Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Hong Kong
  4. Hong Kong Stock Exchange
  5. CNOOC Limited
  6. Financials
    883   HK0883013259

CNOOC LIMITED

(883)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 474 371517 106269 808346 911--
Entreprise Value (EV)2 599 460632 169382 019449 894440 635451 878
P/E ratio 9,00x8,45x10,8x4,77x4,45x4,57x
Yield 5,62%6,18%6,27%9,06%9,77%9,11%
Capitalization / Revenue 2,09x2,22x1,74x1,44x1,33x1,31x
EV / Revenue 2,64x2,71x2,46x1,87x1,68x1,70x
EV / EBITDA 4,58x4,46x4,31x2,81x2,54x2,57x
Price to Book 1,14x1,15x0,62x0,72x0,67x0,61x
Nbr of stocks (in thousands) 44 647 45644 647 45644 647 45644 647 456--
Reference price (CNY) 10,611,66,047,777,777,77
Announcement Date 03/21/201903/25/202003/25/2021---
1 HKD in Million
2 CNY in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 226 963233 199155 372240 381261 743265 488
EBITDA1 130 879141 89488 695160 295173 629175 637
Operating profit (EBIT)1 80 23984 19536 389101 182109 636106 625
Operating Margin 35,4%36,1%23,4%42,1%41,9%40,2%
Pre-Tax Profit (EBT)1 75 17785 64934 907100 080107 708107 141
Net income1 52 68861 04524 95671 81877 60676 852
Net margin 23,2%26,2%16,1%29,9%29,6%28,9%
EPS2 1,181,370,561,631,751,70
Dividend per Share2 0,600,720,380,700,760,71
Announcement Date 03/21/201903/25/202003/25/2021---
1 CNY in Million
2 CNY
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2018 S2 2019 S1 2019 S2 2020 S2 2021 S1 2021 S2
Net sales1 121 314108 880124 31980 812110 233136 606
EBITDA ------
Operating profit (EBIT)1 39 00143 31040 885-45 44958 815
Operating Margin 32,1%39,8%32,9%-41,2%43,1%
Pre-Tax Profit (EBT) 39 66044 04241 607---
Net income1 27 21130 25330 79214 57333 32945 000
Net margin 22,4%27,8%24,8%18,0%30,2%32,9%
EPS2 0,610,68---1,01
Dividend per Share ------
Announcement Date 03/21/201908/29/201903/25/202003/25/202108/19/2021-
1 CNY in Million
2 CNY
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 125 089115 063112 211102 98393 725104 967
Net Cash position1 ------
Leverage (Debt / EBITDA) 0,96x0,81x1,27x0,64x0,54x0,60x
Free Cash Flow1 53 41444 9436 92035 85343 81538 114
ROE (Net Profit / Equities) 13,2%14,1%5,66%16,1%15,9%14,3%
Shareholders' equity1 398 671434 051440 948446 170487 273537 334
ROA (Net Profit / Asset) 8,13%8,45%3,37%9,46%9,94%9,32%
Assets1 647 997722 059739 503758 798780 618824 822
Book Value Per Share2 9,3510,09,7110,811,712,7
Cash Flow per Share2 2,772,771,842,763,033,12
Capex1 70 46978 57875 41890 87394 44199 385
Capex / Sales 31,0%33,7%48,5%37,8%36,1%37,4%
Announcement Date 03/21/201903/25/202003/25/2021---
1 CNY in Million
2 CNY
Key data
Capitalization (HKD) 346 910 732 995
Capitalization (USD) 44 496 100 522
Net sales (CNY) 155 372 000 000
Net sales (USD) 24 407 698 224
Number of employees 18 151
Sales / Employee (CNY) 8 559 969
Sales / Employee (USD) 1 344 703
Free-Float 35,0%
Free-Float capitalization (HKD) 121 358 065 984
Free-Float capitalization (USD) 15 565 850 778
Avg. Exchange 20 sessions (CNY) 477 988 201
Avg. Exchange 20 sessions (USD) 75 088 122
Average Daily Capital Traded 0,14%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA