CNOOC Limited (883)

Basic

  • Market Cap

    HK$638.41B

  • EV

    HK$544.86B

  • Shares Out

    47.57B

  • Revenue

    CN¥417.9B

  • Employees

    21,245

Margins

  • Gross

    75.61%

  • EBITDA

    55.61%

  • Operating

    41.09%

  • Pre-Tax

    42.6%

  • Net

    31.25%

  • FCF

    19.83%

Returns (5Yr Avg)

  • ROA

    7.8%

  • ROE

    14.9%

  • ROCE

    14.09%

  • ROIC

    11.16%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$15.14

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    CN¥8.79

  • Earnings (Dil)

    CN¥2.74

  • FCF

    CN¥1.74

  • Book Value

    CN¥13.47

Growth (CAGR)

  • Rev 3Yr

    33.18%

  • Rev 5Yr

    14.36%

  • Rev 10Yr

    4.21%

  • Dil EPS 3Yr

    54.73%

  • Dil EPS 5Yr

    23.1%

  • Dil EPS 10Yr

    7.18%

  • Rev Fwd 2Yr

    -0.63%

  • EBITDA Fwd 2Yr

    0.97%

  • EPS Fwd 2Yr

    -2.01%

  • EPS LT Growth Est

    -2.85%

Dividends

  • Yield

  • Payout

    43.63%

  • DPS

    CN¥1.2

  • DPS Growth 3Yr

    35.25%

  • DPS Growth 5Yr

    16.62%

  • DPS Growth 10Yr

    10.31%

  • DPS Growth Fwd 2Yr

    -6.41%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

222,387.0

228,040.0

151,732.0

240,209.0

413,389.0

409,061.0

Impairment of Oil, Gas & Mineral Properties

5,861.0

2,072.0

6,697.0

7,923.0

568.0

568.0

Other Revenues, Total

5,324.0

5,159.0

3,640.0

5,902.0

8,841.0

8,841.0

Total Revenues

227,711.0

233,199.0

155,372.0

246,111.0

422,230.0

417,902.0

Total Revenues % Chg.

22.2%

2.4%

-33.4%

58.4%

71.6%

9.0%

Cost of Goods Sold, Total

57,946.0

53,775.0

35,911.0

44,626.0

88,949.0

101,909.0

Gross Profit

169,765.0

179,424.0

119,461.0

201,485.0

333,281.0

315,993.0

Selling General & Admin Expenses, Total

7,429.0

8,062.0

8,821.0

8,961.0

10,468.0

11,280.0

Exploration / Drilling Costs, Total

7,748.0

12,342.0

5,601.0

11,702.0

14,058.0

14,058.0

Provision for Bad Debts

57.0

-1,373.0

-6.0

-11.0

-13.0

R&D Expenses

377.0

Depreciation & Amortization

50,838.0

57,699.0

52,306.0

57,236.0

62,852.0

62,852.0

Impairment of Oil, Gas & Mineral Properties

5,387.0

2,072.0

6,697.0

7,923.0

568.0

568.0

Other Operating Expenses

20,090.0

17,826.0

13,781.0

22,470.0

54,811.0

55,142.0

Other Operating Expenses, Total

91,492.0

98,058.0

85,833.0

108,286.0

142,746.0

144,264.0

Operating Income

78,273.0

81,366.0

33,628.0

93,199.0

190,535.0

171,729.0

Interest Expense, Total

-2,581.0

-3,045.0

-3,546.0

-3,185.0

-3,080.0

-2,540.0

Interest And Investment Income

4,483.0

5,699.0

4,451.0

4,191.0

5,038.0

6,608.0

Net Interest Expenses

1,902.0

2,654.0

905.0

1,006.0

1,958.0

4,068.0

Income (Loss) On Equity Invest.

-5,187.0

1,002.0

-632.0

346.0

1,911.0

1,911.0

Currency Exchange Gains (Loss)

-141.0

-213.0

445.0

742.0

18.0

18.0

Other Non Operating Income (Expenses)

976.0

805.0

436.0

568.0

457.0

-15.0

EBT, Excl. Unusual Items

75,823.0

85,614.0

34,782.0

95,861.0

194,879.0

177,711.0

Merger & Related Restructuring Charges

Gain (Loss) On Sale Of Investments

333.0

Gain (Loss) On Sale Of Assets

-16.0

Asset Writedown

-666.0

35.0

125.0

-40.0

-109.0

-318.0

Insurance Settlements

Other Unusual Items

322.0

EBT, Incl. Unusual Items

75,157.0

85,649.0

34,907.0

95,821.0

194,770.0

178,032.0

Income Tax Expense

22,482.0

24,604.0

9,951.0

25,514.0

53,093.0

47,454.0

Earnings From Continuing Operations

52,675.0

61,045.0

24,956.0

70,307.0

141,677.0

130,578.0

Minority Interest

13.0

23.0

-1.0

Net Income

52,675.0

61,045.0

24,956.0

70,320.0

141,700.0

130,577.0

Net Income to Common Incl Extra Items

52,675.0

61,045.0

24,956.0

70,320.0

141,700.0

130,577.0

Net Income to Common Excl. Extra Items

52,675.0

61,045.0

24,956.0

70,320.0

141,700.0

130,577.0

Total Shares Outstanding

44,647.5

44,647.5

44,647.5

44,647.5

47,566.8

47,761.6

Weighted Avg. Shares Outstanding

44,647.5

44,647.5

44,647.5

44,647.5

46,697.2

47,559.4

Weighted Avg. Shares Outstanding Dil

44,656.0

44,651.1

44,647.5

44,647.5

46,697.2

47,559.4

EPS

1.2

1.4

0.6

1.6

3.0

2.7

EPS Diluted

1.2

1.4

0.6

1.6

3.0

2.7

EBITDA

134,710.0

138,438.0

92,594.0

156,553.0

252,348.0

232,386.3