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 | -163.19%-4.22B | -156.72%-1.6B | -77.58%2.83B | 390.15%12.6B | 13.14%-4.34B | -247.57%-5B | -34.96%3.39B | 1,140.71%5.21B | -96.13%420M | 2,812.75%10.85B |
| Net profit before non-cash adjustment | 2.52%3.71B | 23.74%3.62B | 465.83%2.92B | -154.54%-799M | -64.94%1.47B | -26.86%4.18B | 25.40%5.71B | -25.95%4.56B | 17.32%6.15B | 43.33%5.24B |
| Total adjustment of non-cash items | -66.61%-958M | -168.37%-575M | 87.72%841M | -27.15%448M | -46.29%615M | 216.13%1.15B | 12.90%-986M | -42.57%-1.13B | -143.82%-794M | 160.34%1.81B |
| -Depreciation and amortization | 10.24%700M | 31.47%635M | 5.46%483M | 1.55%458M | -4.85%451M | 50.96%474M | -8.45%314M | -9.26%343M | -1.82%378M | 7.54%385M |
| -Reversal of impairment losses recognized in profit and loss | --0 | 91.23%327M | 54.05%171M | 593.75%111M | --16M | ---- | ---- | ---- | ---- | 2,485.71%181M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -284.00%-92M |
| -Disposal profit | 51.30%-94M | -3,116.67%-193M | ---6M | ---- | ---- | ---- | ---- | ---- | ---315M | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -280.56%-65M |
| -Other non-cash items | -16.37%-1.56B | -796.37%-1.34B | 259.50%193M | -181.76%-121M | -77.94%148M | 151.62%671M | 11.86%-1.3B | -72.11%-1.48B | -161.08%-857M | 472.65%1.4B |
| Changes in working capital | -49.99%-6.97B | -396.79%-4.65B | -107.22%-935M | 301.59%12.95B | 37.77%-6.43B | -672.75%-10.32B | -174.64%-1.34B | 136.26%1.79B | -230.03%-4.94B | 179.85%3.8B |
| -Change in receivables | -912.39%-4.79B | -89.70%589M | -33.03%5.72B | 278.91%8.54B | 11.13%-4.77B | -563.90%-5.37B | 215.53%1.16B | 106.55%367M | -178.50%-5.6B | 1,330.86%7.14B |
| -Change in inventory | 56.14%-182M | -446.05%-415M | -183.52%-76M | -94.60%91M | 209.00%1.68B | -1,543.93%-1.55B | 117.72%107M | ---604M | ---- | -58.21%56M |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -207.94%-2.66B | 243.32%2.47B |
| -Change in payables | -2,071.32%-5.36B | 103.48%272M | -5,410.88%-7.81B | 103.25%147M | -1,188.03%-4.52B | 84.27%-351M | -25.41%-2.23B | -139.23%-1.78B | 151.12%4.54B | -4,124.76%-8.87B |
| -Provision for loans, leases and other losses | 84.59%-131M | 28.93%-850M | -163.58%-1.2B | 4,189.13%1.88B | -130.67%-46M | 354.24%150M | 67.93%-59M | -9,300.00%-184M | --2M | ---- |
| -Changes in other current assets | 182.36%3.49B | -274.96%-4.24B | 5.76%2.42B | 86.04%2.29B | 138.43%1.23B | -930.87%-3.21B | -107.79%-311M | 431.12%3.99B | -140.10%-1.21B | 226.47%3.01B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -28.57%-18M | 12.50%-14M | 27.27%-16M | 65.08%-22M | -117.24%-63M | -3.57%-29M | 9.68%-28M | 34.04%-31M | 37.33%-47M | 35.34%-75M |
| Interest received (cash flow from operating activities) | 15.25%446M | 92.54%387M | 86.11%201M | -37.57%108M | -51.54%173M | -8.70%357M | -1.01%391M | 25.40%395M | 0.96%315M | 13.45%312M |
| Tax refund paid | 31.23%-588M | -0.23%-855M | 32.94%-853M | -71.20%-1.27B | 65.02%-743M | -139.19%-2.12B | 7.88%-888M | -270.77%-964M | 82.44%-260M | -175.28%-1.48B |
| Other operating cash inflow (outflow) | 500.00%4M | -108.33%-1M | -87.63%12M | -77.34%97M | 428M | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -109.73%-4.38B | -196.13%-2.09B | -81.16%2.17B | 353.13%11.52B | 33.07%-4.55B | -337.33%-6.8B | -37.89%2.86B | 977.34%4.61B | -95.54%428M | 1,331.67%9.61B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -271.43%-252M | 146.67%147M | 80.29%-315M | -322.75%-1.6B | -20.38%-378M | 80.51%-314M | -409.81%-1.61B | 72.66%-316M | -311.39%-1.16B | 23.22%-281M |
| Net intangibles purchase and sale | -138.46%-93M | -21.88%-39M | 25.58%-32M | -115.00%-43M | -42.86%-20M | 82.05%-14M | -333.33%-78M | 97.82%-18M | -27,433.33%-826M | ---3M |
| Net business purchase and sale | ---- | --0 | ---958M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 31.08%-102M | -114.33%-148M | 225.36%1.03B | -283.52%-824M | 307.87%449M | -105.15%-216M | 382.10%4.19B | ---1.49B | ---- | ---- |
| Net changes in other investments | 308.33%49M | -25.00%12M | 107.31%16M | -609.30%-219M | 490.91%43M | -126.83%-11M | -12.77%41M | 102.74%47M | -252.13%-1.72B | 331.15%1.13B |
| Investing cash flow | -1,321.43%-398M | 89.06%-28M | 90.46%-256M | -2,955.32%-2.68B | 116.94%94M | -121.82%-555M | 243.49%2.54B | 52.06%-1.77B | -538.15%-3.7B | 198.83%844M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 0.67%-148M | 29.05%-149M | 95.97%-210M | -211.09%-5.21B | 505.01%4.69B | -136.33%-1.16B | -1,125.00%-490M | 93.71%-40M | 67.81%-636M | -1.80%-1.98B |
| Cash dividends paid | -23.87%-550M | -29.07%-444M | 16.50%-344M | 14.17%-412M | 0.00%-480M | -16.50%-480M | -20.12%-412M | -42.92%-343M | -40.35%-240M | -66.02%-171M |
| Net other fund-raising expenses | 7.21%-193M | 6.31%-208M | -89.74%-222M | 23.53%-117M | 16.39%-153M | -531.03%-183M | 61.33%-29M | 19.35%-75M | 4.12%-93M | -7.78%-97M |
| Financing cash flow | -11.24%-891M | -3.22%-801M | 86.48%-776M | -241.46%-5.74B | 322.79%4.06B | -95.60%-1.82B | -103.28%-931M | 52.73%-458M | 56.82%-969M | -5.15%-2.24B |
| Net cash flow | ||||||||||
| Beginning cash position | -6.77%25.57B | 7.00%27.43B | 17.18%25.63B | 1.21%21.87B | -31.61%21.61B | 17.03%31.6B | 10.82%27B | -16.93%24.36B | 27.55%29.33B | -8.89%23B |
| Current changes in cash | -94.31%-5.66B | -356.15%-2.92B | -63.20%1.14B | 876.88%3.09B | 95.66%-398M | -304.89%-9.17B | 88.11%4.48B | 156.15%2.38B | -151.65%-4.24B | 317.81%8.21B |
| Effect of exchange rate changes | -86.79%140M | 61.34%1.06B | -1.35%657M | 1.06%666M | 181.06%659M | -766.39%-813M | -52.71%122M | 135.59%258M | 61.29%-725M | -222.90%-1.87B |
| Cash adjustments other than cash changes | ---- | 0.00%-1M | ---1M | ---- | 150.00%1M | ---2M | ---- | 0.00%-1M | ---1M | ---- |
| End cash Position | -21.60%20.05B | -6.77%25.57B | 7.00%27.43B | 17.18%25.63B | 1.21%21.87B | -31.61%21.61B | 17.03%31.6B | 10.82%27B | -16.93%24.36B | 27.55%29.33B |
| Free cash flow | -94.85%-4.73B | -233.57%-2.43B | -81.60%1.82B | 299.60%9.87B | 30.57%-4.95B | -706.38%-7.13B | -72.53%1.18B | 375.23%4.28B | -116.68%-1.55B | 839.60%9.32B |
| 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 |