investorscraft@gmail.com

Intrinsic ValueOffshore Oil Engineering Co.,Ltd (600583.SS)

Previous Close$6.67
Intrinsic Value
Upside potential
Previous Close
$6.67

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

Offshore Oil Engineering Co., Ltd. (COOEC) is a specialized engineering, procurement, construction, and installation (EPCI) contractor focused exclusively on the offshore oil and gas sector. As a critical subsidiary of the state-owned China National Offshore Oil Corporation (CNOOC), the company provides a comprehensive suite of services essential for offshore field development. Its core offerings include the design and installation of subsea production systems, submarine pipelines, and platform facilities, alongside specialized maintenance and technical consulting. Operating primarily in China but with an expanding international footprint, COOEC leverages its deepwater engineering expertise and integrated project delivery capabilities to serve major energy clients. The company occupies a strategically important position as a national champion in offshore energy infrastructure, benefiting from its parent company's extensive project pipeline and China's focus on domestic energy security. This entrenched market position provides a stable foundation, though it also creates a degree of dependency on CNOOC's capital expenditure cycles and the broader macroeconomic trends affecting offshore investment.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 29.95 billion for the period, demonstrating its significant scale in the offshore EPCI market. Profitability was solid, with net income reaching CNY 2.16 billion, translating to a net margin of approximately 7.2%. Strong operating cash flow of CNY 3.85 billion significantly exceeded capital expenditures, indicating healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

COOEC exhibits considerable earnings power, generating substantial operating cash flow that comfortably funds its strategic investments. The company's capital expenditure of CNY 947 million was more than covered by its operational cash generation, reflecting a disciplined and efficient approach to deploying capital for growth and maintaining its competitive asset base.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash position of CNY 6.07 billion against minimal total debt of CNY 727 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile to navigate cyclical industry demands and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.201. Its growth trajectory is intrinsically linked to global offshore development cycles and, more directly, to the investment plans of its parent company, CNOOC, which provides a baseline of project activity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.57 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and share count. A beta of 0.658 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable backing and project visibility.

Strategic Advantages And Outlook

COOEC's primary strategic advantage is its role as the key offshore engineering arm of China's national oil company, ensuring a consistent flow of complex projects. The outlook is tied to long-term energy security themes and deepwater development, though it remains susceptible to oil price volatility and shifts in global energy investment.

Sources

Company DescriptionFinancial 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