investorscraft@gmail.com

Intrinsic ValueShandong Molong Petroleum Machinery Company Limited (002490.SZ)

Previous Close$9.00
Intrinsic Value
Upside potential
Previous Close
$9.00

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

Shandong Molong Petroleum Machinery operates as a specialized manufacturer within China's energy equipment sector, focusing on the design, R&D, and production of critical components for oil and gas extraction. Its core revenue is generated from selling a diverse portfolio of pipe products, pumping units, and precision machinery parts, which are essential for drilling operations, pipeline infrastructure, and related mechanical processing. The company serves a domestic client base in petroleum, natural gas, and emerging energy areas like coalbed methane and shale gas, positioning itself as an integrated supplier from raw material processing to finished equipment. While it maintains a established presence in the regional supply chain, its operations are heavily influenced by capital expenditure cycles within the Chinese energy industry, exposing it to volatility in commodity prices and industrial policy shifts. The company also engages in ancillary activities such as waste heat power generation and seawater desalination, though these likely represent smaller contributions to its overall business mix compared to its traditional petroleum machinery focus.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.36 billion but recorded a net loss of CNY 43.7 million, indicating significant margin pressure. The negative diluted EPS of CNY -0.0548 reflects this unprofitability. However, a positive operating cash flow of CNY 43.9 million suggests that core operations are generating cash, which is a critical factor for liquidity. Capital expenditures were minimal at less than CNY 0.3 million, pointing to a highly constrained investment environment or a focus on preserving cash.

Earnings Power And Capital Efficiency

The company's current earnings power is challenged, as evidenced by the net loss. The ability to convert revenue into profit is hampered by operational inefficiencies or adverse market conditions. The modest level of capital expenditures indicates a low rate of reinvestment into the business, which may constrain future growth potential. The key metric will be the company's ability to return to sustainable profitability and improve its return on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 86.8 million against a substantial total debt of CNY 1.47 billion, indicating a highly leveraged financial structure. This significant debt burden relative to cash reserves and operating cash flow presents a clear risk to financial health and flexibility. The high leverage ratio is a primary concern for creditors and investors, as it limits the company's ability to withstand prolonged downturns or invest in strategic initiatives.

Growth Trends And Dividend Policy

Current financials do not indicate a growth trajectory, with the company operating at a loss. The dividend per share was zero, which is consistent with a company that is not generating distributable profits. The focus appears to be on navigating a challenging operating environment rather than pursuing expansion or returning capital to shareholders. Future growth is contingent on a recovery in demand from its core energy sector customers.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.28 billion, the market valuation appears to incorporate factors beyond the current weak profitability, possibly reflecting asset value or speculative recovery hopes. The beta of 1.448 suggests the stock is significantly more volatile than the broader market, indicating investor perception of high risk, likely tied to its sensitivity to oil and gas industry cycles and its leveraged balance sheet.

Strategic Advantages And Outlook

The company's strategic position is tied to its role as a domestic supplier in China's energy infrastructure, but it faces headwinds from profitability challenges and high leverage. Its outlook is inherently linked to the health of the Chinese energy sector and commodity prices. A successful turnaround would require improved operational efficiency, debt management, and a sustained recovery in capital spending by its customers. The ancillary activities in power generation and desalination offer minor diversification but are unlikely to offset core business volatility in the near term.

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