investorscraft@gmail.com

Intrinsic ValueChina Oilfield Services Limited (601808.SS)

Previous Close$16.55
Intrinsic Value
Upside potential
Previous Close
$16.55

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 Services, Well Services, Marine Support Services, and Geophysical Acquisition and Surveying. Its core revenue model is built on contracting its extensive and modern asset fleet—including 48 drilling rigs and approximately 130 support vessels—to oil and gas operators for exploration, development, and production activities, primarily in the Asia-Pacific region. Within the competitive global oilfield services sector, COSL holds a dominant position in the Chinese offshore market, leveraging its strategic integration with CNOOC to secure long-term contracts and benefit from national energy security initiatives. This entrenched market position provides a stable baseline of operations, though the company also competes internationally, offering its technological capabilities in seismic data interpretation and complex well services. Its business is inherently cyclical and correlated with global oil prices and capital expenditure trends within the energy industry, yet its scale and parental backing provide significant resilience against market volatilities.

Revenue Profitability And Efficiency

COSL generated revenue of CNY 48.3 billion for the period, demonstrating its significant scale in the offshore services market. The company converted this into a net income of CNY 3.14 billion, reflecting a net margin of approximately 6.5%. Strong operating cash flow of CNY 11.02 billion significantly exceeded capital expenditures, indicating healthy cash generation from its core operations after accounting for investments in its asset fleet.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.66, providing a clear measure of bottom-line profitability for equity holders. Capital expenditures of CNY 6.03 billion were directed towards maintaining and modernizing its large fleet of rigs and vessels. The substantial operating cash flow effectively covers these necessary investments, supporting sustainable operations and future growth capacity.

Balance Sheet And Financial Health

COSL maintains a solid liquidity position with cash and equivalents of CNY 5.97 billion. Total debt stands at CNY 10.09 billion, resulting in a net debt position. The company's beta of 0.70 suggests its stock is less volatile than the broader market, which is typical for a large, established service provider in the energy sector with predictable, though cyclical, cash flows.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.2306. Its growth trajectory is intrinsically linked to global offshore drilling activity and oil prices. Capital expenditure levels indicate ongoing investment to maintain its competitive fleet, which is crucial for securing future contracts and supporting long-term growth alongside industry cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 52.7 billion, the market values the company based on its entrenched position in the Chinese offshore market and its relationship with CNOOC. The valuation reflects expectations for steady, though cyclical, performance tied to energy sector investment cycles and the company's ability to navigate competitive international markets.

Strategic Advantages And Outlook

COSL's primary strategic advantage is its status as a key subsidiary of CNOOC, ensuring a baseline of domestic demand and project integration. Its extensive and modern asset fleet provides a competitive moat. The outlook remains correlated with oil prices and global E&P spending, but its operational scale and strategic importance within China's energy framework provide a stable foundation for navigating market cycles.

Sources

Company DescriptionProvided Financial Metrics

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