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 | 34.81%14.84B | 37.47%11.01B | -30.62%8.01B | 7.82%11.54B | -7.00%10.7B | -13.01%11.51B | -0.52%13.23B | 21.77%13.3B | 8.42%10.92B | 10.94%10.07B |
| Net profit before non-cash adjustment | 11.88%12.1B | 16.18%10.82B | -16.54%9.31B | 5.54%11.15B | -12.88%10.57B | -52.89%12.13B | 119.29%25.75B | 7.60%11.74B | 18.78%10.91B | 20.40%9.19B |
| Total adjustment of non-cash items | 139.25%1.41B | -53.22%590.05M | -1.57%1.26B | 6.50%1.28B | -16.49%1.2B | 112.51%1.44B | -719.70%-11.52B | 22.41%1.86B | -21.25%1.52B | -24.57%1.93B |
| -Depreciation and amortization | 5.21%2.15B | 7.88%2.04B | 3.12%1.89B | 14.54%1.83B | -5.25%1.6B | -18.66%1.69B | 0.31%2.08B | 2.19%2.07B | -8.59%2.03B | -8.61%2.22B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | --94.92M | ---- | ---- | ---- |
| -Disposal profit | 95.05%-6.5M | -328.77%-131.33M | -65,070.21%-30.63M | -100.04%-47K | 153.99%111.52M | 98.46%-206.54M | -10,298.92%-13.38B | 149.04%131.23M | -170.09%-267.59M | 622.83%381.77M |
| -Net exchange gains and losses | 113.33%98.55M | -267.33%-739.53M | 40.76%-201.33M | -47.99%-339.84M | -220.66%-229.63M | 668.50%190.31M | -41.78%24.76M | 366.73%42.53M | 96.57%-15.95M | 46.98%-465.37M |
| -Other non-cash items | -42.82%-825.64M | -45.69%-578.11M | -87.49%-396.8M | 24.12%-211.64M | -20.28%-278.92M | 29.92%-231.89M | 13.98%-330.92M | -72.26%-384.7M | -9.52%-223.32M | -8.33%-203.91M |
| Changes in working capital | 434.35%1.33B | 84.50%-397.22M | -186.88%-2.56B | 16.21%-893.28M | 48.28%-1.07B | -105.95%-2.06B | -231.99%-1B | 80.03%-301.49M | -44.81%-1.51B | 5.80%-1.04B |
| -Change in receivables | 183.72%935.72M | -60.59%-1.12B | -7.84%-696.03M | 20.12%-645.42M | -194.57%-807.97M | 250.13%854.4M | 34.48%-569.12M | -13.71%-868.68M | 33.02%-763.98M | -43.24%-1.14B |
| -Change in inventory | 31.79%274.04M | 110.05%207.94M | -59.86%-2.07B | -4,914.89%-1.29B | 102.29%26.88M | -196.08%-1.17B | -6.85%-396.27M | 52.58%-370.86M | -79.66%-782.05M | -311.08%-435.3M |
| -Change in payables | -159.96%-268.45M | 15.09%447.73M | -55.86%389.01M | 281.34%881.26M | -219.35%-485.98M | 182.79%407.18M | -169.87%-491.81M | 28,054.56%703.86M | -99.12%2.5M | -52.67%283.6M |
| -Provision for loans, leases and other losses | 165.76%108.93M | 4.40%40.99M | -46.53%39.26M | 137.41%73.42M | -78.38%30.93M | 36.32%143.06M | -32.10%104.94M | 389.16%154.56M | -341.14%-53.45M | -110.76%-12.12M |
| -Changes in other current assets | 734.13%151.4M | 87.65%-23.88M | -513.58%-193.28M | -53.52%46.73M | 106.00%100.55M | -1,572.75%-1.68B | -27.11%-100.18M | -582.21%-78.81M | -76.09%16.34M | 105.91%68.37M |
| -Changes in other current liabilities | 164.87%126.46M | 247.00%47.75M | -171.99%-32.48M | -35.03%45.12M | 111.26%69.45M | -236.62%-616.92M | 184.98%451.54M | 124.04%158.45M | -63.42%70.72M | 371.76%193.35M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -1,200.00%-52K | 99.92%-4K | 19.04%-5.04M | -106.96%-6.22M | -4,669.84%-3.01M | 85.97%-63K | 83.22%-449K | 51.90%-2.68M | 61.22%-5.56M | 44.93%-14.35M |
| Interest received (cash flow from operating activities) | 56.21%818.09M | 35.63%523.7M | 75.83%386.12M | -22.73%219.6M | 20.77%284.18M | 1.46%235.31M | 2.29%231.91M | 0.32%226.71M | 5.47%226M | -14.94%214.28M |
| Tax refund paid | -28.08%-3.49B | 2.45%-2.72B | 19.15%-2.79B | -11,809.01%-3.45B | 100.30%29.49M | -153.36%-9.77B | -9.19%-3.86B | -5.79%-3.53B | -27.62%-3.34B | 3.41%-2.62B |
| Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | 0 | 0 | -46.09%96.72M | 179.39M | 0 | 105,715,900.00%1.06B |
| Operating cash flow | 38.16%12.17B | 57.37%8.81B | -32.58%5.6B | -24.63%8.3B | 457.18%11.02B | -79.63%1.98B | -4.60%9.7B | 30.34%10.17B | -10.45%7.81B | 32.07%8.72B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 68.70%-947.83M | -0.35%-3.03B | -28.49%-3.02B | -56.28%-2.35B | 5.69%-1.5B | 48.61%-1.59B | -42.83%-3.1B | -9.81%-2.17B | 13.00%-1.98B | -38.33%-2.27B |
| Net intangibles purchase and sale | 6.14%-16.81M | -109.94%-17.91M | 62.54%-8.53M | -64.63%-22.77M | 37.29%-13.83M | 25.18%-22.06M | 33.75%-29.48M | -599.34%-44.49M | 31.80%-6.36M | -206.47%-9.33M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | -83.63%2.82B | 4,369.76%17.22B | ---403.33M | ---- | ---- | ---- |
| Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---18.5M | ---- | ---- | ---- | ---- |
| Net investment product transactions | 116.19%1.85B | -1,129.98%-11.45B | -68.18%1.11B | 17.68%3.49B | 157.95%2.97B | -239.97%-5.12B | -104.36%-1.51B | -1,005.48%-737.25M | -92.75%81.42M | 300.77%1.12B |
| Advance cash and loans provided to other parties | -5,275.00%-215M | -100.00%-4M | ---2M | --0 | ---650K | ---- | -101.90%-2.02M | 91.25%-1M | -155.25%-11.43M | -239.76%-4.48M |
| Repayment of advance payments to other parties and cash income from loans | 31.85%1.01M | -16.25%763K | -54.22%911K | -69.73%1.99M | 197.33%6.57M | -64.12%2.21M | 27.18%6.16M | 103.87%4.85M | -56.78%2.38M | -79.74%5.5M |
| Net changes in other investments | -200.00%-2K | --2K | ---- | 296,758,350.00%5.94B | 100.00%-2K | -49,853,933.33%-1.5B | 100.00%-3K | -2,850.00%-5.5B | 103.85%200M | -666.13%-5.2B |
| Investing cash flow | 104.66%675.47M | -656.76%-14.5B | -127.14%-1.92B | 65.04%7.06B | -52.33%4.28B | 278.13%8.97B | 40.39%-5.04B | -393.78%-8.45B | 73.09%-1.71B | -404.22%-6.36B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | 88.10%-23.09M | 53.94%-194.05M | -68.00%-421.3M | -188.18%-250.77M |
| Net common stock issuance | 28.74%-1.4M | -86.75%-1.96M | 57.60%-1.05M | -9.42%-2.47M | 11.16%-2.26M | 65.86%-2.55M | 13.48%-7.46M | -58.55%-8.62M | 33.49%-5.44M | -123.03%-8.17M |
| Cash dividends paid | -7.85%-3.5B | -6.25%-3.25B | -24.76%-3.06B | -0.00%-2.45B | -0.00%-2.45B | -16.62%-2.45B | -10.04%-2.1B | -0.01%-1.91B | -9.07%-1.91B | -9.99%-1.75B |
| Cash dividends for minorities | -4.49%-24.07M | 14.24%-23.04M | -35.84%-26.86M | -2.64%-19.78M | -98.52%-19.27M | -3.30%-9.71M | -47.67%-9.4M | -40.60%-6.36M | 32.32%-4.53M | -36.28%-6.69M |
| Net other fund-raising expenses | 0.81%-8.44M | 2.43%-8.51M | -42.27%-8.72M | 46.46%-6.13M | 19.50%-11.45M | 5.00%-14.22M | -4.83%-14.97M | -1,427,800.00%-14.28M | 100.00%-1K | -1,574.70%-278.39M |
| Financing cash flow | -7.78%-3.54B | -6.08%-3.28B | -24.81%-3.09B | 0.18%-2.48B | -0.27%-2.48B | -14.88%-2.48B | -1.09%-2.16B | 8.88%-2.13B | -2.01%-2.34B | -72.23%-2.29B |
| Net cash flow | ||||||||||
| Beginning cash position | -13.94%48.45B | 2.54%56.3B | 34.31%54.9B | 46.49%40.88B | 42.78%27.9B | 12.86%19.54B | -1.32%17.32B | 30.13%17.55B | 4.08%13.48B | 52.87%12.96B |
| Current changes in cash | 203.75%9.31B | -1,626.92%-8.97B | -95.44%587.57M | 0.57%12.88B | 51.20%12.81B | 237.16%8.47B | 715.38%2.51B | -110.88%-408.31M | 5,793.20%3.75B | -98.41%63.7M |
| Effect of exchange rate changes | 7.02%1.2B | 39.56%1.12B | -29.68%804.77M | 598.96%1.14B | 248.76%163.73M | 61.46%-110.07M | -261.36%-285.58M | -42.72%176.98M | -33.61%309M | -1.88%465.41M |
| Cash adjustments other than cash changes | 300.00%2K | ---1K | ---- | 0.00%1K | --1K | ---- | ---1K | ---- | ---- | ---- |
| End cash Position | 21.69%58.96B | -13.94%48.45B | 2.54%56.3B | 34.31%54.9B | 46.49%40.88B | 42.78%27.9B | 12.86%19.54B | -1.32%17.32B | 30.13%17.55B | 4.08%13.48B |
| Free cash flow | 94.47%11.21B | 124.14%5.76B | -56.65%2.57B | -37.56%5.93B | 2,528.87%9.5B | -94.46%361.33M | -11.30%6.52B | 26.20%7.35B | -9.52%5.82B | 29.89%6.43B |
| 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 |