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 | 38.26%14.28B | 90.84%10.33B | -50.84%5.41B | 4.67%11.01B | -32.67%10.52B | 32.20%15.62B | 13.18%11.82B | -26.17%10.44B | 30.21%14.14B | 4.98%10.86B |
| Net profit before non-cash adjustment | 101.84%9.09B | -29.50%4.5B | 14.79%6.39B | 65.85%5.57B | -43.11%3.36B | -6.29%5.9B | 19.34%6.3B | 59.13%5.28B | 510.78%3.32B | -114.40%-807M |
| Total adjustment of non-cash items | -30.86%5.74B | 51.74%8.31B | -1.99%5.47B | -25.17%5.58B | 7.63%7.46B | 1.27%6.93B | -8.60%6.85B | 1.64%7.49B | -28.15%7.37B | 84.49%10.26B |
| -Depreciation and amortization | 10.62%6.87B | 5.35%6.21B | -4.81%5.89B | -1.54%6.19B | -3.60%6.29B | -1.91%6.52B | 1.87%6.65B | -4.85%6.53B | 3.89%6.86B | -4.98%6.6B |
| -Reversal of impairment losses recognized in profit and loss | --459M | --0 | ---- | 773.88%3.51B | -53.63%402M | --867M | ---- | -74.08%597M | 73.68%2.3B | --1.33B |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --588M | ---- |
| -Disposal profit | -161.88%-2.73B | -14.22%-1.04B | 81.97%-914M | -13,977.78%-5.07B | 92.90%-36M | -174.56%-507M | 359.46%680M | 105.92%148M | -182.25%-2.5B | 3,442.86%3.04B |
| -Net exchange gains and losses | -55.56%12M | 345.45%27M | -134.38%-11M | 700.00%32M | 112.90%4M | 82.58%-31M | -173.86%-178M | 522.81%241M | ---57M | ---- |
| -Other non-cash items | -63.46%1.14B | 516.63%3.11B | -44.87%505M | 13.93%916M | 892.59%804M | 126.47%81M | -1,175.00%-306M | -113.64%-24M | 124.58%176M | -908.45%-716M |
| Changes in working capital | 77.77%-551M | 61.56%-2.48B | -4,506.43%-6.45B | 53.18%-140M | -110.71%-299M | 310.96%2.79B | 43.05%-1.32B | -167.16%-2.32B | 144.80%3.46B | 272.95%1.41B |
| -Change in receivables | 2,350.37%3.04B | -208.87%-135M | -92.70%124M | 724.76%1.7B | -93.91%206M | 852.22%3.39B | 81.48%-450M | -316.77%-2.43B | -44.15%1.12B | 436.74%2.01B |
| -Change in inventory | -34.82%322M | 111.68%494M | -110.98%-4.23B | -216.31%-2B | 352.27%1.72B | 45.23%-683M | -581.47%-1.25B | -8.48%259M | -74.84%283M | -36.33%1.13B |
| -Change in prepaid assets | 74.36%-60M | -36.84%-234M | 52.89%-171M | -68.84%-363M | -146.24%-215M | 11,525.00%465M | 103.74%4M | -135.91%-107M | 298.67%298M | 32.13%-150M |
| -Change in payables | 92.41%-164M | -477.97%-2.16B | -10.49%572M | 128.40%639M | -662.50%-2.25B | 345.40%400M | -507.50%-163M | -92.69%40M | 616.04%547M | 88.74%-106M |
| -Provision for loans, leases and other losses | -48.18%-772M | 38.56%-521M | -56.75%-848M | -596.33%-541M | -67.75%109M | -62.61%338M | 47.47%904M | -31.74%613M | 120.10%898M | 140.60%408M |
| -Changes in other current assets | -82.89%109M | 135.81%637M | -144.37%-1.78B | -262.50%-728M | 287.45%448M | -197.15%-239M | 148.24%246M | -301.58%-510M | 166.23%253M | -7,740.00%-382M |
| -Changes in other current liabilities | -441.94%-3.02B | -368.91%-558M | -110.28%-119M | 461.88%1.16B | 63.43%-320M | -41.82%-875M | -228.19%-617M | -418.64%-188M | 103.96%59M | -955.75%-1.49B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 65.16%-85M | -6.09%-244M | -54.36%-230M | -35.45%-149M | 52.59%-110M | 0.00%-232M | -19.59%-232M | 1.02%-194M | -8.29%-196M | 1.09%-181M |
| Interest received (cash flow from operating activities) | -18.25%309M | -22.86%378M | 12.90%490M | -9.21%434M | -16.58%478M | 10.83%573M | 6.82%517M | 0.83%484M | -50.31%480M | 189.22%966M |
| Tax refund paid | -399.09%-1.98B | 122.98%661M | -175.84%-2.88B | 20.14%-1.04B | 39.93%-1.31B | -254.07%-2.17B | 64.47%-614M | -187.52%-1.73B | 25.16%-601M | 18.39%-803M |
| Other operating cash inflow (outflow) | -33.66%-957M | 28.54%-716M | 8.66%-1B | -11.26%-1.1B | -866.67%-986M | -5,200.00%-102M | -33.33%2M | -50.00%3M | -99.36%6M | 46,650.00%931M |
| Operating cash flow | 11.17%11.57B | 480.21%10.41B | -80.40%1.79B | 6.52%9.16B | -37.21%8.6B | 19.12%13.69B | 27.58%11.49B | -34.88%9.01B | 17.47%13.83B | 23.79%11.78B |
| Investing cash flow | ||||||||||
| Net business purchase and sale | ---681M | --0 | --1.21B | --0 | ---- | 48.54%-1.16B | ---2.26B | ---- | -553.08%-1.77B | --390M |
| Net investment product transactions | -60.44%2.52B | 169.14%6.36B | -13.00%2.36B | -53.65%2.72B | 1,000.94%5.86B | 943.14%532M | 109.60%51M | -171.37%-531M | 113.21%744M | -868.04%-5.63B |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---2M | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | --8M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -42.34%-9.32B | 31.00%-6.55B | -332.40%-9.49B | 187.13%4.08B | 38.58%-4.69B | -47.81%-7.63B | 4.81%-5.16B | 20.38%-5.42B | -0.13%-6.81B | 21.44%-6.8B |
| Investing cash flow | -3,839.47%-7.49B | 96.79%-190M | -186.98%-5.92B | 482.21%6.81B | 114.15%1.17B | -12.06%-8.26B | -23.83%-7.37B | 24.00%-5.95B | 34.97%-7.83B | -30.37%-12.05B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 96.80%-214M | -251.07%-6.7B | 153.42%4.43B | -19.07%-8.3B | -485.71%-6.97B | 48.77%-1.19B | -223.89%-2.32B | 177.74%1.88B | -227.62%-2.41B | -41.23%1.89B |
| Net common stock issuance | -20.38%-2.32B | -108.21%-1.93B | 49.45%-926M | -798.04%-1.83B | 86.28%-204M | -12.06%-1.49B | 36.72%-1.33B | -69,800.00%-2.1B | 99.82%-3M | -20,600.00%-1.66B |
| Cash dividends paid | -1.80%-2.54B | -3.65%-2.5B | -18.85%-2.41B | 0.44%-2.03B | -2.36%-2.04B | -20.69%-1.99B | -17.80%-1.65B | 11.62%-1.4B | -10.54%-1.58B | -0.14%-1.43B |
| Cash dividends for minorities | 49.19%-63M | -85.07%-124M | -4.69%-67M | -220.00%-64M | 41.18%-20M | -385.71%-34M | -600.00%-7M | 0.00%-1M | ---1M | ---- |
| Net other fund-raising expenses | 56.44%-44M | -320.83%-101M | 82.35%-24M | -29.52%-136M | 43.55%-105M | -4.49%-186M | -10.56%-178M | -37.61%-161M | -53.95%-117M | -46.15%-76M |
| Financing cash flow | 54.31%-5.18B | -1,226.81%-11.35B | 108.15%1.01B | -32.38%-12.36B | -91.06%-9.34B | 10.89%-4.89B | -207.52%-5.48B | 56.68%-1.78B | -223.08%-4.12B | -173.81%-1.27B |
| Net cash flow | ||||||||||
| Beginning cash position | -6.31%10.82B | -20.19%11.55B | 48.90%14.47B | 4.86%9.72B | 14.38%9.27B | -14.51%8.1B | -2.00%9.48B | 29.43%9.67B | -18.43%7.47B | 35.55%9.16B |
| Current changes in cash | 2.75%-1.1B | 63.83%-1.13B | -186.57%-3.12B | 739.86%3.6B | -20.56%429M | 139.56%540M | -207.48%-1.37B | -32.52%1.27B | 221.81%1.88B | -177.33%-1.55B |
| Effect of exchange rate changes | 105.00%820M | 104.08%400M | -71.68%196M | 3,360.00%692M | 116.81%20M | 79.52%-119M | 57.40%-581M | -700.88%-1.36B | 264.49%227M | -137.10%-138M |
| Cash adjustments other than cash changes | ---- | -200.00%-1M | -99.78%1M | 45,600.00%457M | -99.87%1M | 30.30%744M | 676.77%571M | -210.00%-99M | 1,900.00%90M | -115.63%-5M |
| End cash Position | -2.56%10.54B | -6.31%10.82B | -20.19%11.55B | 48.90%14.47B | 4.86%9.72B | 14.38%9.27B | -14.51%8.1B | -2.00%9.48B | 29.43%9.67B | -18.43%7.47B |
| Free cash flow | 11.17%11.57B | 480.21%10.41B | -80.40%1.79B | 6.52%9.16B | -37.21%8.6B | 19.12%13.69B | 27.58%11.49B | -34.88%9.01B | 17.47%13.83B | 23.79%11.78B |
| 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 |