investorscraft@gmail.com

Intrinsic ValueSino Oil and Gas Holdings Limited (0702.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sino Oil and Gas Holdings Limited is a Hong Kong-based energy company primarily focused on the exploration, development, and production of coalbed methane (CBM) within China's Erdos Basin. Its core revenue model integrates upstream CBM extraction with complementary activities in raw coal washing and the sale of both cleaned and raw coal, alongside the exploitation and sale of conventional crude oil and natural gas. The company operates in the highly competitive and capital-intensive Chinese energy sector, characterized by state-dominated players and evolving environmental policies. Its market position is that of a niche, independent operator, leveraging its 383 square kilometer Sanjiao CBM block asset. This focus on unconventional gas places it within a strategic segment of China's energy security agenda, though its scale is modest compared to national oil companies. The firm also engages in financial services, providing an ancillary, non-core revenue stream that diversifies its operational base beyond pure commodity extraction.

Revenue Profitability And Efficiency

The company generated HKD 370.2 million in revenue for FY2023. However, it reported a significant net loss of HKD 1.09 billion, indicating severe profitability challenges. Operating cash flow was positive at HKD 233.5 million, suggesting the core operations can generate cash despite the reported bottom-line loss, which may be influenced by substantial non-cash charges.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.32 reflects the substantial net loss relative to its large share count. Capital expenditures of HKD -207.8 million indicate ongoing investment in its asset base, though the negative earnings power raises questions about the historical return on this invested capital and the efficiency of these expenditures.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with total debt of HKD 2.16 billion significantly outweighing a cash position of HKD 81.3 million. This high leverage, coupled with a substantial net loss, presents considerable solvency and liquidity risks that require careful management.

Growth Trends And Dividend Policy

The company's negative earnings and high debt burden preclude any current dividend distributions, as evidenced by a dividend per share of HKD 0. The growth trajectory is challenged by these financial results, with future expansion likely contingent on improving operational profitability and managing its capital structure.

Valuation And Market Expectations

With a market capitalization of approximately HKD 113.7 million, the market is valuing the company at a deep discount to its reported revenue, reflecting the significant losses and high financial leverage. A beta of 0.60 suggests the stock is perceived as less volatile than the broader market, potentially due to its small size and specific situation.

Strategic Advantages And Outlook

The company's primary strategic asset is its interest in the Sanjiao CBM block, positioning it within China's push for domestic unconventional gas. The outlook is highly uncertain, hinging on its ability to achieve operational profitability, manage its substantial debt load, and navigate the competitive and regulatory landscape of the Chinese energy sector.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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