investorscraft@gmail.com

Intrinsic ValuePetroChina Company Limited (0857.HK)

Previous CloseHK$9.28
Intrinsic Value
Upside potential
Previous Close
HK$9.28

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

PetroChina operates as a fully integrated national oil company, dominating China's energy sector through its comprehensive operations across the entire hydrocarbon value chain. The company engages in upstream exploration and production of crude oil and natural gas, midstream refining and petrochemical manufacturing, and downstream marketing of refined products through extensive retail networks. As China's largest petroleum producer and supplier, PetroChina holds a strategically vital position in securing national energy security while serving both domestic industrial and consumer markets. The company maintains massive infrastructure assets including over 26,000 kilometers of pipelines that form the backbone of China's energy transportation system. Its vertical integration provides significant operational synergies, cost advantages, and market stability throughout commodity price cycles. PetroChina leverages its parent company CNPC's relationships and resources to maintain preferential access to domestic reserves and infrastructure projects, solidifying its entrenched market leadership position against both domestic competitors and international oil majors operating in China.

Revenue Profitability And Efficiency

PetroChina generated HKD 2.94 trillion in revenue for the period, demonstrating its massive scale within the energy sector. The company achieved net income of HKD 164.7 billion, reflecting robust profitability despite commodity price volatility. Strong operating cash flow of HKD 406.5 billion indicates efficient conversion of revenue to cash, supporting ongoing operations and strategic investments across its integrated business segments.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.90, representing substantial earnings generation capacity. Capital expenditures of HKD 302.7 billion highlight significant ongoing investments in maintaining and expanding production capabilities and infrastructure. These investments support long-term asset utilization and operational efficiency across its extensive pipeline network and production facilities.

Balance Sheet And Financial Health

PetroChina maintains a solid financial position with HKD 216.2 billion in cash and equivalents against total debt of HKD 254.0 billion. This conservative leverage ratio provides financial flexibility and resilience during commodity price downturns. The balance sheet strength supports the company's capacity to fund large-scale energy projects and maintain dividend distributions to shareholders.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.51375. PetroChina's growth strategy focuses on expanding natural gas infrastructure and developing cleaner energy solutions alongside traditional hydrocarbon operations. This balanced approach positions the company to benefit from both current energy demand and the transition toward lower-carbon alternatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.70 trillion, the market values PetroChina as a dominant energy player with stable cash flows. The beta of 0.758 indicates lower volatility compared to the broader market, reflecting its defensive characteristics as an integrated energy major with predictable revenue streams from essential energy services.

Strategic Advantages And Outlook

PetroChina benefits from strategic advantages including preferential access to domestic reserves, extensive infrastructure, and government support for energy security. The company is well-positioned to capitalize on China's growing natural gas demand while maintaining its crude oil production leadership. Ongoing investments in cleaner energy and digital transformation should enhance operational efficiency and environmental performance.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg financial data

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