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 | -4.58%5.84B | 72.80%6.12B | -18.95%3.54B | -25.35%4.37B | 2.36%5.85B | 49.53%5.72B | -39.95%3.82B | 13.63%6.37B | 0.95%5.6B | 19.89%5.55B |
| Net profit before non-cash adjustment | 36.50%5.14B | 481.33%3.77B | -63.06%648M | -18.04%1.75B | -31.06%2.14B | -17.91%3.1B | -10.08%3.78B | 4.58%4.21B | 45.32%4.02B | -0.93%2.77B |
| Total adjustment of non-cash items | 10.79%2.22B | -13.45%2B | -16.44%2.31B | -5.21%2.77B | 4.40%2.92B | 37.78%2.8B | 7.98%2.03B | 2.56%1.88B | -24.38%1.83B | 27.92%2.42B |
| -Depreciation and amortization | -11.00%2.4B | -2.77%2.7B | -0.75%2.78B | -5.25%2.8B | -0.47%2.95B | 42.80%2.97B | 19.03%2.08B | -0.51%1.75B | 16.31%1.75B | 6.12%1.51B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --0 | -90.91%4M | 1,366.67%44M | 0.00%3M | -98.94%3M | 342.19%283M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 960.94%679M |
| -Share of associates | ---- | --0 | ---45M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 80.50%-110M | -186.29%-564M | -19,800.00%-197M | -83.33%1M | -99.26%6M | 4,888.24%814M | 19.05%-17M | -133.33%-21M | -160.00%-9M | 50.00%15M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.17%11M |
| -Other non-cash items | 44.36%-74M | 39.82%-133M | -636.67%-221M | 21.05%-30M | 96.15%-38M | -1,233.78%-987M | -148.37%-74M | 80.00%153M | 218.06%85M | -123.08%-72M |
| Changes in working capital | -534.96%-1.52B | -39.93%349M | 479.74%581M | -119.34%-153M | 541.90%791M | 90.99%-179M | -809.29%-1.99B | 212.45%280M | -169.17%-249M | 720.69%360M |
| -Change in receivables | 168.07%2.19B | -141.90%-3.21B | -39.39%-1.33B | -341.62%-952M | -80.29%394M | 1,097.01%2B | 107.84%167M | -1,003.11%-2.13B | 82.18%-193M | -8.41%-1.08B |
| -Change in inventory | 129.10%110M | 38.24%-378M | -64.08%-612M | -195.15%-373M | 596.20%392M | -382.14%-79M | 117.72%28M | 26.85%-158M | 25.77%-216M | -67.24%-291M |
| -Change in prepaid assets | -273.68%-33M | 141.30%19M | -757.14%-46M | -41.67%7M | 107.02%12M | -2,237.50%-171M | 161.54%8M | 7.14%-13M | -216.67%-14M | 300.00%12M |
| -Change in payables | -208.05%-3.76B | 32.44%3.48B | 132.80%2.63B | 1,300.00%1.13B | 95.34%-94M | -36.28%-2.02B | -155.68%-1.48B | 3,027.06%2.66B | -93.62%85M | 176.92%1.33B |
| -Change in accrued expense | -109.42%-18M | 169.01%191M | 317.65%71M | 158.62%17M | 65.88%-29M | -525.00%-85M | -78.72%20M | 44.62%94M | 117.47%65M | -147.33%-372M |
| -Provision for loans, leases and other losses | 130.77%60M | 189.66%26M | -211.54%-29M | 1,200.00%26M | 101.94%2M | 79.07%-103M | -652.81%-492M | 229.63%89M | --27M | ---- |
| -Changes in other current assets | 411.63%134M | 73.94%-43M | -8,150.00%-165M | -103.64%-2M | -84.01%55M | 274.62%344M | 25.94%-197M | -375.00%-266M | -107.35%-56M | 621.92%762M |
| -Changes in other current liabilities | -174.44%-198M | 322.22%266M | 1,675.00%63M | -106.78%-4M | 188.06%59M | -67.50%-67M | -900.00%-40M | -90.57%5M | --53M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 10.20%-44M | 16.95%-49M | 16.90%-59M | 14.46%-71M | 17.00%-83M | -3.09%-100M | -42.65%-97M | -30.77%-68M | 21.21%-52M | 25.84%-66M |
| Interest received (cash flow from operating activities) | -5.13%37M | -4.88%39M | -57.73%41M | -17.09%97M | 192.50%117M | 11.11%40M | 5.88%36M | 0.00%34M | 9.68%34M | 10.71%31M |
| Tax refund paid | -399.22%-1.27B | -8.05%-255M | 70.39%-236M | -0.63%-797M | 28.20%-792M | 27.19%-1.1B | -9.54%-1.52B | -55.04%-1.38B | 28.41%-892M | -75.49%-1.25B |
| Other operating cash inflow (outflow) | -66.02%35M | -56.90%103M | 50.31%239M | 47.22%159M | -89.41%108M | 549.68%1.02B | 15,800.00%157M | 50.00%-1M | -2M | 0 |
| Operating cash flow | -22.88%4.59B | 68.94%5.96B | -6.15%3.53B | -27.79%3.76B | -6.67%5.2B | 131.81%5.58B | -51.41%2.41B | 5.50%4.95B | 9.88%4.69B | 10.65%4.27B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -89.17%-524M | 52.65%-277M | -158.85%-585M | 65.60%-226M | 67.43%-657M | 69.60%-2.02B | 43.58%-6.64B | -205.43%-11.76B | -443.79%-3.85B | 79.10%-708M |
| Net intangibles purchase and sale | 53.14%-298M | 11.54%-636M | -318.02%-719M | -258.33%-172M | 5.88%-48M | 46.88%-51M | -860.00%-96M | 83.05%-10M | 21.33%-59M | 35.34%-75M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---2.16B | ---- | ---- | ---- |
| Net investment product transactions | -77.41%152M | 50.22%673M | 2,588.89%448M | -550.00%-18M | 118.18%4M | -1,000.00%-22M | 95.12%-2M | -115.79%-41M | -104.58%-19M | 2,284.21%415M |
| Net changes in other investments | -39,300.00%-392M | --1M | ---- | -102.65%-3M | 1,512.50%113M | -500.00%-8M | 300.00%2M | 0.00%-1M | 98.89%-1M | -446.15%-90M |
| Investing cash flow | -344.35%-1.06B | 72.08%-239M | -104.30%-856M | 28.74%-419M | 71.97%-588M | 76.41%-2.1B | 24.69%-8.9B | -200.61%-11.81B | -757.86%-3.93B | 86.90%-458M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 55.73%-506M | 21.12%-1.14B | 16.00%-1.45B | -19.54%-1.73B | 14.92%-1.44B | -148.67%-1.7B | -40.80%3.49B | 605.76%5.89B | -88.05%-1.16B | 25.96%-619M |
| Net common stock issuance | -608.27%-1.97B | -41.12%-278M | 40.48%-197M | ---331M | ---- | ---- | ---- | ---- | --6.49B | ---- |
| Cash dividends paid | -102.61%-622M | -5.14%-307M | 5.81%-292M | 21.32%-310M | 20.24%-394M | 11.63%-494M | 17.06%-559M | -53.18%-674M | -29.41%-440M | -14.09%-340M |
| Net other fund-raising expenses | 20.95%-434M | 37.90%-549M | 3.39%-884M | 19.67%-915M | 22.36%-1.14B | -203.38%-1.47B | 50.80%1.42B | 30.51%941M | 430.73%721M | -113.10%-218M |
| Financing cash flow | -55.07%-3.53B | 19.31%-2.28B | 13.99%-2.82B | -10.25%-3.28B | 18.62%-2.98B | -184.17%-3.66B | -29.40%4.35B | 9.83%6.15B | 576.04%5.6B | -322.08%-1.18B |
| Net cash flow | ||||||||||
| Beginning cash position | 27.99%15.73B | -1.22%12.29B | 0.45%12.44B | 15.24%12.39B | -1.65%10.75B | -16.41%10.93B | -5.13%13.07B | 85.90%13.78B | 55.13%7.41B | 23.02%4.78B |
| Current changes in cash | -99.97%1M | 2,363.82%3.44B | -366.67%-152M | -96.52%57M | 1,010.56%1.64B | 91.61%-180M | -203.39%-2.15B | -111.11%-707M | 141.59%6.37B | 195.07%2.64B |
| Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | 0.00%-1M | ---1M | ---- | ---- | ---- | 200.00%1M | -200.00%-1M |
| End cash Position | 0.00%15.73B | 27.99%15.73B | -1.22%12.29B | 0.45%12.44B | 15.24%12.39B | -1.65%10.75B | -16.41%10.93B | -5.13%13.07B | 85.90%13.78B | 55.13%7.41B |
| Free cash flow | -25.22%3.77B | 127.00%5.04B | -33.85%2.22B | -25.32%3.36B | 28.26%4.5B | 181.07%3.51B | 36.56%-4.33B | -970.88%-6.82B | -77.55%783M | 879.49%3.49B |
| 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 |