Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Apr 30, 2025 | (FY)Apr 30, 2024 | (FY)Apr 30, 2023 | (FY)Apr 30, 2022 | (FY)Apr 30, 2021 | (FY)Apr 30, 2020 | (FY)Apr 30, 2019 | (FY)Apr 30, 2018 | (FY)Apr 30, 2017 | (FY)Apr 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 28.54%27.46B | 61.41%21.36B | 45.20%13.24B | -40.61%9.12B | 105.30%15.35B | -59.58%7.48B | -24.04%18.5B | -5.86%24.35B | 10.20%25.87B | 40.03%23.47B |
| Net profit before non-cash adjustment | 71.36%22.78B | 55.50%13.29B | -44.29%8.55B | 0.45%15.34B | 16.69%15.27B | -19.41%13.09B | -15.72%16.24B | 6.96%19.27B | 33.48%18.02B | 31.73%13.5B |
| Total adjustment of non-cash items | -2.83%4.12B | 19.54%4.24B | 478.47%3.55B | -89.64%613M | 2,439.53%5.92B | -130.82%-253M | -71.59%821M | 91.14%2.89B | -29.11%1.51B | 6.70%2.13B |
| -Depreciation and amortization | 6.66%2.15B | -9.41%2.01B | -0.54%2.22B | -9.92%2.23B | 13.25%2.48B | 38.54%2.19B | 22.10%1.58B | -10.20%1.29B | 1.84%1.44B | 0.57%1.42B |
| -Reversal of impairment losses recognized in profit and loss | --0 | -91.83%127M | --1.55B | --0 | --1.28B | ---- | ---- | --1.07B | ---- | 354.17%109M |
| -Disposal profit | -83.33%1M | 50.00%6M | -77.78%4M | 133.33%18M | -121.51%-54M | 232.80%251M | -26.85%-189M | ---149M | ---- | ---- |
| -Other non-cash items | -5.83%1.97B | 998.71%2.09B | 85.78%-233M | -173.95%-1.64B | 182.25%2.22B | -372.46%-2.69B | -184.32%-570M | 852.11%676M | -88.34%71M | 7.22%609M |
| Changes in working capital | -85.23%566M | 235.64%3.83B | 116.69%1.14B | -17.04%-6.84B | -9.05%-5.85B | -473.52%-5.36B | -34.44%1.44B | -65.46%2.19B | -19.18%6.34B | 73.63%7.84B |
| -Change in receivables | -14,450.00%-291M | 99.73%-2M | 42.75%-742M | -333.09%-1.3B | -53.86%556M | 339.56%1.21B | 59.63%-503M | -83.78%-1.25B | -151.52%-678M | 112.60%1.32B |
| -Change in inventory | -192.79%-386M | 156.91%416M | -71.60%-731M | -470.43%-426M | 126.20%115M | -86.02%-439M | -322.64%-236M | 178.52%106M | 73.79%-135M | -255.17%-515M |
| -Change in prepaid assets | 277.69%215M | -114.85%-121M | 7.66%815M | -18.95%757M | 31.18%934M | -44.11%712M | 17.64%1.27B | -7.12%1.08B | -1.52%1.17B | -18.23%1.18B |
| -Change in payables | -1.93%560M | 8.35%571M | 106.20%527M | -39.42%-8.51B | 11.03%-6.1B | -498.86%-6.86B | -161.49%-1.15B | -47.49%1.86B | -20.14%3.55B | 2,558.68%4.44B |
| -Provision for loans, leases and other losses | 66.67%240M | 80.00%144M | -71.73%80M | 342.19%283M | -76.12%64M | -40.31%268M | 211.81%449M | -66.67%144M | -19.70%432M | 781.97%538M |
| -Changes in other current assets | -94.20%160M | 204.08%2.76B | -61.35%907M | 266.10%2.35B | -467.47%-1.41B | -115.60%-249M | 565.00%1.6B | -88.04%240M | 128.47%2.01B | -62.89%878M |
| -Changes in other current liabilities | 1.49%68M | -76.57%67M | --286M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | 22.52%136M | 65.67%111M | -5.63%67M | -42.74%71M | 34.78%124M | -8.91%92M | -21.71%101M | -3.73%129M | -17.79%134M | -14.66%163M |
| Tax refund paid | -48.42%-4.89B | 24.41%-3.29B | 30.33%-4.36B | -98.57%-6.25B | 45.06%-3.15B | 16.56%-5.73B | -1.78%-6.87B | -25.55%-6.75B | -15.89%-5.37B | -16.39%-4.64B |
| Other operating cash inflow (outflow) | 0.00%3M | 0.00%3M | 0.00%3M | -25.00%3M | 300.00%4M | 0.00%1M | -50.00%1M | 100.00%2M | -66.67%1M | -99.78%3M |
| Operating cash flow | 24.91%22.71B | 103.18%18.19B | 204.63%8.95B | -76.17%2.94B | 570.36%12.33B | -84.32%1.84B | -33.84%11.73B | -14.03%17.73B | 8.56%20.63B | 32.80%19B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -84.50%-1.61B | -6.35%-871M | -4.20%-819M | 16.38%-786M | 61.60%-940M | 64.65%-2.45B | 15.58%-6.93B | -95.61%-8.2B | -114.42%-4.19B | 46.73%-1.96B |
| Net intangibles purchase and sale | -79.20%-1.22B | -5.77%-678M | 4.90%-641M | 1.46%-674M | 40.05%-684M | -4.01%-1.14B | -95.89%-1.1B | -63.27%-560M | -12.09%-343M | -0.33%-306M |
| Net investment product transactions | ---- | ---- | ---- | ---- | 143.02%209M | --86M | ---- | --572M | --0 | ---- |
| Advance cash and loans provided to other parties | -165.97%-2.28B | -106.75%-858M | 25.36%-415M | -20.35%-556M | -105.33%-462M | 62.62%-225M | -1,368.29%-602M | ---41M | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | 110.78%1.43B | -26.97%677M | 45.30%927M | -31.84%638M | 35.06%936M | -20.34%693M | 44.04%870M | -25.71%604M | -7.72%813M | -18.58%881M |
| Net changes in other investments | 97.86%-48M | -417.54%-2.25B | 685.56%707M | -4.26%90M | 189.52%94M | 99.44%-105M | -15,330.33%-18.83B | -100.92%-122M | 179.99%13.25B | 5,540.23%4.73B |
| Investing cash flow | 6.29%-3.73B | -1,549.38%-3.98B | 81.29%-241M | -52.07%-1.29B | 73.03%-847M | 88.19%-3.14B | -242.92%-26.58B | -181.35%-7.75B | 184.25%9.53B | 196.71%3.35B |
| Financing cash flow | ||||||||||
| Cash dividends paid | 0.00%-3.36B | 0.09%-3.36B | -13.73%-3.36B | -0.03%-2.96B | 0.03%-2.96B | -22.29%-2.96B | -38.25%-2.42B | -36.75%-1.75B | -5.53%-1.28B | 0.00%-1.21B |
| Net other fund-raising expenses | -16.67%-7M | 85.00%-6M | -233.33%-40M | 50.00%-12M | 7.69%-24M | 7.14%-26M | 69.57%-28M | -124.39%-92M | 44.59%-41M | 26.73%-74M |
| Financing cash flow | -0.03%-3.37B | 1.09%-3.37B | -14.62%-3.4B | 0.37%-2.97B | 0.10%-2.98B | -21.95%-2.98B | -32.86%-2.45B | -39.47%-1.84B | -2.64%-1.32B | 2.06%-1.29B |
| Net cash flow | ||||||||||
| Beginning cash position | 10.00%119.32B | 5.14%108.48B | -1.26%103.17B | 8.86%104.49B | -4.27%95.99B | -14.71%100.28B | 7.44%117.57B | 35.78%109.43B | 35.39%80.59B | 19.06%59.53B |
| Current changes in cash | 44.06%15.62B | 104.37%10.84B | 502.27%5.31B | -115.52%-1.32B | 298.44%8.5B | 75.23%-4.28B | -312.40%-17.29B | -71.76%8.14B | 36.87%28.84B | 121.08%21.07B |
| Cash adjustments other than cash changes | ---1M | ---- | ---- | ---1M | ---- | 0.00%-1M | ---1M | ---- | --1M | ---- |
| End cash Position | 13.09%134.94B | 10.00%119.32B | 5.14%108.48B | -1.26%103.17B | 8.86%104.49B | -4.27%95.99B | -14.71%100.28B | 7.44%117.57B | 35.78%109.43B | 35.39%80.59B |
| Free cash flow | 19.57%19.89B | 122.11%16.64B | 406.77%7.49B | -86.19%1.48B | 711.66%10.7B | -149.10%-1.75B | -60.27%3.56B | -43.59%8.97B | -5.01%15.9B | 62.03%16.74B |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |