Valuation CNOOC Energy Technology & Services Limited

Equities

End-of-day quote Shanghai S.E. Other stock markets 13/02/2026			5-day change	1st Jan Change
4.320 ^CNY	-3.57%		+1.17%	+12.50%

22/10/25	CNOOC Energy Technology & Services' Attributable Profit Slides 4.5% in Q3; Shares Fall 3%	MT
21/10/25	CNOOC Energy Technology & Services Limited Reports Earnings Results for the Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	24,295	29,784	29,276	28,971	43,405	43,913	43,913	-
Change	-	22.59%	-1.71%	-1.04%	49.82%	1.17%	0%	-
Enterprise Value (EV)	24,295	29,784	29,276	28,971	43,405	43,913	43,913	43,913
Change	-	22.59%	-1.71%	-1.04%	49.82%	1.17%	0%	0%
P/E ratio	16x	23.2x	12.1x	9.4x	11.9x	10.5x	9.29x	8.31x
PBR	1.25x	1.47x	1.31x	1.18x	1.6x	1.47x	1.33x	1.2x
PEG	-	-1.5x	0.1x	0.3x	0.6x	0.8x	0.7x	0.7x
Capitalization / Revenue	0.73x	0.77x	0.61x	0.59x	0.83x	0.78x	0.72x	0.7x
EV / Revenue	0x	0x	0x	0x	0x	0.78x	0.72x	0.7x
EV / EBITDA	0x	0x	0x	0x	0x	6.18x	5.62x	5.06x
EV / EBIT	0x	0x	0x	0x	0x	8.17x	7.26x	6.47x
EV / FCF	-	-	-	-	0x	27.1x	11x	9.38x
FCF Yield	-	-	-	-	7.73%	3.69%	9.1%	10.7%
Dividend per Share ²	0.045	0.055	0.085	0.11	0.135	0.1533	0.1767	0.19
Rate of return	1.88%	1.88%	2.95%	3.86%	3.16%	3.55%	4.09%	4.4%
EPS ²	0.1497	0.1263	0.2377	0.3031	0.3597	0.41	0.465	0.52
Distribution rate	30.1%	43.5%	35.8%	36.3%	37.5%	37.4%	38%	36.5%
Net sales ¹	33,208	38,739	47,784	49,308	52,517	56,550	60,735	62,944
EBITDA ¹	3,892	4,003	4,957	5,457	7,384	7,111	7,809	8,671
EBIT ¹	2,065	1,934	2,998	3,860	5,010	5,373	6,045	6,786
Net income ¹	1,522	1,284	2,416	3,081	3,656	4,154	4,740	5,328
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.390	2.930	2.880	2.850	4.270	4.320	4.320	4.320
Nbr of stocks (in thousands)	10,165,104	10,165,104	10,165,104	10,165,104	10,165,104	10,165,104	10,165,104	-
Announcement Date	19/04/21	18/04/22	10/04/23	15/04/24	09/04/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CNOOC ENERGY TECHNOLOGY & SERVICES LIMITED	10.54x	-	-	3.55%	6.36B
SLB N.V.	17.47x	2.21x	9.35x	2.35%	75.35B
BAKER HUGHES COMPANY	24.01x	2.19x	12.34x	1.5%	60.48B
HALLIBURTON COMPANY	15.37x	1.52x	8.26x	2.14%	28.44B
TECHNIPFMC PLC	27.58x	2.44x	13.33x	0.33%	24.82B
SAIPEM SPA	20.29x	0.47x	4.21x	4.56%	7.86B
WEATHERFORD INTERNATIONAL PLC	18.06x	1.56x	7.13x	1.22%	7.27B
NOV INC.	18.66x	0.81x	7.02x	1.69%	6.92B
MODEC, INC.	18.15x	1.58x	14.54x	0.97%	6.42B
SBM OFFSHORE N.V	9.94x	2.23x	6.85x	2.7%	6.07B
Average	18.01x	1.67x	9.23x	2.1%	23B
Weighted average by Cap.	19.80x	2.00x	10.22x	1.91%