investorscraft@gmail.com

Intrinsic ValueCNOOC Energy Technology & Services Limited (600968.SS)

Previous Close$4.50
Intrinsic Value
Upside potential
Previous Close
$4.50

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

CNOOC Energy Technology & Services Limited operates as a critical service provider within China's offshore oil and gas sector, functioning as a specialized subsidiary of the state-owned China National Offshore Oil Corporation (CNOOC). The company delivers comprehensive technical and logistical support across four distinct segments: Energy Technology Services, FPSO Production Technology Services, Energy Logistics Services, and Safety and Environmental Protection. Its revenue model is predominantly B2B, anchored in long-term service contracts with major energy producers, particularly its parent company, ensuring stable cash flows. The firm's service portfolio encompasses engineering design, equipment maintenance, pipeline integrity management, data solutions, floating production storage and offloading (FPSO) operations, logistics, catering, and essential environmental and safety services like oil spill response and water treatment. This integrated approach positions it as an indispensable partner in offshore hydrocarbon development, leveraging its parent's dominant market share to secure a defensible niche. Its strategic focus on technological services and environmental solutions aligns with China's energy security goals and evolving regulatory emphasis on sustainable operations, providing a competitive moat against smaller, less diversified rivals.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 52.5 billion, demonstrating its scale within the energy services sector. Net income reached CNY 3.66 billion, translating to a net margin of approximately 7.0%, reflecting the competitive and capital-intensive nature of its operations. Strong operating cash flow of CNY 5.55 billion significantly exceeded capital expenditures, indicating healthy cash generation from core activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.36, providing a clear measure of shareholder earnings. The substantial operating cash flow of CNY 5.55 billion, which comfortably covered capital investments of CNY 2.21 billion, underscores the company's ability to self-fund growth initiatives and maintain operational efficiency without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet appears solid with a cash position of CNY 6.67 billion against total debt of CNY 2.95 billion, indicating a conservative leverage profile and significant liquidity. This low debt-to-cash ratio provides a strong buffer against industry cyclicality and supports financial flexibility for strategic investments or weathering market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by distributing a dividend of CNY 0.135 per share. Its growth is intrinsically linked to the capital expenditure cycles of its primary clients, particularly CNOOC, and broader trends in offshore oil and gas development, making its trajectory sensitive to energy prices and national energy policy directives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.95 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.335 suggests the stock is perceived as less volatile than the broader market, likely due to its stable contract-based revenue and position as a subsidiary of a state-owned enterprise.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched relationship with CNOOC, guaranteeing a steady stream of contracts and providing a defensive market position. Its outlook is tied to China's ongoing offshore exploration activities and the energy sector's gradual transition, where its environmental services may see growing demand alongside traditional oilfield services.

Sources

Company Annual ReportPublic financial disclosures

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