investorscraft@gmail.com

Intrinsic ValuePetroChina Company Limited (601857.SS)

Previous Close$11.02
Intrinsic Value
Upside potential
Previous Close
$11.02

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

PetroChina Company Limited is a Chinese state-owned integrated energy giant, operating across the entire oil and gas value chain. Its core revenue model is derived from the exploration, production, refining, and marketing of petroleum products and natural gas. The company's operations are segmented into Exploration and Production, Refining and Chemicals, Marketing, and Natural Gas and Pipeline, providing a diversified and vertically integrated business structure. As a subsidiary of China National Petroleum Corporation (CNPC), it holds a dominant market position within China, one of the world's largest energy consumers. Its extensive infrastructure, including over 26,000 km of pipelines, provides a significant competitive moat and operational leverage. The company is a critical player in securing China's energy supply, positioning it as a national champion within the global energy sector with substantial scale and government backing.

Revenue Profitability And Efficiency

PetroChina reported robust revenue of CNY 2.94 trillion for the period. This top-line strength translated into a net income of CNY 164.7 billion, demonstrating significant profitability. The company's operational efficiency is evidenced by its substantial operating cash flow of CNY 406.5 billion, which comfortably funded its capital expenditure program and other financial obligations.

Earnings Power And Capital Efficiency

The company's earnings power is substantial, with diluted EPS of CNY 0.90. Capital allocation is heavily focused on maintaining and expanding its vast asset base, with capital expenditures of CNY 302.7 billion. This investment is crucial for sustaining its long-term production and infrastructure capabilities in a capital-intensive industry.

Balance Sheet And Financial Health

PetroChina maintains a solid balance sheet with a cash position of CNY 216.2 billion. Total debt stands at CNY 254.0 billion. The company's financial health appears stable, supported by its strong cash generation and the implicit backing of its state-owned parent, providing resilience against commodity price cycles.

Growth Trends And Dividend Policy

The company's growth is tied to global energy demand and commodity prices. It demonstrates a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.47 per share. This provides a tangible return to investors alongside its focus on strategic capital investments for long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.60 trillion, the market valuation reflects PetroChina's scale and its status as a key national energy provider. A beta of 0.76 suggests the stock is perceived as less volatile than the broader market, potentially due to its defensive characteristics and state ownership.

Strategic Advantages And Outlook

PetroChina's strategic advantages include its vertical integration, vast domestic infrastructure, and pivotal role in China's energy security. The outlook is intrinsically linked to oil and gas prices and China's broader economic and energy transition policies, positioning the company at the center of the nation's industrial and environmental future.

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