investorscraft@gmail.com

Intrinsic ValueChina Petroleum & Chemical Corporation (0386.HK)

Previous CloseHK$5.38
Intrinsic Value
Upside potential
Previous Close
HK$5.38

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 Petroleum & Chemical Corporation (Sinopec) is a fully integrated energy and chemical giant operating primarily in Mainland China. Its comprehensive business model spans the entire hydrocarbon value chain, from upstream exploration and production of crude oil and natural gas to midstream refining and downstream marketing and distribution of petroleum products through an extensive network of service stations. The company also maintains a significant chemicals segment, manufacturing a diverse portfolio of petrochemicals, synthetic resins, fibers, and fertilizers. As a national champion and a subsidiary of the state-owned China Petrochemical Corporation, Sinopec holds a dominant market position within China's tightly regulated energy sector. Its scale and vertical integration provide a formidable competitive moat, allowing it to capitalize on synergies across its segments while fulfilling a critical role in national energy security. The company's operations are deeply intertwined with the domestic economy, making its performance a key indicator of China's industrial and consumer demand.

Revenue Profitability And Efficiency

Sinopec generated substantial revenue of HKD 3.07 trillion for the period, underscoring its massive scale. Net income was reported at HKD 48.9 billion, reflecting the operational challenges and margin pressures inherent in the cyclical energy sector. The company's ability to maintain profitability amidst volatile commodity prices highlights its integrated business model's resilience and cost management efficiency.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of HKD 0.40. Strong operating cash flow of HKD 149.4 billion significantly outstripped net income, indicating high-quality earnings and robust cash generation from its core operations. Capital expenditures of HKD 20.1 billion were well covered by this cash flow, supporting ongoing investments.

Balance Sheet And Financial Health

Sinopec maintains a solid liquidity position with cash and equivalents of HKD 91.3 billion. However, it carries a considerable total debt burden of HKD 475.7 billion, which is typical for capital-intensive integrated oil majors. The company's financial health is supported by its state backing and stable cash flows, providing a buffer against its leveraged structure.

Growth Trends And Dividend Policy

The company exhibits a commitment to shareholder returns, distributing a dividend of HKD 0.19 per share. Its growth trajectory is closely linked to global energy demand, commodity price cycles, and China's broader economic performance. Capital allocation remains focused on sustaining its integrated operations and potentially transitioning towards new energy initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 687.7 billion, the market valuation reflects Sinopec's status as an industry titan. A beta of 0.67 suggests the stock is perceived as less volatile than the broader market, likely due to its defensive characteristics and state ownership, indicating investor expectations of relative stability.

Strategic Advantages And Outlook

Sinopec's primary strategic advantages are its vast scale, full integration, and indispensable role in China's energy infrastructure. Its outlook is tied to macroeconomic conditions, government energy policies, and global oil prices. The company is poised to navigate the energy transition while leveraging its dominant domestic position for continued operational stability.

Sources

Company Annual ReportHong Kong 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