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 | -28.62%3.42B | 68.50%4.79B | -26.75%2.84B | -14.08%3.88B | 144.62%4.52B | -67.92%1.85B | 483.91%5.76B | -77.20%985.65M | -27.82%4.32B | 32.32%5.99B |
| Net profit before non-cash adjustment | 66.35%6.48B | 26.77%3.89B | -13.19%3.07B | -24.86%3.54B | -6.75%4.71B | 5.94%5.05B | -9.52%4.77B | 4.78%5.27B | 22.56%5.03B | -12.97%4.1B |
| Total adjustment of non-cash items | -68.52%331M | 0.45%1.05B | 19.83%1.05B | 27.56%873.5M | 62.79%684.79M | 8.93%420.66M | 177.06%386.19M | -285.67%-501.15M | -73.87%269.92M | 204.16%1.03B |
| -Depreciation and amortization | 3.71%1.48B | 3.89%1.43B | 10.48%1.38B | 16.97%1.25B | 4.67%1.07B | 5.87%1.02B | 24.02%961.75M | 2.30%775.5M | -1.61%758.08M | 18.44%770.47M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | 63.77%77.77M | -53.17%47.49M | 71.39%101.4M | 286.43%59.16M | --15.31M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 236.32%255.16M |
| -Share of associates | -72.46%-543.72M | -16.65%-315.28M | -310.57%-270.28M | 80.92%-65.83M | 42.32%-344.95M | -7.15%-598.07M | 1.70%-558.16M | -10.86%-567.83M | -9.07%-512.22M | 16.09%-469.62M |
| -Disposal profit | -3,537.16%-523.31M | 43.43%15.23M | 105.13%10.62M | -475.16%-207.02M | 152.32%55.18M | -40.22%21.87M | 105.10%36.59M | -929.78%-716.98M | -264.75%-69.62M | 107.26%42.26M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 276.44%488.09M |
| -Other non-cash items | -8.20%-85.84M | -11.84%-79.34M | 29.30%-70.94M | -9.93%-100.33M | 7.94%-91.27M | 2.30%-99.14M | -8.82%-101.47M | -370.15%-93.25M | 150.31%34.52M | -88.26%-68.6M |
| Changes in working capital | -2,058.52%-3.39B | 87.69%-157.14M | -139.89%-1.28B | 39.43%-532.26M | 75.76%-878.78M | -703.02%-3.63B | 115.89%601.24M | -287.49%-3.78B | -214.54%-976.3M | 6.19%852.33M |
| -Change in receivables | -812.31%-7.12B | 64.29%-780.67M | -383.49%-2.19B | 112.64%771.19M | 109.85%362.68M | -203.19%-3.68B | 63.13%-1.21B | -246.23%-3.29B | -552.34%-951.36M | -194.12%-145.84M |
| -Change in inventory | -1,751.85%-410.87M | 61.88%-22.19M | -205.16%-58.2M | 148.47%55.35M | -45.22%-114.19M | -455.59%-78.63M | 95.70%-14.15M | ---329.26M | ---- | ---- |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 271.99%165.45M | 89.56%-96.2M |
| -Change in payables | 913.62%2.41B | -70.19%238.1M | 189.00%798.61M | 6.57%-897.27M | -192.39%-960.39M | 885.56%1.04B | 52.21%-132.33M | 59.14%-276.86M | -673.90%-677.6M | 116.49%118.07M |
| -Change in accrued expense | -95.57%5.91M | 1,609.18%133.29M | 43.96%-8.83M | -258.70%-15.76M | 129.54%9.93M | -1,020.12%-33.61M | 102.87%3.65M | -278.98%-127.17M | 30.98%71.05M | 55.18%54.24M |
| -Provision for loans, leases and other losses | 38.14%676.96M | 42.21%490.06M | 150.23%344.59M | -658.40%-686.04M | 304.31%122.86M | -119.57%-60.13M | 219.68%307.24M | -219.77%-256.71M | --214.33M | ---- |
| -Changes in other current assets | 186.76%359.42M | -477.17%-414.27M | -135.19%-71.78M | 159.34%203.98M | 63.37%-343.75M | -282.71%-938.36M | 79.91%513.57M | 2,353.09%285.47M | -101.37%-12.67M | -37.67%922.06M |
| -Changes in other current liabilities | 245.19%685.32M | 309.04%198.53M | -361.72%-94.97M | -17.67%36.29M | -65.49%44.08M | -88.77%127.73M | 428.13%1.14B | 0.43%215.42M | --214.5M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -43.18%-88.11M | -2.09%-61.54M | 5.96%-60.28M | -27.56%-64.1M | -12.67%-50.25M | 4.56%-44.6M | -42.13%-46.73M | 2.90%-32.88M | 25.13%-33.86M | 34.09%-45.23M |
| Interest received (cash flow from operating activities) | 14.06%237.9M | 10.39%208.58M | -3.91%188.94M | -4.51%196.62M | 36.17%205.91M | 8.58%151.22M | 11.93%139.27M | 6.34%124.42M | 6.02%117M | 8.18%110.36M |
| Tax refund paid | -42.53%-1.53B | -33.52%-1.07B | 42.15%-802.68M | 13.42%-1.39B | -8.05%-1.6B | -20.98%-1.48B | 26.25%-1.23B | -13.72%-1.66B | -25.71%-1.46B | 28.17%-1.16B |
| Other operating cash inflow (outflow) | 0 | 0.00%-1K | -1K | 0 | 0 | 0 | 16.27M | 0 | 0.00%-1K | -1K |
| Operating cash flow | -47.20%2.04B | 78.24%3.86B | -17.41%2.17B | -14.46%2.63B | 553.64%3.07B | -89.88%469.54M | 892.67%4.64B | -119.87%-585.13M | -39.80%2.94B | 66.33%4.89B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 6.55%-1.73B | -142.66%-1.85B | -98.78%-763.45M | 70.39%-384.06M | 17.89%-1.3B | 31.31%-1.58B | 23.20%-2.3B | -442.75%-2.99B | -65.43%-551.7M | -274.07%-333.49M |
| Net intangibles purchase and sale | -352.34%-118.11M | 81.69%-26.11M | 53.81%-142.62M | -33.26%-308.77M | -63.59%-231.71M | -98.24%-141.64M | -63.39%-71.45M | -9.93%-43.73M | 39.34%-39.78M | 22.68%-65.58M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---17.38M | ---- | ---- | ---35.08M |
| Net investment product transactions | 3,034.40%660.64M | -73.86%21.08M | -61.37%80.62M | 13,676.97%208.68M | 1.47%-1.54M | -0.71%-1.56M | -100.19%-1.55M | 57,983.40%833.52M | -137.06%-1.44M | -94.92%3.89M |
| Advance cash and loans provided to other parties | 71.66%-18.2M | 14.27%-64.21M | -285.74%-74.9M | -36.74%-19.42M | 31.00%-14.2M | 16.85%-20.58M | 7.65%-24.75M | 0.26%-26.8M | 11.76%-26.87M | 90.45%-30.45M |
| Repayment of advance payments to other parties and cash income from loans | -72.31%19.81M | 4.74%71.56M | 232.32%68.32M | -10.30%20.56M | 5.38%22.92M | -23.55%21.75M | 16.08%28.45M | 5.55%24.51M | -96.41%23.22M | 2,432.84%647.65M |
| Net changes in other investments | 64.22%1.14M | -40.66%696K | -95.81%1.17M | 2,907.96%27.97M | 62.02%930K | -36.71%574K | -63.32%907K | 119.65%2.47M | 6.03%-12.58M | -332.83%-13.39M |
| Investing cash flow | 35.88%-1.19B | -122.62%-1.85B | -82.59%-830.85M | 70.08%-455.04M | 11.65%-1.52B | 27.85%-1.72B | -8.21%-2.39B | -261.88%-2.2B | -451.00%-609.14M | 266.63%173.55M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --500M | --0 | ---- | -200.00%-1.05B | --1.05B | ---- | 14.29%-60M | 83.80%-70M | 72.93%-432M |
| Net common stock issuance | 99.96%-104K | -42.84%-250.6M | -269,812.31%-175.44M | 83.25%-65K | -1,193.33%-388K | 88.64%-30K | -121.85%-264K | -9.17%-119K | 93.11%-109K | 99.45%-1.58M |
| Increase or decrease of lease financing | -7.89%-571.02M | -11.71%-529.28M | -15.23%-473.8M | -42.34%-411.19M | 1.07%-288.87M | -10.02%-292.01M | -15.75%-265.41M | 11.49%-229.29M | 3.69%-259.05M | -2.90%-268.97M |
| Cash dividends paid | -28.06%-871.52M | -0.29%-680.56M | -0.15%-678.57M | 0.05%-677.58M | -22.78%-677.94M | -22.55%-552.15M | -19.92%-450.55M | -24.43%-375.7M | -33.37%-301.94M | 1.41%-226.39M |
| Net other fund-raising expenses | ---1K | ---- | ---- | 0.00%-1K | 50.00%-1K | -100.08%-2K | 0.08%2.5M | 107.85%2.5M | -145.43%-31.8M | 6,999,900.00%70M |
| Financing cash flow | -50.21%-1.44B | 27.67%-960.44M | -21.95%-1.33B | 46.02%-1.09B | -1,080.12%-2.02B | 128.84%205.81M | -7.71%-713.72M | 0.04%-662.61M | 22.82%-662.9M | 63.81%-858.95M |
| Net cash flow | ||||||||||
| Beginning cash position | 13.45%8.89B | 0.12%7.84B | 16.03%7.83B | -6.50%6.75B | -12.66%7.22B | 22.90%8.26B | -33.93%6.72B | 22.08%10.17B | 101.89%8.33B | 12.63%4.13B |
| Current changes in cash | -155.77%-588.09M | 10,934.69%1.05B | -99.12%9.56M | 330.75%1.08B | 55.18%-468.71M | -167.94%-1.05B | 144.59%1.54B | -306.38%-3.45B | -60.23%1.67B | 808.35%4.21B |
| Cash adjustments other than cash changes | ---1K | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K | -100.00%-1K | 8,384,400.00%167.69M | --2K |
| End cash Position | -6.61%8.3B | 13.45%8.89B | 0.12%7.84B | 16.03%7.83B | -6.50%6.75B | -12.66%7.22B | 22.90%8.26B | -33.93%6.72B | 22.08%10.17B | 101.89%8.33B |
| Free cash flow | -89.37%190.93M | 43.42%1.8B | -29.03%1.25B | 17.87%1.76B | 209.64%1.5B | -163.41%-1.37B | 154.16%2.15B | -271.47%-3.98B | -44.81%2.32B | 96.61%4.2B |
| 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 |