investorscraft@gmail.com

Intrinsic ValueCHK Oil Limited (0632.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

CHK Oil Limited operates as a small-cap energy exploration and production company with a diversified operational footprint spanning Hong Kong, the United States, and mainland China. The company's core revenue model centers on oil and natural gas exploitation, development, and production, supplemented by trading activities in oil-related products and corporate services. Its primary asset is the Utah Gas and Oil Field project, where it holds exploitation interests, positioning it within the competitive upstream energy sector. Operating as a subsidiary of Xin Hua Petroleum, CHK Oil maintains a niche presence in the Asian energy market while leveraging its US-based project for production scale. The company's market position reflects that of a junior explorer with limited geographical diversification, focusing on conventional hydrocarbon development rather than renewable energy transition. This strategic orientation places it in a specialized segment of the global energy landscape, competing with both independent operators and larger integrated peers for market share and resource access.

Revenue Profitability And Efficiency

The company generated HKD 153.1 million in revenue during the period but reported a net loss of HKD 21.5 million, indicating operational challenges in converting top-line performance to bottom-line results. Despite negative earnings, CHK Oil maintained positive operating cash flow of HKD 16.6 million, suggesting some cash generation capability from core operations. The absence of capital expenditures during the period may reflect strategic conservation of resources or project development delays.

Earnings Power And Capital Efficiency

CHK Oil demonstrated weak earnings power with a diluted EPS of -HKD 0.0255, reflecting the company's current unprofitability. The positive operating cash flow of HKD 16.6 million, however, indicates some underlying cash generation capacity despite the reported net loss. The company's capital efficiency metrics are constrained by its modest scale and current development phase, with limited capital deployment evidenced by zero capital expenditures during the reporting period.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 13.5 million in cash against HKD 15.8 million in total debt, resulting in a manageable net debt position. This balanced approach provides some financial flexibility, though the limited cash reserves relative to operational scale may constrain aggressive expansion. The absence of significant capital expenditures suggests a focus on maintaining financial stability rather than pursuing growth investments.

Growth Trends And Dividend Policy

Current operational performance does not indicate strong growth momentum, with the company reporting negative earnings despite revenue generation. The dividend policy remains conservative with no distributions to shareholders, reflecting management's focus on preserving capital for operational needs and potential development opportunities. This approach aligns with the company's current developmental stage and financial performance constraints.

Valuation And Market Expectations

With a market capitalization of approximately HKD 369 million, the company trades at a premium to its revenue base, suggesting market expectations for future growth or asset development. The low beta of 0.129 indicates relatively low correlation with broader market movements, typical of small-cap energy stocks with specific project exposures. Valuation metrics reflect the speculative nature of junior exploration companies awaiting project maturation.

Strategic Advantages And Outlook

The company's strategic position benefits from its Utah Gas and Oil Field asset and backing from parent company Xin Hua Petroleum, providing some operational stability. However, the outlook remains challenged by the transition toward renewable energy and the inherent volatility of oil and gas markets. Success will depend on effective project development execution and navigating the evolving energy landscape while maintaining financial discipline.

Sources

Company filingsHong Kong Stock Exchange disclosuresCorporate website information

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