Valuation CNOOC Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:25 2026-01-16 am EST			5-day change	1st Jan Change
21.80 ^HKD	-1.80%		+4.11%	+2.35%

Jan. 14	Uganda votes in tense election seen as test of President Museveni's strength	RE
Jan. 13	Ugandan President Yoweri Museveni seeks seventh term after four decades in power	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	269,931	292,076	438,969	588,717	888,485	955,169	955,169	-
Change	-	8.2%	50.29%	34.11%	50.92%	7.51%	0%	-
Enterprise Value (EV) ¹	382,142	378,866	479,298	558,332	826,176	884,291	852,517	814,357
Change	-	-0.86%	26.51%	16.49%	47.97%	7.03%	-3.59%	-4.48%
P/E ratio	10.8x	4.17x	2.91x	4.54x	6.2x	7.13x	7.36x	7.15x
PBR	0.62x	0.61x	0.69x	0.84x	1.14x	1.11x	1.02x	0.93x
PEG	-	0x	0x	-0.3x	0.5x	-1.23x	-2.32x	2.39x
Capitalization / Revenue	1.74x	1.19x	1.04x	1.41x	2.11x	2.36x	2.36x	2.28x
EV / Revenue	2.46x	1.54x	1.14x	1.34x	1.96x	2.18x	2.11x	1.95x
EV / EBITDA	4.31x	2.47x	1.87x	2.36x	3.19x	3.5x	3.39x	3.15x
EV / EBIT	10.5x	3.95x	2.48x	3.33x	4.47x	5.13x	5.11x	4.73x
EV / FCF	55.2x	5.79x	-	6.28x	8.47x	12.1x	10.9x	8.71x
FCF Yield	1.81%	17.3%	-	15.9%	11.8%	8.28%	9.2%	11.5%
Dividend per Share ²	0.3792	0.2433	1.45	1.151	1.308	1.217	1.187	1.222
Rate of return	6.27%	3.72%	16.4%	9.75%	7.28%	6.25%	6.09%	6.27%
EPS ²	0.56	1.57	3.03	2.6	2.9	2.731	2.645	2.724
Distribution rate	67.7%	15.5%	47.9%	44.3%	45.1%	44.6%	44.9%	44.9%
Net sales ¹	155,372	246,111	422,230	416,609	420,506	405,315	404,070	418,230
EBITDA ¹	88,695	153,215	256,177	236,716	259,311	252,445	251,249	258,357
EBIT ¹	36,389	95,979	193,325	167,769	184,705	172,344	166,994	172,162
Net income ¹	24,956	70,300	141,700	123,843	137,936	130,795	126,574	132,842
Net Debt ¹	112,211	86,790	40,329	-30,385	-62,309	-70,877	-102,652	-140,812
Reference price ²	6.05	6.54	8.83	11.80	17.97	19.48	19.48	19.48
Nbr of stocks (in thousands)	44,647,456	44,647,456	47,566,764	47,566,764	47,529,954	47,529,954	47,529,954	-
Announcement Date	3/25/21	3/30/22	3/29/23	3/21/24	3/27/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CNOOC LIMITED	7.13x	2.18x	3.5x	6.25%	137B
CONOCOPHILLIPS	15.19x	2.25x	5.48x	3.24%	121B
CANADIAN NATURAL RESOURCES LIMITED	14.02x	3.03x	6.54x	4.91%	71.56B
EOG RESOURCES, INC.	10.54x	2.74x	5.1x	3.94%	57.15B
DIAMONDBACK ENERGY, INC.	11.36x	3.83x	5.69x	2.66%	43.33B
OCCIDENTAL PETROLEUM CORPORATION	20.9x	2.21x	4.38x	2.2%	42.07B
EQT CORPORATION	16.78x	4.62x	7.23x	1.25%	31.54B
WOODSIDE ENERGY GROUP LTD	12.46x	2.97x	4.34x	6.09%	30.08B
Average	13.55x	2.98x	5.28x	3.82%	66.77B
Weighted average by Cap.	12.55x	2.70x	5.04x	4.22%