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 | 31.32%1.34B | 47.16%1.02B | -39.36%693.55M | 106.37%1.14B | -69.35%554.23M | 54.66%1.81B | 169.17%1.17B | -66.01%434.35M | 29.10%1.28B | 10.23%989.97M |
| Net profit before non-cash adjustment | -164.39%-601.09M | 197.49%933.59M | -68.35%313.82M | 139.96%991.61M | -49.69%413.24M | 6.67%821.34M | 56.18%769.96M | -26.09%492.99M | 13.55%667.03M | 10.37%587.44M |
| Total adjustment of non-cash items | 78.60%1.23B | 38.61%690.61M | 534.42%498.24M | -132.64%-114.69M | 19.09%351.37M | -59.97%295.04M | 145.26%737.1M | -54.71%300.54M | 28.62%663.61M | 38.43%515.94M |
| -Depreciation and amortization | -6.79%358.25M | -14.51%384.33M | -6.97%449.56M | 11.55%483.25M | 8.86%433.2M | -6.12%397.92M | 55.47%423.87M | 22.00%272.64M | -30.80%223.48M | 28.18%322.94M |
| -Reversal of impairment losses recognized in profit and loss | -54.25%145.81M | 77.82%318.74M | --179.25M | --0 | 224.92%73.63M | -73.22%22.66M | 56.50%84.63M | -64.80%54.08M | -8.55%153.63M | 169.41%168M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 65.76%48.67M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -103.60%-4.06M |
| -Disposal profit | -186.27%-77.4M | 696.40%89.72M | 11,514.43%11.27M | -98.53%97K | -61.46%6.59M | 126.51%17.09M | -158.63%-64.45M | -18.11%109.92M | 4,984.75%134.23M | -177.13%-2.75M |
| -Other non-cash items | 889.55%806.76M | 27.96%-102.18M | 76.28%-141.84M | -269.05%-598.03M | -13.61%-162.05M | -148.67%-142.63M | 315.32%293.05M | -189.39%-136.1M | 1,002.42%152.26M | 80.66%-16.87M |
| Changes in working capital | 217.30%707.99M | -409.34%-603.57M | -144.41%-118.5M | 226.83%266.82M | -130.41%-210.37M | 304.73%691.8M | 5.92%-337.91M | -583.00%-359.18M | 53.63%-52.59M | -1,558.38%-113.4M |
| -Change in receivables | 674.92%817.34M | 42.11%-142.17M | -166.64%-245.57M | 260.85%368.5M | -162.78%-229.1M | 429.27%364.93M | 79.63%-110.83M | -2,878.81%-543.96M | -168.39%-18.26M | 112.67%26.7M |
| -Change in inventory | -78.72%74.72M | 174.36%351.09M | -844.36%-472.14M | -152.34%-50M | 344.46%95.52M | 59.00%-39.07M | -560.41%-95.31M | 116.94%20.7M | -4.67%-122.18M | -1,000.49%-116.73M |
| -Change in payables | 51.02%-231.53M | -181.88%-472.75M | 780.38%577.36M | 34.02%-84.86M | -138.19%-128.61M | 268.67%336.78M | -294.87%-199.67M | 300.63%102.46M | 209.43%25.58M | -126.84%-23.37M |
| -Provision for loans, leases and other losses | 113.97%47.46M | -1,655.32%-339.74M | -34.16%21.84M | -35.97%33.18M | 77.69%51.82M | -57.05%29.16M | 10.19%67.9M | -1.06%61.62M | --62.28M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 67.64%-869K | 33.39%-2.69M | 37.00%-4.03M | 29.30%-6.4M | -30.16%-9.05M | 28.14%-6.95M | -14.42%-9.67M | -37.19%-8.46M | 36.43%-6.16M | 31.85%-9.7M |
| Interest received (cash flow from operating activities) | 116.12%23.41M | -35.47%10.83M | 1,073.71%16.78M | -96.06%1.43M | 1,316.63%36.29M | 24.49%2.56M | 6.52%2.06M | -11.01%1.93M | -33.14%2.17M | -41.99%3.25M |
| Tax refund paid | -368.07%-359.26M | 81.01%-76.75M | -5,680.51%-404.09M | 102.26%7.24M | 3.38%-320.53M | -120.28%-331.74M | 50.07%-150.6M | 20.52%-301.6M | -45.19%-379.46M | -78.87%-261.35M |
| Other operating cash inflow (outflow) | -164.73%-100.15M | 65.83%154.72M | -81.04%93.3M | 1,953.36%491.99M | 361.57%23.96M | 71.77%5.19M | -42.15%3.02M | 135.21%5.22M | -1,158.27%-14.84M | -119.82%-1.18M |
| Operating cash flow | -18.37%903.44M | 179.82%1.11B | -75.85%395.52M | 474.93%1.64B | -80.71%284.9M | 45.69%1.48B | 671.38%1.01B | -85.06%131.45M | 22.02%879.77M | -3.78%721M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -25.88%-366.69M | -364.54%-291.32M | 83.55%-62.71M | -2.70%-381.28M | 44.19%-371.24M | -64.05%-665.18M | 73.85%-405.46M | -99.19%-1.55B | -26.41%-778.56M | -11.32%-615.9M |
| Net intangibles purchase and sale | 91.69%-1.4M | ---16.84M | --0 | 95.00%-240K | 5.99%-4.8M | 47.82%-5.11M | 17.87%-9.79M | 33.13%-11.92M | -42.61%-17.82M | 89.25%-12.5M |
| Net business purchase and sale | ---25M | --0 | 200.00%10M | ---10M | --0 | ---- | --67.23M | ---- | ---9M | ---- |
| Net investment product transactions | -22.02%139.94M | 18,716.29%179.46M | 18.58%-964K | -187.44%-1.18M | -83.73%1.35M | 67.37%8.32M | 357.97%4.97M | -1.37%-1.93M | -102.09%-1.9M | 205.18%90.79M |
| Advance cash and loans provided to other parties | ---- | --0 | ---400K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 93.40%-1.56M | -81.51%-23.67M | -126.61%-13.04M | 707.93%49.01M | 88.15%-8.06M | -625.13%-68.04M | 90.09%-9.38M | -965.55%-94.66M | 135.31%10.94M | -3,531.30%-30.98M |
| Investing cash flow | -67.17%-254.72M | -127.03%-152.37M | 80.47%-67.12M | 10.20%-343.7M | 47.57%-382.74M | -107.13%-730.01M | 78.76%-352.43M | -108.37%-1.66B | -40.06%-796.34M | 24.86%-568.58M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 76.92%-60M | -225.00%-260M | 86.21%-80M | -182.93%-580M | 26.52%-205M | 11.71%-279M | -140.05%-316M | 1,017.44%789M | -719.05%-86M | -102.76%-10.5M |
| Net common stock issuance | ---52K | --0 | ---87.4M | --0 | ---- | ---19K | --0 | ---- | ---15K | ---- |
| Cash dividends paid | -25.17%-108.41M | 20.74%-86.6M | -19.98%-109.27M | 18.71%-91.07M | -5.20%-112.03M | -16.26%-106.5M | 5.69%-91.6M | -9.24%-97.13M | -0.25%-88.92M | -10.75%-88.69M |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | 47.96%-792K | 60.58%-1.52M | 15.92%-3.86M | -1.57%-4.59M | -2.29%-4.52M | 34.04%-4.42M |
| Financing cash flow | 51.40%-168.46M | -25.28%-346.6M | 58.77%-276.67M | -111.15%-671.07M | 17.88%-317.82M | 5.94%-387.04M | -159.87%-411.46M | 482.98%687.28M | -73.20%-179.45M | -118.12%-103.61M |
| Net cash flow | ||||||||||
| Beginning cash position | 36.85%2.26B | 3.24%1.65B | 63.96%1.6B | -29.90%974.39M | 34.97%1.39B | 32.07%1.03B | -51.88%779.81M | -5.59%1.62B | 2.93%1.72B | 49.48%1.67B |
| Current changes in cash | -20.98%480.26M | 1,074.77%607.77M | -91.70%51.74M | 249.94%623.23M | -215.40%-415.66M | 44.05%360.19M | 129.75%250.05M | -775.37%-840.59M | -296.75%-96.03M | -91.35%48.81M |
| Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---1K | ---- | 0.00%-1K | -200.00%-1K | 200.00%1K | 0.00%-1K | ---1K |
| End cash Position | 21.28%2.74B | 36.85%2.26B | 3.24%1.65B | 63.96%1.6B | -29.90%974.39M | 34.97%1.39B | 32.07%1.03B | -51.88%779.81M | -5.59%1.62B | 2.04%1.72B |
| Free cash flow | -32.84%535.34M | 180.76%797.12M | -77.40%283.92M | 1,478.70%1.26B | -111.29%-91.14M | 36.20%806.95M | 141.37%592.49M | -1,817.34%-1.43B | -7.79%83.39M | 13.66%90.43M |
| 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 |