Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | 147.05%4.22B | -226.60%-8.97B | 234.24%7.08B | -182.93%-5.28B | 549.68%6.36B | -124.69%-1.42B | 190.57%5.73B | -84.20%1.97B | 159.70%12.48B | 57.97%4.81B |
| Net profit before non-cash adjustment | 15.35%5.73B | 35.22%4.96B | -5.75%3.67B | 6.28%3.9B | -50.56%3.67B | 8.19%7.41B | 3.27%6.85B | 31.52%6.64B | -15.17%5.05B | 119.37%5.95B |
| Total adjustment of non-cash items | 53.19%1.83B | -9.97%1.19B | -23.38%1.32B | 62.41%1.73B | -12.57%1.06B | 5.09%1.22B | -41.16%1.16B | 145.39%1.97B | -4.41%802M | 53.10%839M |
| -Depreciation and amortization | 20.61%1.31B | 1.78%1.09B | 2.89%1.07B | 9.38%1.04B | 5.80%949M | 25.45%897M | 16.83%715M | 0.66%612M | 18.75%608M | 9.87%512M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --371M | --0 | ---- | ---- | --1.08B | ---- | --111M |
| -Share of associates | -19.17%97M | 25.00%120M | --96M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 33.33%-132M | -296.00%-198M | 43.82%-50M | -1,880.00%-89M | 183.33%5M | -100.00%-6M | -200.00%-3M | 75.00%-1M | -100.00%-4M | 92.31%-2M |
| -Net exchange gains and losses | 108.25%8M | -79.63%-97M | -92.86%-54M | 24.32%-28M | -186.05%-37M | 295.45%43M | -204.76%-22M | 110.00%21M | -84.85%10M | 151.16%66M |
| -Other non-cash items | 93.57%542M | 6.06%280M | -39.45%264M | 196.60%436M | -48.06%147M | -39.53%283M | 82.10%468M | 36.70%257M | 23.68%188M | -35.86%152M |
| Changes in working capital | 77.96%-3.33B | -824.38%-15.13B | 119.16%2.09B | -766.14%-10.9B | 116.29%1.64B | -340.63%-10.04B | 65.65%-2.28B | -200.02%-6.63B | 434.32%6.63B | -840.28%-1.98B |
| -Change in receivables | 85.78%-2.8B | -983.98%-19.7B | 61.84%-1.82B | -184.72%-4.76B | 197.59%5.62B | -17.50%-5.76B | -58.85%-4.9B | -188.10%-3.09B | 511.63%3.5B | -9.81%-851M |
| -Change in inventory | -146.57%-794M | 199.94%1.71B | -498.60%-1.71B | -13.36%428M | 239.55%494M | -4,525.00%-354M | -90.70%8M | -71.04%86M | -1.66%297M | 272.84%302M |
| -Change in prepaid assets | -57.48%1.56B | 56.13%3.67B | 174.46%2.35B | -214.10%-3.16B | -51.38%2.77B | 195.07%5.69B | 276.23%1.93B | -169.55%-1.09B | 125.68%1.57B | -8.65%697M |
| -Change in payables | 95.13%-29M | -120.99%-596M | 430.12%2.84B | 82.23%-860M | -7.63%-4.84B | -544.13%-4.5B | -222.24%-698M | 179.53%571M | 76.12%-718M | -205.95%-3.01B |
| -Provision for loans, leases and other losses | 110.01%71M | -232.77%-709M | 873.91%534M | 81.75%-69M | 61.86%-378M | -38.21%-991M | -41.14%-717M | 44.30%-508M | 5.00%-912M | 10.53%-960M |
| -Changes in other current assets | -388.43%-1.05B | 840.82%363M | 98.04%-49M | -27.95%-2.5B | 50.50%-1.95B | -288.56%-3.94B | 178.42%2.09B | -194.17%-2.66B | 67.10%2.83B | 176.81%1.69B |
| -Changes in other current liabilities | -310.79%-293M | 320.63%139M | -493.75%-63M | 120.51%16M | 59.16%-78M | -1,569.23%-191M | -78.69%13M | 0.00%61M | -57.04%61M | -10.69%142M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -60.78%-455M | -19.92%-283M | -10.28%-236M | 18.01%-214M | -1.16%-261M | -62.26%-258M | 6.47%-159M | 13.71%-170M | 25.38%-197M | 6.05%-264M |
| Interest received (cash flow from operating activities) | 24.24%41M | 13.79%33M | 7.41%29M | -18.18%27M | -17.50%33M | 21.21%40M | 0.00%33M | 3.13%33M | 3.23%32M | -63.10%31M |
| Tax refund paid | -35.23%-998M | -35.66%-738M | 24.44%-544M | 64.02%-720M | -94.27%-2B | 25.63%-1.03B | -66.07%-1.39B | 8.95%-834M | -210.51%-916M | -141.80%-295M |
| Other operating cash inflow (outflow) | 97.22%-1M | -3,500.00%-36M | 66.67%-1M | -107.69%-3M | 343.75%39M | 70.91%-16M | -358.33%-55M | 82.35%-12M | -240.00%-68M | 67.21%-20M |
| Operating cash flow | 128.08%2.81B | -257.80%-9.99B | 202.34%6.33B | -248.26%-6.19B | 255.77%4.17B | -164.34%-2.68B | 321.03%4.16B | -91.27%989M | 166.14%11.34B | 59.93%4.26B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -12.77%-786M | -818.56%-697M | 106.67%97M | 29.96%-1.45B | -99.81%-2.08B | 10.28%-1.04B | 41.54%-1.16B | -667.83%-1.98B | 65.60%-258M | -971.43%-750M |
| Net intangibles purchase and sale | 30.86%-493M | -351.27%-713M | 1.25%-158M | -29.03%-160M | -85.07%-124M | 47.24%-67M | 23.03%-127M | 5.71%-165M | -218.18%-175M | 25.68%-55M |
| Net business purchase and sale | 17.81%-60M | ---73M | --0 | 38.56%-145M | 82.80%-236M | ---1.37B | ---- | -1,116.67%-876M | ---72M | ---- |
| Net investment product transactions | -91.30%2M | 104.64%23M | -104.96%-496M | -119.66%-242M | 1,029.36%1.23B | 475.86%109M | 98.08%-29M | -37,750.00%-1.51B | 82.61%-4M | -101.69%-23M |
| Advance cash and loans provided to other parties | --0 | -1,000.00%-11M | 80.00%-1M | 28.57%-5M | -16.67%-7M | 53.85%-6M | 48.00%-13M | -31.58%-25M | -111.11%-19M | 35.71%-9M |
| Repayment of advance payments to other parties and cash income from loans | -25.00%6M | 33.33%8M | -77.78%6M | -37.21%27M | -92.69%43M | 716.67%588M | 157.14%72M | -51.72%28M | 34.88%58M | 30.30%43M |
| Dividends received (cash flow from investment activities) | 960.00%159M | -87.18%15M | -47.53%117M | --223M | --0 | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -1,842.86%-122M | 109.59%7M | -356.25%-73M | -166.67%-16M | -103.24%-6M | 740.91%185M | -63.33%22M | 118.69%60M | ---321M | ---- |
| Investing cash flow | 10.20%-1.29B | -183.66%-1.44B | 71.33%-508M | -50.81%-1.77B | 26.65%-1.18B | -29.93%-1.6B | 72.43%-1.23B | -465.49%-4.47B | 0.38%-791M | -163.62%-794M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -90.88%1.47B | 557.19%16.09B | 169.51%2.45B | -1,896.94%-3.52B | -96.44%196M | 5,514.29%5.5B | -68.99%98M | --316M | ---- | -358.06%-3.6B |
| Cash dividends paid | -16.65%-1.35B | -19.98%-1.15B | 0.00%-961M | 0.00%-961M | 0.10%-961M | -24.94%-962M | -33.45%-770M | -49.87%-577M | ---385M | ---- |
| Net other fund-raising expenses | 900.00%184M | 43.90%-23M | 47.44%-41M | 3.70%-78M | 54.49%-81M | -263.27%-178M | 14.04%-49M | 14.93%-57M | -148.15%-67M | -17.39%-27M |
| Financing cash flow | -97.94%307M | 931.26%14.91B | 131.70%1.45B | -439.13%-4.56B | -119.39%-846M | 704.99%4.36B | -126.73%-721M | 29.65%-318M | 87.54%-452M | -364.36%-3.63B |
| Net cash flow | ||||||||||
| Beginning cash position | 17.85%23.67B | 57.57%20.09B | -49.48%12.75B | 9.48%25.24B | 0.16%23.05B | 10.72%23.01B | -15.53%20.79B | 69.32%24.61B | -1.57%14.53B | 57.97%14.76B |
| Current changes in cash | -47.71%1.82B | -52.15%3.48B | 158.07%7.27B | -681.78%-12.52B | 2,556.79%2.15B | -96.33%81M | 158.13%2.21B | -137.67%-3.8B | 6,329.63%10.09B | -103.07%-162M |
| Effect of exchange rate changes | --0 | 55.88%106M | 94.29%68M | 2.94%35M | 179.07%34M | -338.89%-43M | 200.00%18M | -12.50%-18M | 76.81%-16M | -151.88%-69M |
| Cash adjustments other than cash changes | ---- | ---- | 200.00%1M | 0.00%-1M | 0.00%-1M | ---1M | ---- | 50.00%-1M | -100.00%-2M | -150.00%-1M |
| End cash Position | 7.68%25.49B | 17.85%23.67B | 57.57%20.09B | -49.48%12.75B | 9.48%25.24B | 0.16%23.05B | 10.72%23.01B | -15.53%20.79B | 69.32%24.61B | -1.57%14.53B |
| Free cash flow | 111.77%1.4B | -310.75%-11.88B | 172.20%5.64B | -498.67%-7.81B | 151.53%1.96B | -232.22%-3.8B | 347.97%2.87B | -110.64%-1.16B | 215.67%10.9B | 37.91%3.45B |
| 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 |