investorscraft@gmail.com

Intrinsic ValueUnited Energy Group Limited (0467.HK)

Previous CloseHK$0.64
Intrinsic Value
Upside potential
Previous Close
HK$0.64

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

United Energy Group Limited operates as an independent upstream oil and gas exploration and production company with strategic assets concentrated across South Asia, the Middle East, and North Africa. Its core revenue model is fundamentally tied to the extraction and sale of crude oil and natural gas, deriving income from production volumes and prevailing international energy prices. The company maintains a focused operational footprint, leveraging regional expertise to develop and manage its hydrocarbon reserves, which stood at 56.57 million barrels of oil equivalent as of late 2021. Operating within the highly competitive and capital-intensive energy sector, United Energy Group positions itself as a nimble intermediate player, targeting development opportunities in emerging energy provinces rather than competing directly with supermajors. This strategic focus allows it to capitalize on specific regional dynamics and smaller-scale asset optimization, carving a distinct niche within the global E&P landscape. The company's headquarters in Hong Kong facilitates its role as an investment holding entity, channeling capital to its international operations while providing investors with exposure to energy assets across geopolitically diverse but resource-rich regions.

Revenue Profitability And Efficiency

The company generated HKD 17.52 billion in revenue for the period, demonstrating substantial operational scale. Net income reached HKD 1.56 billion, reflecting healthy profitability margins within the volatile energy sector. Strong operating cash flow of HKD 7.43 billion indicates robust fundamental earnings power from core operations, significantly exceeding capital expenditure requirements.

Earnings Power And Capital Efficiency

United Energy exhibits solid earnings capacity with diluted EPS of HKD 0.0604. The substantial operating cash flow generation relative to net income suggests high-quality earnings with minimal non-cash adjustments. Capital expenditures of HKD 6.03 billion represent significant reinvestment into reserve development and production maintenance, indicating an active growth-oriented operational strategy.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of only HKD 530 million against cash and equivalents of HKD 2.94 billion, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and resilience against commodity price volatility. The minimal leverage enhances financial stability in the capital-intensive energy sector.

Growth Trends And Dividend Policy

United Energy demonstrates commitment to shareholder returns through a dividend per share of HKD 0.05. The substantial capital expenditure program indicates ongoing investment in production growth and reserve replacement. The company's strategy balances reinvestment for future growth with direct returns to shareholders, reflecting a disciplined capital allocation approach.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.86 billion, the market values the company at a moderate multiple of its earnings and cash flow. The beta of 0.356 suggests lower volatility than the broader market, potentially reflecting investor perception of stable operations or specific regional risk factors. Valuation metrics appear reasonable given the sector context and financial performance.

Strategic Advantages And Outlook

The company's strategic advantages include its focused regional expertise, conservative balance sheet, and operational cash flow generation. Its niche positioning in specific emerging energy markets provides differentiation from larger competitors. The outlook remains tied to commodity price stability, successful reserve development, and efficient execution of its capital expenditure program across its international asset portfolio.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsMarket Data Providers

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