investorscraft@gmail.com

Intrinsic ValuePetro-king Oilfield Services Limited (2178.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Petro-king Oilfield Services Limited operates as a specialized provider of integrated oilfield technology and project management services, primarily within China but with an expanding international footprint into the Middle East and other regions. The company's core revenue model is built on offering a comprehensive suite of services across three segments: Oilfield Project Tools and Services, Consultancy Services, and Others. Its activities encompass the entire project lifecycle, from initial engineering and development planning to procurement advice, equipment installation, on-site operational management, and technical supervision for drilling, well completion, and production enhancement. This positions Petro-king as a niche, asset-light service provider in the broader energy services sector, catering to oil and gas producers seeking outsourced expertise. The company's market position is that of a specialized contractor rather than a large-scale equipment manufacturer, competing on technical capability and project execution within a cyclical industry heavily influenced by global oil prices and capital expenditure trends from its clients.

Revenue Profitability And Efficiency

The company reported revenue of HKD 292.4 million for the period. However, it recorded a net loss of HKD 17.8 million, indicating significant profitability challenges. Positive operating cash flow of HKD 19.2 million suggests some core operational cash generation, though this was partially offset by capital expenditures of HKD 7.7 million.

Earnings Power And Capital Efficiency

Petro-king's earnings power is currently constrained, as evidenced by a diluted EPS of -HKD 0.01. The company's ability to generate returns on capital is under pressure, with its operations not yielding a net profit. The modest operating cash flow indicates some ability to fund operations, but not at a level that supports strong capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 15.6 million against total debt of HKD 148.6 million, indicating a leveraged financial structure. This debt burden, relative to its cash generation and market capitalization, presents a notable financial risk and suggests a constrained liquidity position that requires careful management.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its loss-making position and likely focus on preserving capital. Growth trends are challenged by the net loss, though its international segment presence provides a potential avenue for expansion dependent on recovery in global oilfield service demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 124.3 million, the market is valuing the company at a significant discount to its annual revenue, reflecting the current lack of profitability and associated financial risks. The low beta of 0.45 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Petro-king's strategic advantage lies in its integrated service offering and established presence in China's energy sector. The outlook remains tied to a recovery in oil prices and subsequent increases in client capital expenditure, which would drive demand for its project management and technical services.

Sources

Company DescriptionProvided 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