investorscraft@gmail.com

Intrinsic ValueZhongman Petroleum and Natural Gas Group Corp., Ltd. (603619.SS)

Previous Close$34.69
Intrinsic Value
Upside potential
Previous Close
$34.69

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

Zhongman Petroleum and Natural Gas Group Corp. Ltd. is a specialized energy services provider operating within the oil and gas equipment and services sector. The company's core revenue model is bifurcated, generating income through its role as a drilling engineering contractor for oil and gas exploration and development projects, and through the manufacture and sale of specialized petroleum equipment, including drilling rigs and parts. Its service offerings are comprehensive, extending beyond mere equipment provision to include critical value-added services such as pre- and post-delivery technical training, on-site spare parts support, team formation, and ongoing maintenance and repair, creating a sticky, full-lifecycle customer relationship. The firm has strategically established a significant operational footprint within China's major oil fields while also pursuing international growth, with active sales and service networks extending into the key energy regions of the Middle East and Central Asia, positioning it as a notable regional player in the global oilfield services landscape.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 4.13 billion, demonstrating strong top-line performance. Profitability was healthy, with net income reaching CNY 725.8 million, translating to a net profit margin of approximately 17.6%. The firm also exhibited excellent cash generation, with operating cash flow of CNY 1.54 billion significantly exceeding its net income.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as evidenced by a diluted EPS of CNY 1.75. Capital expenditure was substantial at CNY -1.15 billion, indicating significant reinvestment into the business for future growth. The high operating cash flow relative to net income suggests strong quality of earnings and efficient management of working capital.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.54 billion. Total debt stands at CNY 3.21 billion, indicating a leveraged but manageable financial structure. The company's financial health appears stable, supported by its substantial cash holdings and strong operational cash flows.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.73 per share. The significant capital expenditures suggest a strategic focus on investing for future growth, balancing immediate returns to shareholders with long-term operational expansion and capability enhancements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.0 billion, the market assigns a price-to-earnings multiple based on the current fiscal year. A beta of 0.54 indicates the stock has historically been less volatile than the broader market, which may reflect its specific niche and operational profile within the energy sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated service and manufacturing model, which creates multiple revenue streams and deepens client relationships. Its established presence in China and expanding networks in key international energy regions provide a platform for sustained growth, albeit within a cyclical industry dependent on global oil and gas investment levels.

Sources

Company DescriptionProvided Financial Data

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