investorscraft@gmail.com

Intrinsic ValueDezhou United Petroleum Technology Co.,Ltd. (301158.SZ)

Previous Close$24.07
Intrinsic Value
Upside potential
Previous Close
$24.07

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

Dezhou United Petroleum Technology operates as a specialized provider of oil-drilling and production equipment, tools, and engineering services within China's energy sector. The company's core revenue model is built on manufacturing and selling essential drilling tools like down-hole motors, non-magnetic products, and hydraulic thrusters, alongside offering complementary engineering services. Its product portfolio extends to oil and gas exploitation products, including profile control pump systems and christmas tree products, as well as critical well-control equipment such as casing heads. Founded in 1961 and based in Dezhou, the company has established a long-standing presence, catering primarily to domestic oilfield operations. Its market position is that of a specialized industrial supplier deeply embedded in the Chinese oilfield services supply chain, serving the capital-intensive needs of exploration and production companies. The company also engages in exports, indicating some international reach beyond its domestic base. This focus on essential, specialized equipment positions it within a niche segment of the broader Oil & Gas Equipment & Services industry, where technical expertise and reliability are paramount for maintaining client relationships and securing repeat business.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 667.2 million. It demonstrated strong profitability with net income of CNY 99.2 million, translating to a healthy net margin of approximately 14.9%. Operational efficiency is evidenced by robust operating cash flow of CNY 197.1 million, which significantly exceeds capital expenditures, indicating effective conversion of earnings into cash from core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 0.67. Capital expenditure was a modest CNY 12.2 million, suggesting a capital-light model or a period of low investment. The substantial operating cash flow relative to capex highlights strong free cash flow generation, pointing to efficient use of capital in maintaining and supporting its existing operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 239.4 million against total debt of CNY 202.3 million, resulting in a net cash position. This conservative financial structure indicates low leverage and considerable liquidity. The company's financial health appears stable, with ample cash reserves providing a buffer against industry cyclicality and supporting ongoing operational needs.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.31. This payout represents a dividend yield based on the current market capitalization, signaling a commitment to returning capital to investors. The relationship between earnings, cash flow, and the dividend will be a key indicator of the sustainability of this policy amidst the cyclical nature of the energy equipment sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.77 billion, the market assigns a valuation that reflects the company's niche position and profitability. A beta of 0.912 suggests the stock's volatility is slightly lower than the broader market, potentially indicating perceived stability relative to the sector, though it remains subject to energy price and investment cycles.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established operational history since 1961 and its focused expertise in a specific segment of the oilfield equipment market. Its net cash position provides strategic flexibility. The outlook is tied to domestic energy investment levels and oil prices. Its ability to maintain profitability and cash flow generation will be critical for navigating sector volatility and executing its dividend strategy.

Sources

Company Description and Financial Data Provided

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