Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 17.49%2.2B | -19.61%1.87B | -25.79%2.33B | 50.95%3.14B | -43.54%2.08B | -0.95%3.69B | -14.59%3.72B | -33.74%4.36B | 10.52%6.58B | -11.00%5.95B |
| Net profit before non-cash adjustment | 16.76%1.98B | -10.15%1.7B | -17.92%1.89B | -7.18%2.3B | -15.37%2.48B | -20.29%2.93B | -6.19%3.68B | -32.38%3.92B | -1.63%5.8B | -3.62%5.89B |
| Total adjustment of non-cash items | -16.31%186.5M | -9.57%222.84M | -51.48%246.43M | 477.64%507.87M | -164.03%-134.49M | -3.16%210.03M | -3.32%216.88M | -46.10%224.32M | 406.25%416.15M | 15.30%-135.88M |
| -Depreciation and amortization | 37.29%252.07M | 49.64%183.61M | -12.39%122.7M | -28.94%140.05M | -28.53%197.1M | 4.42%275.78M | -28.09%264.1M | 42.17%367.29M | 33.84%258.35M | 24.05%193.03M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | -7.74%69.29M | -51.37%75.11M | 960.73%154.43M | -66.60%14.56M | -91.38%43.59M | --505.52M | ---- | -60.49%16.72M |
| -Disposal profit | 121.46%68.91M | -80.12%31.11M | 255.56%156.47M | 118.60%44.01M | -117.52%-236.65M | -193.61%-108.8M | 172.24%116.23M | -5,755.01%-160.89M | 108.46%2.85M | -266.52%-33.61M |
| -Net exchange gains and losses | 113.67%5.2M | -251.13%-38.05M | 82.71%-10.84M | -9.01%-62.68M | -348.81%-57.5M | 707.36%23.11M | ---3.81M | ---- | ---- | ---- |
| -Remuneration paid in stock | -22.36%2.85M | -36.56%3.67M | -23.10%5.79M | -33.60%7.53M | -45.71%11.34M | -2.16%20.88M | 43.93%21.34M | 136.59%14.83M | --6.27M | ---- |
| -Other non-cash items | -435.45%-142.53M | 143.81%42.49M | -131.92%-96.99M | 249.54%303.86M | -1,210.77%-203.2M | 93.10%-15.5M | 55.30%-224.57M | -437.90%-502.43M | 147.65%148.69M | 22.46%-312.01M |
| Changes in working capital | 172.99%33.62M | -123.52%-46.06M | -41.08%195.84M | 225.94%332.41M | -148.29%-263.95M | 419.83%546.59M | -179.57%-170.9M | -41.14%214.77M | 87.56%364.86M | -73.46%194.53M |
| -Change in receivables | 313.61%496.44M | -164.35%-232.41M | 236.56%361.15M | -160.73%-264.46M | 38.28%435.5M | 1,341.20%314.94M | -105.08%-25.37M | -2.48%499.69M | 342.40%512.39M | -300.73%-211.39M |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | -419.26%-12.7M | 157.64%3.98M | 118.38%1.54M | -157.64%-8.4M | 227.83%14.57M |
| -Change in payables | -393.87%-488.65M | 239.03%166.28M | -121.82%-119.61M | 200.70%548.16M | -325.33%-544.33M | 257.80%241.57M | 40.66%-153.08M | -120.30%-257.97M | -129.73%-117.1M | -41.23%393.82M |
| -Provision for loans, leases and other losses | 28.70%25.83M | 143.91%20.07M | -193.80%-45.7M | 131.40%48.71M | -5,685.96%-155.12M | -22.43%2.78M | 112.56%3.58M | -29.35%-28.5M | -788.15%-22.04M | 92.02%-2.48M |
| 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) | 174.14%32.28M | -7.67%11.78M | 51.01%12.75M | -40.36%8.45M | -38.58%14.16M | -13.23%23.06M | -15.97%26.57M | -14.80%31.63M | 2.17%37.12M | -11.34%36.33M |
| Tax refund paid | 73.64%-164.74M | 25.08%-625.09M | -23.73%-834.32M | 22.50%-674.32M | 18.00%-870.13M | 12.76%-1.06B | 12.39%-1.22B | 23.71%-1.39B | 19.45%-1.82B | 11.98%-2.26B |
| Other operating cash inflow (outflow) | 0.00%1K | 200.00%1K | -1K | 0 | 200.00%1K | -1K | 0 | -1K | 0 | -1K |
| Operating cash flow | 64.13%2.07B | -16.49%1.26B | -39.01%1.51B | 102.03%2.48B | -53.73%1.23B | 4.59%2.65B | -15.62%2.53B | -37.39%3B | 28.60%4.79B | -10.40%3.73B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 76.85%-4.06M | 49.09%-17.54M | -22.39%-34.45M | -1,070.80%-28.15M | 96.83%-2.4M | -314.07%-75.88M | 90.66%-18.33M | -29.77%-196.28M | -236.22%-151.25M | 78.26%-44.99M |
| Net intangibles purchase and sale | 1.61%-144.32M | -5.58%-146.68M | -46.62%-138.93M | 24.49%-94.76M | 6.71%-125.49M | -16.52%-134.52M | 33.40%-115.44M | -37.70%-173.34M | -1.42%-125.89M | -16.00%-124.12M |
| Net business purchase and sale | 103.34%19.5M | ---583.7M | --0 | ---116.91M | --0 | ---- | -437.50%-405M | 113.96%120M | ---859.56M | ---- |
| Net investment product transactions | -659.70%-2.6B | 114.62%465.3M | 118.62%216.8M | -238.42%-1.16B | 9.96%841.18M | 466.08%765M | -29.22%135.14M | 224.68%190.94M | -137.01%-153.14M | 109.22%413.76M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---127.69M | --0 | ---- | ---- | ---- | ---- | ---- |
| Dividends received (cash flow from investment activities) | 157.84%57.26M | 761.07%22.21M | -88.30%2.58M | -83.97%22.04M | -10.61%137.49M | 21,410.63%153.8M | -99.40%715K | 798.90%119.02M | --13.24M | ---- |
| Net changes in other investments | 173.51%47.05M | -156.13%-64M | 23.13%-24.99M | -136.27%-32.51M | 299.01%89.62M | 240.98%22.46M | -90.83%-15.93M | 87.22%-8.35M | -256.49%-65.33M | -1,251.07%-18.33M |
| Investing cash flow | -710.35%-2.63B | -1,644.29%-324.41M | 101.36%21.01M | -264.01%-1.54B | 28.67%940.39M | 274.50%730.87M | -905.52%-418.84M | 103.87%52M | -692.90%-1.34B | 297.60%226.33M |
| Financing cash flow | ||||||||||
| Net common stock issuance | --27.36M | --0 | 98.72%-25.11M | -95.42%-1.96B | 0.13%-1B | ---1B | ---- | -1,729.86%-793.24M | 107.18%48.67M | -1,999.94%-677.46M |
| Cash dividends paid | -42.08%-1.79B | 0.16%-1.26B | 6.40%-1.26B | 3.43%-1.35B | 3.11%-1.39B | -11.88%-1.44B | 1.64%-1.29B | -6.63%-1.31B | -6.06%-1.23B | -14.23%-1.16B |
| Net other fund-raising expenses | ---- | ---- | -3,232,400.00%-32.33M | ---1K | ---- | ---1K | ---- | ---- | ---- | --3.57M |
| Financing cash flow | -39.90%-1.76B | 4.52%-1.26B | 60.14%-1.32B | -37.92%-3.3B | 1.89%-2.39B | -89.94%-2.44B | 38.80%-1.29B | -78.46%-2.1B | 35.68%-1.18B | -87.48%-1.83B |
| Net cash flow | ||||||||||
| Beginning cash position | -1.63%17.02B | 1.45%17.3B | -11.91%17.06B | -0.87%19.36B | 4.95%19.53B | 4.69%18.61B | 5.68%17.78B | 15.66%16.82B | 17.22%14.54B | 33.05%12.41B |
| Current changes in cash | -623.76%-2.32B | -249.14%-320.2M | 109.06%214.69M | -936.12%-2.37B | -124.34%-228.63M | 13.28%939.25M | -13.10%829.14M | -58.09%954.12M | 7.08%2.28B | -30.78%2.13B |
| Effect of exchange rate changes | -113.67%-5.2M | 251.13%38.05M | -82.71%10.84M | 6.65%62.68M | 437.36%58.78M | -557.87%-17.42M | 111.51%3.81M | 20.09%1.8M | -86.48%1.5M | 0.86%11.08M |
| Cash adjustments other than cash changes | ---1K | ---- | 2,100,300.00%21M | 0.00%1K | --1K | ---- | ---- | --1K | ---- | ---- |
| End cash Position | -13.65%14.7B | -1.63%17.02B | 1.45%17.3B | -11.91%17.06B | -0.87%19.36B | 4.95%19.53B | 4.69%18.61B | 5.68%17.78B | 15.66%16.82B | 17.22%14.54B |
| Free cash flow | 75.17%1.92B | -17.94%1.1B | -43.19%1.34B | 116.06%2.35B | -55.22%1.09B | 1.36%2.43B | -8.85%2.4B | -41.74%2.63B | 26.92%4.52B | -7.48%3.56B |
| 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 |