Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Mar 31, 2025 | (FY)Mar 31, 2024 | (FY)Mar 31, 2023 | (FY)Mar 31, 2022 | (FY)Mar 31, 2021 | (FY)Mar 31, 2020 | (FY)Mar 31, 2019 | (FY)Mar 31, 2018 | (FY)Mar 31, 2017 | (FY)Mar 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -56.30%-2.52B | -131.25%-1.61B | 69.68%5.16B | 205.52%3.04B | -139.32%-2.88B | -117.48%-1.2B | -28.41%6.88B | 191.75%9.61B | 70.28%3.3B | 43.97%1.94B |
| Net profit before non-cash adjustment | 86.45%3.55B | -1.35%1.9B | -28.23%1.93B | 12.65%2.69B | -13.86%2.39B | -33.66%2.77B | 58.64%4.18B | -36.75%2.63B | 50.18%4.16B | 50.24%2.77B |
| Total adjustment of non-cash items | 10,450.00%1.27B | 112.37%12M | -163.40%-97M | -44.16%153M | 285.92%274M | 134.80%71M | -270.00%-204M | 122.02%120M | -127.79%-545M | 252.70%1.96B |
| -Depreciation and amortization | 100.00%624M | 155.74%312M | -12.23%122M | 10.32%139M | 16.67%126M | 11.34%108M | 5.43%97M | 80.39%92M | -21.54%51M | -8.45%65M |
| -Reversal of impairment losses recognized in profit and loss | --1.46B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,575.00%737M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 273.33%52M |
| -Disposal profit | -337.46%-1.31B | -3,837.50%-299M | --8M | ---- | ---- | ---- | ---- | ---- | ---90M | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -475.47%-199M |
| -Other non-cash items | 48,700.00%486M | 99.56%-1M | -1,721.43%-227M | -90.54%14M | 500.00%148M | 87.71%-37M | -1,175.00%-301M | 105.53%28M | -138.74%-506M | 212.44%1.31B |
| Changes in working capital | -107.82%-7.34B | -206.17%-3.53B | 1,605.13%3.33B | 103.52%195M | -36.91%-5.54B | -239.15%-4.05B | -57.57%2.91B | 2,209.54%6.86B | 88.38%-325M | -164.71%-2.8B |
| -Change in receivables | 67.53%-3.63B | -271.95%-11.17B | 206.03%6.49B | -152.43%-6.12B | -39.51%-2.43B | -2,282.19%-1.74B | -101.05%-73M | 264.48%6.94B | -49.65%-4.22B | -156.36%-2.82B |
| -Change in inventory | -123.37%-183M | 907.22%783M | 82.49%-97M | -828.95%-554M | -2.56%76M | 3,800.00%78M | -95.24%2M | --42M | ---- | ---- |
| -Change in prepaid assets | 102.46%13M | -1,330.23%-529M | 157.33%43M | 27.18%-75M | -166.88%-103M | 516.22%154M | -188.10%-37M | -25.00%42M | 135.44%56M | 91.70%-158M |
| -Change in payables | -193.56%-8B | 447.44%8.55B | -139.92%-2.46B | 378.67%6.17B | 30.15%-2.21B | -187.22%-3.17B | 316.45%3.63B | -150.48%-1.68B | 4,361.54%3.32B | -103.61%-78M |
| -Provision for loans, leases and other losses | 74.92%-78M | -49.52%-311M | -157.30%-208M | 5,285.71%363M | -103.85%-7M | 37.88%182M | 16.81%132M | 707.14%113M | --14M | ---- |
| -Changes in other current assets | 626.68%4.54B | -94.14%-862M | -206.22%-444M | 148.10%418M | -295.28%-869M | 159.57%445M | -153.51%-747M | 178.64%1.4B | 94.19%501M | 221.13%258M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -229.41%-56M | -466.67%-17M | 0.00%-3M | 40.00%-3M | 37.50%-5M | 27.27%-8M | 35.29%-11M | 72.13%-17M | 37.11%-61M | 27.61%-97M |
| Interest received (cash flow from operating activities) | 2.02%101M | 15.12%99M | 68.63%86M | -15.00%51M | -7.69%60M | -19.75%65M | -11.96%81M | 2.22%92M | 50.00%90M | 93.55%60M |
| Tax refund paid | -50.39%-585M | 62.81%-389M | 7.10%-1.05B | -323.31%-1.13B | 83.47%-266M | -63.52%-1.61B | -45.13%-984M | 53.63%-678M | -657.51%-1.46B | -21.38%-193M |
| Other operating cash inflow (outflow) | 0.00%-1M | -1M | 0 | 0 | -1M | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -59.41%-3.06B | -145.78%-1.92B | 113.88%4.19B | 163.41%1.96B | -12.20%-3.09B | -146.16%-2.76B | -33.76%5.97B | 383.89%9.01B | 9.21%1.86B | 57.58%1.71B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -129.02%-655M | 45.32%-286M | -579.22%-523M | 9.41%-77M | -73.47%-85M | -250.00%-49M | 36.36%-14M | 18.52%-22M | 10.00%-27M | -15.38%-30M |
| Net intangibles purchase and sale | 72.42%-123M | -227.94%-446M | -288.57%-136M | 38.60%-35M | -83.87%-57M | -3.33%-31M | 70.87%-30M | -3.00%-103M | -809.09%-100M | ---11M |
| Net business purchase and sale | ---- | ---2.77B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 165.10%1.58B | 514.43%596M | 3,133.33%97M | -98.43%3M | 158.11%191M | -85.66%74M | 218.62%516M | -3,525.00%-435M | 29.41%-12M | -950.00%-17M |
| Advance cash and loans provided to other parties | 50.00%-1M | 0.00%-2M | 0.00%-2M | 66.67%-2M | 40.00%-6M | -233.33%-10M | ---3M | ---- | 25.00%-3M | -300.00%-4M |
| Repayment of advance payments to other parties and cash income from loans | 0.00%3M | -25.00%3M | 0.00%4M | -20.00%4M | 150.00%5M | -50.00%2M | 33.33%4M | 50.00%3M | 0.00%2M | 0.00%2M |
| Net changes in other investments | 104.60%4M | -297.73%-87M | 393.33%44M | 63.41%-15M | -412.50%-41M | 20.00%-8M | -433.33%-10M | -62.50%3M | -95.56%8M | 5,900.00%180M |
| Investing cash flow | 127.01%808M | -479.84%-2.99B | -322.95%-516M | -1,842.86%-122M | 131.82%7M | -104.75%-22M | 183.57%463M | -319.70%-554M | -210.00%-132M | 700.00%120M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -132.85%-1.47B | 2,640.91%4.47B | -72.55%-176M | 60.92%-102M | 47.48%-261M | 10.61%-497M | 84.73%-556M | -270.30%-3.64B | 36.09%-983M | 70.95%-1.54B |
| Net common stock issuance | 498.25%227M | 44.12%-57M | ---102M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -14.53%-820M | 1.51%-716M | -75.18%-727M | 0.48%-415M | -0.97%-417M | -100.49%-413M | -80.70%-206M | 41.24%-114M | -280.39%-194M | ---51M |
| Net other fund-raising expenses | -300.00%-4M | 150.00%2M | 77.78%-4M | 35.71%-18M | 3.45%-28M | -3.57%-29M | 0.00%-28M | -133.73%-28M | 1,483.33%83M | 0.00%-6M |
| Financing cash flow | -155.82%-2.07B | 466.80%3.7B | -88.60%-1.01B | 24.22%-535M | 24.81%-706M | -18.86%-939M | 79.11%-790M | -245.70%-3.78B | 31.41%-1.09B | 69.91%-1.6B |
| Net cash flow | ||||||||||
| Beginning cash position | -12.13%8.78B | 36.42%9.99B | 21.66%7.32B | -38.65%6.02B | -27.48%9.81B | 71.56%13.52B | 145.65%7.88B | 24.67%3.21B | 9.86%2.57B | -64.40%2.34B |
| Current changes in cash | -256.78%-4.32B | -145.37%-1.21B | 104.68%2.67B | 134.38%1.3B | -1.99%-3.79B | -165.87%-3.72B | 20.69%5.64B | 634.91%4.67B | 176.52%636M | 105.43%230M |
| Cash adjustments other than cash changes | ---- | 0.00%-1M | ---1M | ---- | ---- | ---1M | ---- | ---- | -200.00%-1M | --1M |
| End cash Position | -49.20%4.46B | -12.13%8.78B | 36.42%9.99B | 21.66%7.32B | -38.65%6.02B | -27.48%9.81B | 71.56%13.52B | 145.65%7.88B | 24.67%3.21B | 9.86%2.57B |
| Free cash flow | -44.74%-3.84B | -175.04%-2.65B | 91.18%3.53B | 157.16%1.85B | -14.04%-3.23B | -147.86%-2.84B | -33.33%5.92B | 412.10%8.89B | 4.27%1.74B | 57.58%1.66B |
| 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 |