investorscraft@gmail.com

Intrinsic ValueChina Petroleum & Chemical Corporation (SNP.L)

Previous Close£45.21
Intrinsic Value
Upside potential
Previous Close
£45.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Petroleum & Chemical Corporation (Sinopec) operates as a vertically integrated energy and chemical company, primarily serving Mainland China while maintaining a presence in Singapore and other international markets. The company’s operations span five key segments: Exploration and Production, Refining, Marketing and Distribution, Chemicals, and Corporate and Others. Sinopec’s core revenue model is built on the extraction, processing, and distribution of crude oil and natural gas, alongside the manufacturing and sale of petrochemical products. Its extensive infrastructure includes oil depots, service stations, and pipelines, enabling efficient distribution across wholesale and retail networks. As one of China’s largest state-owned enterprises, Sinopec holds a dominant position in the domestic energy market, benefiting from economies of scale and strategic government backing. The company’s diversified portfolio mitigates risks associated with commodity price volatility, while its investments in petrochemicals and coal chemical products provide additional revenue streams. Sinopec’s market leadership is reinforced by its integrated supply chain, which spans upstream exploration to downstream retail, ensuring stability and competitive pricing. The company also leverages its R&D capabilities to enhance production efficiency and develop advanced chemical products, further solidifying its position in the global energy sector.

Revenue Profitability And Efficiency

In FY 2021, Sinopec reported revenue of USD 2.74 trillion, reflecting its massive scale in the energy sector. Net income stood at USD 85.85 billion, with diluted EPS of USD 70.91, indicating robust profitability. Operating cash flow was strong at USD 225.17 billion, though capital expenditures of USD 127.97 billion highlight significant reinvestment needs. The company’s ability to generate substantial cash flow supports its operational and expansion activities.

Earnings Power And Capital Efficiency

Sinopec’s earnings power is underpinned by its integrated operations, which capture value across the oil and gas value chain. The company’s capital efficiency is evident in its ability to maintain profitability despite high capex demands. Its diversified revenue streams, including petrochemicals and refining, provide resilience against sector-specific downturns, ensuring steady earnings.

Balance Sheet And Financial Health

Sinopec’s balance sheet shows USD 108.59 billion in cash and equivalents, providing liquidity for operations and debt servicing. Total debt of USD 315.52 billion reflects the capital-intensive nature of the industry, but the company’s strong cash flow generation mitigates leverage concerns. Its financial health is further supported by its state-backed status, ensuring access to funding.

Growth Trends And Dividend Policy

Sinopec’s growth is driven by its expansion in petrochemicals and renewable energy initiatives, aligning with global sustainability trends. The company paid a dividend of USD 45.11 per share in FY 2021, demonstrating its commitment to shareholder returns. Future growth will likely hinge on balancing traditional energy operations with investments in cleaner alternatives.

Valuation And Market Expectations

Sinopec’s valuation reflects its position as a key player in China’s energy sector, with market expectations centered on its ability to navigate energy transition challenges. Investors likely weigh its state support and integrated model against risks like commodity price volatility and regulatory changes.

Strategic Advantages And Outlook

Sinopec’s strategic advantages include its vertical integration, state backing, and diversified product portfolio. The outlook remains positive, with opportunities in petrochemicals and renewable energy, though the company must manage transition risks and maintain operational efficiency to sustain long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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