investorscraft@gmail.com

Intrinsic ValueXinJiang Beiken Energy Engineering Co.,Ltd. (002828.SZ)

Previous Close$13.09
Intrinsic Value
Upside potential
Previous Close
$13.09

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

Xinjiang Beiken Energy Engineering operates as a specialized energy services provider focused on oil, gas, and geological sectors across China and select international markets. The company's diversified revenue streams encompass oil drilling technology development, specialized equipment manufacturing and leasing for drilling operations, and production of chemical reagents for environmental treatment applications. Beiken Energy maintains a strategic position within China's energy infrastructure ecosystem, serving upstream exploration and production companies through integrated engineering solutions. The company's operational focus spans construction contracting, import/export of specialized equipment, and coalbed methane extraction activities, positioning it as a niche player in energy engineering services. Its geographical base in Karamay, Xinjiang provides proximity to significant energy reserves, enabling competitive advantages in serving regional oil and gas developments while maintaining international growth aspirations through technology exports and specialized contracting services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 951 million for the period, demonstrating its operational scale within the specialized energy services sector. Net income of CNY 4.3 million reflects thin margins characteristic of competitive contracting environments, with diluted EPS of CNY 0.0215. Operating cash flow generation of CNY 72.8 million significantly exceeded net income, indicating reasonable cash conversion efficiency despite capital expenditures of CNY 26.8 million directed toward maintaining operational capabilities and equipment fleets.

Earnings Power And Capital Efficiency

Beiken Energy's earnings power appears constrained by the capital-intensive nature of oilfield services, with minimal net income relative to its revenue base. The company maintains moderate capital expenditure requirements to support equipment leasing and manufacturing operations. Operating cash flow coverage of capital investments suggests adequate liquidity for sustaining current operations, though limited earnings generation capacity may constrain significant expansion initiatives without external financing.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of CNY 348 million against total debt of CNY 431 million, indicating a moderately leveraged position. This liquidity position provides operational flexibility in a cyclical industry, though the debt load requires careful management given the company's modest profitability. The cash position represents a significant buffer against industry downturns or working capital requirements for contracting operations.

Growth Trends And Dividend Policy

The company maintains a dividend distribution policy with a dividend per share of CNY 0.05, representing a meaningful payout relative to earnings. This suggests management's commitment to shareholder returns despite modest profitability levels. Growth trends appear tempered by competitive industry conditions, with revenue scale indicating established market presence but limited recent expansion momentum in the current operating environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.1 billion, the market valuation reflects expectations for stable niche positioning rather than aggressive growth. The beta of 0.623 indicates lower volatility than the broader market, consistent with the company's established contracting business model. Valuation metrics likely incorporate the cyclical nature of energy services and the company's specific operational focus within China's energy sector.

Strategic Advantages And Outlook

Beiken Energy's strategic advantages include its specialized technical capabilities in oil drilling technology and equipment services, complemented by geographical positioning in energy-rich Xinjiang. The outlook remains tied to China's energy investment cycles and technological adoption in extraction methods. The company's diversification into environmental treatment chemicals and coalbed methane represents potential growth vectors, though execution remains key given competitive industry dynamics and capital allocation constraints.

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