investorscraft@gmail.com

Intrinsic ValueSinopec Oilfield Service Corporation (1033.HK)

Previous CloseHK$0.97
Intrinsic Value
Upside potential
Previous Close
HK$0.97

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

Sinopec Oilfield Service Corporation operates as a critical integrated oilfield service provider within the energy sector, delivering a comprehensive suite of petroleum engineering and technical solutions. Its core revenue model is built on project contracting and specialized technical services across six distinct segments: Geophysics, Drilling Engineering, Logging, Down-Hole Operations, Engineering Construction, and ancillary services. The company serves the entire upstream lifecycle, from initial exploration and seismic data acquisition to drilling, well completion, and production enhancement, primarily catering to major national oil companies, with its parent China Petrochemical Corporation being a key client. This positions it as an essential domestic player in China's energy security strategy, leveraging its integrated service capabilities and established relationships to maintain a stable market share. While it operates in a competitive landscape, its affiliation with Sinopec provides a significant advantage in securing large-scale domestic projects, though this also creates a degree of customer concentration. Its market position is that of a dominant national service provider, deeply embedded in the development of China's conventional and unconventional oil and gas resources.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 81.1 billion for the period, demonstrating its significant scale of operations. However, net income of HKD 632 million translates to a thin net profit margin of approximately 0.8%, indicating intense cost pressures and the capital-intensive nature of its business. Operating cash flow of HKD 3.1 billion was positive but was largely consumed by capital expenditures of HKD 3.68 billion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.033, reflecting modest earnings power relative to its substantial revenue base. The significant capital expenditure, which nearly matched its operating cash flow, highlights the high ongoing investment required to maintain and upgrade its specialized equipment fleet, constraining free cash flow generation for the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 3.65 billion against total debt of HKD 23.17 billion, indicating a leveraged financial structure common for asset-heavy service providers. The company's beta of 0.67 suggests its stock is less volatile than the broader market, which may be attributed to its stable, albeit low-margin, contractual business model.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with a strategy of retaining capital to fund essential equipment expenditures and operational needs. Growth is intrinsically tied to the investment cycles of its primary clients, particularly within China's domestic energy sector, and global oil and gas prices which influence exploration and production budgets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 35.8 billion, the market values the company at a significant discount to its annual revenue, which is typical for low-margin, cyclical service businesses. This valuation reflects investor expectations of continued margin challenges and a reliance on the capital spending plans of large national oil companies.

Strategic Advantages And Outlook

Its primary strategic advantage is its entrenched position as a key service provider for Sinopec, ensuring a baseline of project work. The outlook remains cautiously tied to Chinese energy policy and oil prices, with potential growth in unconventional resources and overseas expansion offering longer-term opportunities, though profitability remains a key challenge.

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