investorscraft@gmail.com

Intrinsic ValueChina Oilfield Services Limited (2883.HK)

Previous CloseHK$8.57
Intrinsic Value
Upside potential
Previous Close
HK$8.57

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

China Oilfield Services Limited (COSL) is a leading integrated offshore oilfield service provider, operating as a critical subsidiary of the state-owned China National Offshore Oil Corporation (CNOOC). The company delivers a comprehensive suite of services across four distinct segments: Drilling, Well Services, Marine Support, and Geophysical Acquisition. Its core revenue model is built on long-term contracts and day-rate structures for its extensive fleet, which includes 48 drilling rigs and approximately 130 support vessels. COSL operates predominantly in the upstream energy sector, providing the essential equipment and technical expertise required for exploration, development, and production phases of offshore oil and gas projects. The company holds a dominant market position within China's territorial waters, benefiting from its strategic alignment with the national energy security objectives of its parent company. Its integrated service offering provides a significant competitive advantage, allowing it to act as a one-stop-shop for major oil companies, which enhances client retention and operational efficiency. Internationally, COSL competes by leveraging its cost-competitive fleet and extensive experience in complex offshore environments, though it remains most influential in the Asian market. This strategic positioning makes it a key enabler of offshore hydrocarbon production, particularly in the South China Sea.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 48.3 billion, demonstrating strong top-line performance from its integrated service contracts. Net income reached HKD 3.14 billion, translating to a net profit margin of approximately 6.5%, reflecting the capital-intensive nature of the oilfield services sector. The business generated substantial operating cash flow of HKD 11.02 billion, which comfortably covered capital expenditures, indicating healthy operational efficiency and cash conversion.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted EPS of HKD 0.66. Capital allocation remains focused on maintaining and upgrading its large asset base, with capital expenditures of HKD 6.03 billion directed towards its fleet of rigs and vessels. The strong operating cash flow signifies the firm's ability to fund its strategic investments internally while supporting its profitability.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 5.97 billion. Total debt stands at HKD 10.09 billion, resulting in a net debt position that appears manageable given the company's cash generation profile. The financial structure suggests a moderate leverage level, which is typical for an asset-heavy business in this industry.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of HKD 0.25056 per share. Its growth is intrinsically linked to global offshore exploration and production spending cycles, with its performance heavily influenced by oil prices and the investment appetite of its primary clients, including its parent company CNOOC.

Valuation And Market Expectations

With a market capitalization of approximately HKD 56.7 billion, the market values the company at a significant multiple of its earnings. A beta of 0.70 indicates the stock is perceived as less volatile than the broader market, likely reflecting its stable contract-based revenue and strategic importance within China's national energy framework.

Strategic Advantages And Outlook

COSL's primary strategic advantage is its vertical integration and its status as a key subsidiary of CNOOC, ensuring a stable stream of domestic contracts. The outlook is tied to the long-term demand for offshore energy resources, with the company well-positioned to benefit from continued investment in offshore fields, though it remains exposed to commodity price volatility and global energy transition trends.

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