSINOPEC Shandong Taishan Pectroleum CO.,LTD. (000554.SZ)

Previous Close$8.46
Intrinsic Value
Upside potential
Previous Close
$8.46

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

SINOPEC Shandong Taishan Petroleum operates as a regional petroleum products distributor within China's expansive energy sector, focusing primarily on the procurement and sale of refined oil products. The company's core revenue model is built on the wholesale and retail distribution of essential petroleum commodities, including gasoline, diesel oil, and lubricating oil, serving both commercial and consumer markets. Its operations are strategically embedded in the downstream segment of the oil and gas value chain, acting as a critical link between large national refiners and end-users. The company further diversifies its service offerings through involvement in natural gas refueling, positioning itself to capitalize on China's growing transition towards cleaner energy sources. As a regional entity operating under the SINOPEC umbrella, it leverages the brand recognition and supply chain advantages associated with one of China's national oil giants. Its market position is inherently tied to the economic activity within its operating region, Shandong province, a significant industrial and logistical hub. The company's competitive landscape includes other regional distributors and the retail networks of major integrated oil companies, necessitating a focus on operational efficiency and local market penetration to maintain its standing.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.31 billion, achieving a net income of CNY 99.3 million. This translates to a net profit margin of around 3.0%, indicative of the typically thin margins in the competitive fuel distribution industry. The company demonstrated solid cash generation, with operating cash flow of CNY 382.0 million significantly exceeding its capital expenditures of CNY 82.5 million, highlighting efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted earnings per share of CNY 0.21. The substantial operating cash flow, which is nearly four times the reported net income, suggests strong underlying operational performance and effective working capital management. This robust cash generation provides a solid foundation for funding operations and strategic initiatives without excessive reliance on external financing.

Balance Sheet And Financial Health

The company maintains a conservative financial structure, with cash and equivalents of CNY 348.8 million outweighing its total debt of CNY 86.4 million. This positions the company with a net cash position, signaling strong liquidity and low financial risk. The healthy balance sheet provides significant flexibility to navigate commodity price cycles and invest in growth opportunities as they arise.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.13 per share. The dividend payout, supported by strong operating cash flow, indicates a shareholder-friendly policy. Future growth will likely be tied to regional economic trends, fuel demand dynamics, and the company's ability to expand its natural gas refueling operations in line with national energy policies.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.32 billion, the company's valuation reflects its status as a small-cap regional player. The beta of 0.599 suggests lower volatility compared to the broader market, which may appeal to investors seeking exposure to the energy sector with mitigated risk. The valuation metrics will be sensitive to fluctuations in global oil prices and regional demand conditions.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with the SINOPEC group, which provides supply chain stability and brand trust. Its outlook is closely linked to China's economic growth and energy consumption patterns. A key strategic focus is the expansion into natural gas refueling, aligning with national environmental goals and potentially opening new revenue streams, though execution and competitive pressures remain critical factors.

Sources

Company DescriptionFinancial Data Provided

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