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 | -79.31%782M | 80.12%3.78B | 1,221.93%2.1B | 94.22%-187M | -209.07%-3.24B | -228.31%-1.05B | -59.24%816M | 208.95%2B | -49.22%648M | 712.74%1.28B |
| Net profit before non-cash adjustment | 26.48%2.58B | 129.62%2.04B | 223.85%888M | 63.27%-717M | -7,129.63%-1.95B | -106.75%-27M | -30.07%400M | -13.73%572M | -0.15%663M | 269.82%664M |
| Total adjustment of non-cash items | -103.18%-25M | 29.65%787M | 8.78%607M | 424.42%558M | -564.86%-172M | -87.79%37M | -43.58%303M | 128.51%537M | 2,036.36%235M | -98.50%11M |
| -Depreciation and amortization | 17.56%415M | -1.40%353M | -0.83%358M | -5.25%361M | 17.96%381M | 10.24%323M | 22.59%293M | 3.91%239M | 0.44%230M | -49.11%229M |
| -Reversal of impairment losses recognized in profit and loss | --0 | -8.33%11M | 1,100.00%12M | -97.73%1M | 175.00%44M | -15.79%16M | --19M | ---- | --0 | 116.67%13M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -266.67%-10M |
| -Share of associates | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | -25.00%6M | --8M | ---- |
| -Disposal profit | -1,193.33%-388M | ---30M | --0 | 82.25%-30M | -459.57%-169M | 161.04%47M | -102.63%-77M | -46.15%-38M | 69.41%-26M | -8,600.00%-85M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,200.00%13M |
| -Other non-cash items | -111.26%-51M | 91.14%453M | 4.87%237M | 152.80%226M | -22.64%-428M | -613.24%-349M | -79.39%68M | 1,334.78%330M | 115.44%23M | -154.98%-149M |
| Changes in working capital | -285.53%-1.77B | 59.27%954M | 2,165.52%599M | 97.40%-29M | -5.19%-1.11B | -1,045.54%-1.06B | -87.44%112M | 452.57%892M | -142.10%-253M | 421.39%601M |
| -Change in receivables | 27.17%-587M | 44.87%-806M | -121.18%-1.46B | -241.24%-661M | -82.21%468M | 4,086.36%2.63B | 84.36%-66M | -3.18%-422M | -130.30%-409M | 884.88%1.35B |
| -Change in inventory | -621.82%-397M | 89.68%-55M | -118.44%-533M | -206.09%-244M | 951.85%230M | -237.50%-27M | 94.29%-8M | -100.00%-140M | -118.62%-70M | 491.67%376M |
| -Change in payables | -138.44%-687M | -27.74%1.79B | 211.85%2.47B | 144.35%793M | 51.09%-1.79B | -2,329.27%-3.66B | -89.04%164M | 1,147.50%1.5B | 110.67%120M | -1,488.89%-1.13B |
| -Provision for loans, leases and other losses | 575.00%162M | -90.55%24M | 139.62%254M | 168.39%106M | -1,191.67%-155M | -112.24%-12M | 357.89%98M | -146.91%-38M | --81M | ---- |
| -Changes in other current assets | -6,625.00%-261M | 103.01%4M | -478.26%-133M | -117.56%-23M | 2,520.00%131M | 106.58%5M | -1,420.00%-76M | -120.00%-5M | --25M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 35.19%-35M | 3.57%-54M | -30.23%-56M | -19.44%-43M | -260.00%-36M | 0.00%-10M | 9.09%-10M | 21.43%-11M | 22.22%-14M | 25.00%-18M |
| Interest received (cash flow from operating activities) | 26.67%19M | 25.00%15M | -20.00%12M | -34.78%15M | 15.00%23M | -25.93%20M | 22.73%27M | 29.41%22M | 6.25%17M | -20.00%16M |
| Tax refund paid | -3.43%-181M | -264.58%-175M | -100.00%-48M | -340.00%-24M | 109.52%10M | -14.13%-105M | 61.51%-92M | -115.32%-239M | -79.03%-111M | -37.78%-62M |
| Other operating cash inflow (outflow) | 8,000.00%79M | -1M | 0 | -99.40%1M | 16,600.00%167M | 1M | 0 | 0 | 0.00%-1M | 0.00%-1M |
| Operating cash flow | -81.37%664M | 77.67%3.56B | 942.86%2.01B | 92.25%-238M | -169.24%-3.07B | -253.98%-1.14B | -58.23%741M | 229.13%1.77B | -55.49%539M | 1,031.78%1.21B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 68.15%-251M | -95.05%-788M | -190.65%-404M | 51.57%-139M | -5.13%-287M | 2.15%-273M | -70.12%-279M | -21.48%-164M | 3.57%-135M | 7.89%-140M |
| Net intangibles purchase and sale | 16.09%-73M | -690.91%-87M | 54.17%-11M | 63.08%-24M | 53.57%-65M | -60.92%-140M | 11.22%-87M | -100.00%-98M | ---49M | --0 |
| Net business purchase and sale | --161M | --0 | ---- | ---- | ---- | ---- | ---- | ---143M | ---- | ---- |
| Net investment product transactions | -103.85%-2M | 1,400.00%52M | -100.68%-4M | 87.90%590M | 6,380.00%314M | 96.86%-5M | 60.74%-159M | -99.51%-405M | -444.07%-203M | 178.67%59M |
| Net changes in other investments | -2.22%-46M | 43.75%-45M | -14.29%-80M | -40.00%-70M | 52.38%-50M | -10,400.00%-105M | 50.00%-1M | -110.00%-2M | 115.38%20M | -71.05%-130M |
| Investing cash flow | 75.69%-211M | -73.95%-868M | -239.78%-499M | 505.68%357M | 83.17%-88M | 0.57%-523M | 35.22%-526M | -121.25%-812M | -73.93%-367M | -19.89%-211M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -751.84%-2.78B | 78.22%-326M | -191.81%-1.5B | -112.87%-513M | 884.20%3.99B | 593.90%405M | -138.32%-82M | 156.61%214M | -262.23%-378M | 180.34%233M |
| Net common stock issuance | --0 | --0 | --700M | --0 | ---- | ---- | --0 | ---- | -81.13%-96M | ---53M |
| Increase or decrease of lease financing | 32.20%-40M | -11.32%-59M | 15.87%-53M | -12.50%-63M | -27.27%-56M | -15.79%-44M | 44.93%-38M | 6.76%-69M | -7.25%-74M | -2.99%-69M |
| Cash dividends paid | -250.91%-193M | ---55M | ---- | ---- | 51.11%-22M | -4.65%-45M | 4.44%-43M | 0.00%-45M | 4.26%-45M | -2.17%-47M |
| Net other fund-raising expenses | 50.00%-1M | -100.00%-2M | ---1M | ---- | 98.63%-1M | -7,200.00%-73M | 75.00%-1M | -300.00%-4M | 66.67%-1M | -200.00%-3M |
| Financing cash flow | -581.22%-3.01B | 48.06%-442M | -47.74%-851M | -114.74%-576M | 1,507.82%3.91B | 248.17%243M | -270.83%-164M | 116.16%96M | -1,073.77%-594M | 115.10%61M |
| Net cash flow | ||||||||||
| Beginning cash position | 54.33%6.51B | 19.20%4.22B | -8.56%3.54B | 24.62%3.87B | -31.68%3.1B | 1.05%4.54B | 30.78%4.5B | -11.26%3.44B | 37.15%3.87B | -14.24%2.82B |
| Current changes in cash | -213.49%-2.56B | 243.60%2.25B | 243.54%656M | -161.18%-457M | 152.57%747M | -2,886.27%-1.42B | -95.18%51M | 350.71%1.06B | -139.77%-422M | 324.31%1.06B |
| Effect of exchange rate changes | 74.29%61M | 45.83%35M | -61.90%24M | 293.75%63M | 200.00%16M | -433.33%-16M | ---3M | --0 | 0.00%-13M | -425.00%-13M |
| Cash adjustments other than cash changes | ---- | 200.00%1M | -101.59%-1M | 6,200.00%63M | 150.00%1M | -100.00%-2M | ---1M | ---- | -200.00%-1M | --1M |
| End cash Position | -38.39%4.01B | 54.33%6.51B | 19.20%4.22B | -8.56%3.54B | 24.62%3.87B | -31.68%3.1B | 1.05%4.54B | 30.78%4.5B | -11.26%3.44B | 37.15%3.87B |
| Free cash flow | -87.30%340M | 69.65%2.68B | 493.52%1.58B | 88.29%-401M | -120.05%-3.42B | -700.77%-1.56B | -82.87%259M | 325.92%1.51B | -66.85%355M | 1,855.74%1.07B |
| 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 |