investorscraft@gmail.com

Intrinsic ValueYantai Jereh Oilfield Services Group Co., Ltd. (002353.SZ)

Previous Close$88.25
Intrinsic Value
Upside potential
Previous Close
$88.25

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

Yantai Jereh Oilfield Services Group operates as a comprehensive energy services provider with a diversified portfolio spanning oilfield equipment manufacturing, engineering services, and environmental solutions. The company generates revenue through the sale of specialized equipment including fracturing spreads, drilling rigs, and coiled tubing units, complemented by high-value service contracts for oilfield operations and management. Operating within the competitive energy services sector, Jereh has established a strong position in China's domestic market while expanding its international footprint through integrated solutions for oil and gas production enhancement. The company's strategic diversification into LNG engineering, environmental management, and power generation services provides resilience against oil price volatility. Jereh's market positioning leverages its technical expertise in complex oilfield operations and its vertically integrated approach from equipment manufacturing to field services. This integrated model creates synergistic advantages across the energy value chain, positioning the company as a one-stop solution provider for energy companies worldwide seeking comprehensive operational support.

Revenue Profitability And Efficiency

The company demonstrated robust financial performance with revenue of CNY 13.4 billion and net income of CNY 2.6 billion, translating to a healthy net margin of approximately 19.7%. Operating cash flow generation was strong at CNY 2.6 billion, significantly exceeding capital expenditures of CNY 1.1 billion, indicating efficient cash conversion from operations. This financial profile reflects effective cost management and operational leverage within the energy services sector.

Earnings Power And Capital Efficiency

Jereh exhibits substantial earnings power with diluted EPS of CNY 2.59, supported by consistent operational performance. The company maintains solid capital efficiency as evidenced by positive free cash flow generation after accounting for capital investments. This earnings stability provides financial flexibility for strategic initiatives while supporting shareholder returns through sustainable dividend distributions.

Balance Sheet And Financial Health

The balance sheet reflects financial stability with cash and equivalents of CNY 5.9 billion providing ample liquidity. Total debt of CNY 4.3 billion appears manageable relative to the company's cash position and operating cash flow generation. This conservative financial structure supports the company's ability to navigate cyclical industry conditions while maintaining operational flexibility.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.81, representing a payout ratio of approximately 31% based on current EPS. This balanced capital allocation strategy supports both growth investments and consistent returns to shareholders. The company's expansion into environmental services and LNG infrastructure represents strategic growth vectors beyond traditional oilfield services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 49.7 billion, the company trades at a P/E ratio of around 19 based on current earnings. The beta of 1.07 indicates moderate sensitivity to market movements, reflecting the cyclical nature of the energy services industry. Current valuation metrics suggest market expectations for sustained profitability amid evolving energy sector dynamics.

Strategic Advantages And Outlook

Jereh's integrated service model and technological expertise in oilfield equipment provide competitive advantages in serving complex energy projects. The company's diversification into environmental management and LNG infrastructure positions it to capitalize on energy transition trends. Strategic focus on international expansion and service innovation should support long-term growth despite cyclical industry pressures.

Sources

Company Annual ReportShenzhen 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