investorscraft@gmail.com

Intrinsic ValueSinopec Shanghai Petrochemical Company Limited (0338.HK)

Previous CloseHK$1.59
Intrinsic Value
Upside potential
Previous Close
HK$1.59

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

Sinopec Shanghai Petrochemical operates as a vertically integrated petrochemical producer and refiner, serving as a key subsidiary of China Petroleum & Chemical Corporation (Sinopec). The company's core revenue model centers on converting crude oil into a diversified portfolio of petroleum and chemical products across five distinct segments: synthetic fibers, resins and plastics, intermediate petrochemicals, petroleum products, and trading operations. Its product portfolio includes essential materials for textiles, packaging, automotive components, and consumer goods, positioning it within China's critical industrial supply chain. As a state-backed enterprise, the company benefits from integrated operations within the Sinopec ecosystem, providing stable feedstock access and downstream distribution channels. Its strategic location in Shanghai offers logistical advantages for serving the Yangtze River Delta economic zone, one of China's most industrialized regions. The company maintains a significant market position in intermediate chemicals and synthetic fibers, though it operates in a highly competitive and cyclical industry subject to global commodity price fluctuations and domestic policy directives.

Revenue Profitability And Efficiency

The company generated HKD 87.1 billion in revenue for the period, demonstrating its substantial scale within China's petrochemical sector. Despite this significant top-line figure, net income of HKD 317 million reflects thin margins characteristic of the refining industry. Operating cash flow of HKD 7.7 billion indicates reasonable operational efficiency, though profitability remains vulnerable to crude oil price volatility and refining spreads. The capital expenditure of HKD 1.9 billion suggests ongoing investment in maintaining and upgrading facilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.03 reflects modest earnings power relative to the company's asset base. The substantial operating cash flow generation relative to net income indicates non-cash charges affecting profitability. The company's capital efficiency appears constrained by the capital-intensive nature of refining operations and the competitive pricing environment in China's downstream petroleum sector, though its integrated position within Sinopec provides some operational advantages.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 12.1 billion in cash and equivalents against total debt of HKD 1.6 billion, indicating strong liquidity and low leverage. This robust balance sheet position provides resilience against industry cyclicality and supports operational flexibility. The significant cash reserves offer capacity for strategic investments or weathering periods of compressed refining margins without requiring additional financing.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.0218 per share, representing a payout ratio of approximately 74% of earnings, indicating a shareholder-friendly distribution policy. Growth prospects are tied to China's industrial demand and petrochemical consumption patterns, which are influenced by economic cycles and environmental policies. The company's expansion potential is likely constrained by market saturation and increasing competition in China's downstream energy sector.

Valuation And Market Expectations

With a market capitalization of HKD 26.4 billion, the company trades at a significant discount to revenue, reflecting market expectations of continued margin pressure in the refining sector. The beta of 0.868 suggests moderate sensitivity to broader market movements, though the stock likely exhibits higher sensitivity to commodity price cycles and Chinese industrial policy changes than the overall market.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integration within the Sinopec group, ensuring stable crude supply and distribution networks. Its location in the Shanghai economic zone provides access to key industrial customers. The outlook remains challenged by environmental regulations, energy transition pressures, and volatile feedstock costs, though its state backing provides some stability. Future performance will depend on managing refinery utilization rates and product mix optimization.

Sources

Company annual reportHong Kong Stock Exchange filingsParent company Sinopec disclosures

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