investorscraft@gmail.com

Intrinsic ValueSurgutneftegas Public Joint Stock Company (SGGD.L)

Previous Close£0.65
Intrinsic Value
Upside potential
Previous Close
£0.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Surgutneftegas PJSC is a vertically integrated Russian oil and gas company with operations spanning exploration, production, refining, and distribution. The company primarily operates in Western and Eastern Siberia, as well as the Timan-Pechora region, leveraging Russia's vast hydrocarbon reserves. Its core revenue model is driven by upstream oil and gas extraction, supplemented by downstream refining and retail operations, including motor fuels, diesel, jet fuel, and bitumen. Surgutneftegas holds a strong regional presence, benefiting from its extensive infrastructure and established supply chains. The company's market position is reinforced by its ability to maintain production efficiency despite geopolitical and economic challenges. While it faces competition from larger state-owned entities like Rosneft and Gazprom, its focus on operational resilience and cost management allows it to remain a key player in Russia's energy sector. Surgutneftegas also engages in wholesaling and retailing petroleum products, providing supplementary services at its gas stations, which diversifies its revenue streams. The company's integrated model mitigates some volatility risks, though its growth prospects are closely tied to global oil prices and regional demand dynamics.

Revenue Profitability And Efficiency

In FY 2023, Surgutneftegas reported revenue of $2.22 trillion (USD), with net income reaching $1.33 trillion, reflecting robust profitability. The company's high net income margin underscores its operational efficiency, likely driven by favorable oil prices and cost controls. Operating cash flow stood at $400.7 billion, indicating strong cash generation, though capital expenditures of $72.7 billion suggest moderate reinvestment in maintaining and expanding operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of $34.69 highlights its earnings power, supported by efficient capital allocation. Surgutneftegas maintains a lean debt profile, with total debt of just $8.5 billion against cash reserves of $117.3 billion, indicating minimal leverage and high liquidity. This conservative financial structure enhances its ability to weather market fluctuations.

Balance Sheet And Financial Health

Surgutneftegas exhibits exceptional financial health, with cash and equivalents of $117.3 billion far exceeding its total debt of $8.5 billion. This strong liquidity position, coupled with negligible leverage, provides significant flexibility for strategic initiatives or weathering downturns. The company's balance sheet is a key strength in an otherwise volatile industry.

Growth Trends And Dividend Policy

The company has not paid dividends, opting instead to retain earnings, which aligns with its conservative financial strategy. Growth trends are tied to oil price movements and regional demand, with limited visibility on expansion due to geopolitical constraints. Its capital expenditures suggest a focus on sustaining rather than aggressively expanding production.

Valuation And Market Expectations

With a market cap of approximately $20 billion, Surgutneftegas trades at a significant discount to its earnings, reflecting geopolitical risks and limited investor access. The low beta of 0.441 indicates relative insulation from broader market volatility, though this may also reflect reduced liquidity and investor interest.

Strategic Advantages And Outlook

Surgutneftegas benefits from its integrated operations and strong balance sheet, which provide resilience against oil price swings. However, its outlook is clouded by geopolitical tensions and sanctions, limiting international growth opportunities. The company's focus on cost efficiency and regional dominance may sustain performance, but external factors remain a critical overhang.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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