investorscraft@gmail.com

Intrinsic ValueChina Oil HBP Science & Technology Co., Ltd (002554.SZ)

Previous Close$4.13
Intrinsic Value
Upside potential
Previous Close
$4.13

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

China Oil HBP Science & Technology Co., Ltd operates as a specialized technology provider within the oil and gas equipment and services sector, focusing on integrated solutions for hydrocarbon development and exploitation. The company's core revenue model is built on providing proprietary technologies, equipment manufacturing, and undertaking Engineering, Procurement, and Construction (EPC) projects, primarily serving international oilfields across the Middle East, Central Asia, and Africa. Its service portfolio is comprehensive, encompassing oil and gas water treatment technologies, metering and test solutions, oily sewage treatment, and specialized heating equipment for oilfield operations. Beyond traditional equipment, the company has strategically expanded into environmental protection services, including oily sludge recycling and waste treatment, and owns a producing interest in the Dagang Oilfield Kong South Block, which provides an additional revenue stream through natural gas sales. This diversified approach positions China Oil HBP as a niche player that combines equipment supply with high-value technical services and resource ownership, differentiating it from pure contractors or manufacturers. Operating from its Beijing headquarters, the company leverages its technological expertise to address complex operational challenges in mature and challenging oilfield environments, aiming to capture market share by offering end-to-end solutions that improve efficiency and environmental compliance for its clients.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.61 billion. However, operational performance was challenged, resulting in a net loss of CNY 191 million and negative diluted earnings per share of CNY -0.14. Cash flow generation was also under pressure, with operating cash flow negative at CNY 192 million, indicating potential strain on working capital management or timing differences in project collections relative to the reported period.

Earnings Power And Capital Efficiency

The current earnings power is subdued, as evidenced by the net loss. Capital expenditure was modest at approximately CNY 34 million, suggesting a period of limited investment in new fixed assets. The negative operating cash flow, which exceeded the capital expenditure outlay, points to a period where core operations were not self-funding, impacting overall capital efficiency and requiring reliance on existing cash reserves or financing activities to sustain operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.29 billion. This is balanced against total debt of CNY 1.48 billion. The substantial cash balance provides a buffer against the recent operating losses and negative cash flow, offering financial flexibility. The relationship between cash and debt suggests a manageable leverage position, though the sustainability of this health is contingent on a return to profitability.

Growth Trends And Dividend Policy

Despite the challenging profitability in the current period, the company maintained a nominal dividend payment of CNY 0.01 per share, signaling a commitment to shareholder returns. Growth trends are not discernible from the single-year data point provided, and the negative earnings and cash flow indicate a phase that may require strategic repositioning or operational improvements to re-establish a positive growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.27 billion, the market valuation reflects investor expectations that incorporate the company's asset base, international project portfolio, and ownership of the Dagang Oilfield interest. The beta of 0.75 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investors seeking energy sector exposure with moderated risk, albeit against a backdrop of recent operational challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model, combining technology, equipment, and EPC capabilities with direct resource ownership. Its international footprint provides diversification, while its environmental services align with growing industry emphasis on sustainability. The outlook hinges on its ability to leverage its technological expertise to improve project execution, return to profitability, and effectively monetize its oilfield interest, navigating the cyclical nature of the global oil and gas services market.

Sources

Annual Report (2024)

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