investorscraft@gmail.com

Intrinsic ValueOriental Energy Co., Ltd. (002221.SZ)

Previous Close$8.64
Intrinsic Value
Upside potential
Previous Close
$8.64

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

Oriental Energy Co., Ltd. operates as a specialized chemical producer and energy infrastructure provider within China's downstream energy sector. The company's core revenue model integrates the production and sale of key petrochemical products, including low-temperature liquefied petroleum gas, propylene, and polypropylene, with complementary service offerings. These services encompass comprehensive storage solutions for a diverse portfolio of chemicals such as methanol, various alcohols, and aromatic hydrocarbons, alongside terminal facilities for ships, cargo handling, and logistics. This integrated approach positions the firm at a critical junction in the chemical supply chain, serving both production and distribution needs. Operating from its Nanjing headquarters, the company has established a significant presence by leveraging its infrastructure to create a vertically-aligned business that mitigates operational risks and captures value across multiple stages. Its market position is defined by this asset-heavy, service-enhanced model within the competitive Chinese energy landscape, focusing on essential industrial inputs and storage logistics rather than upstream exploration.

Revenue Profitability And Efficiency

For the fiscal year, Oriental Energy reported substantial revenue of CNY 30.9 billion, demonstrating significant scale in its operations. However, profitability was constrained, with net income of CNY 444 million, resulting in a thin net margin. The company generated positive operating cash flow of CNY 522 million, which was substantially outweighed by significant capital expenditures of CNY 1.66 billion, indicating a period of heavy investment in its industrial and storage infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is currently moderate, as reflected by a diluted EPS of CNY 0.28. The substantial gap between operating cash flow and capital expenditures highlights a capital-intensive business model focused on long-term asset development. This significant reinvestment requirement suggests that current earnings do not fully represent the potential cash generation of the newly deployed assets, with efficiency metrics dependent on the future utilization of this expanded capacity.

Balance Sheet And Financial Health

Oriental Energy maintains a robust cash position of CNY 7.62 billion, providing considerable liquidity. This is balanced against total debt of CNY 18.77 billion, indicating a leveraged capital structure typical for asset-heavy industrial companies. The company's financial health appears manageable, with its cash reserves offering a buffer for debt servicing and operational needs, though the debt level requires careful management given the cyclical nature of the energy and chemical sectors.

Growth Trends And Dividend Policy

The company's financial profile, characterized by high capital expenditure, signals a growth-oriented strategy focused on expanding its production and storage capabilities. This reinvestment approach comes at the expense of immediate shareholder returns, as evidenced by a dividend per share of zero. The growth trajectory is thus internally funded, prioritizing capacity expansion and market positioning over current income distribution to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.27 billion, the market valuation implies expectations for improved future profitability relative to the current modest earnings. A beta of 0.637 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable infrastructure and service components, which may provide some defensive characteristics within the energy sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model combining chemical production with essential storage and logistics services, creating revenue diversification and customer stickiness. The outlook is tied to China's industrial demand for basic chemicals and efficient supply chain infrastructure. Success will depend on effectively utilizing its new capital investments to drive higher returns and navigating the cyclical pricing environment for its core products.

Sources

Company Financial ReportsShenzhen Stock Exchange

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