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 | -5.95%13.75B | 205.95%14.62B | -54.13%4.78B | 28.74%10.41B | -17.00%8.09B | -5.63%9.75B | -33.79%10.33B | 29.23%15.6B | -18.22%12.07B | 39.26%14.76B |
| Net profit before non-cash adjustment | 11.97%11.78B | 38.05%10.52B | -9.50%7.62B | 122.93%8.42B | -29.88%3.78B | -21.08%5.39B | -6.65%6.82B | 20.43%7.31B | 39.04%6.07B | 83.33%4.37B |
| Total adjustment of non-cash items | -67.91%1.52B | -35.97%4.73B | 81.62%7.38B | 14.06%4.07B | 0.20%3.56B | 5.27%3.56B | -22.92%3.38B | -33.22%4.38B | 6.45%6.57B | -8.42%6.17B |
| -Depreciation and amortization | 1.40%5.16B | -1.83%5.09B | -0.19%5.18B | 1.49%5.19B | -5.35%5.12B | 7.69%5.4B | 1.44%5.02B | -0.36%4.95B | -5.18%4.97B | -8.19%5.24B |
| -Reversal of impairment losses recognized in profit and loss | 368.20%2.75B | -75.82%588M | 613.20%2.43B | -51.63%341M | 131.91%705M | --304M | ---- | ---- | 247.44%271M | -66.67%78M |
| -Share of associates | 4.65%-41M | -104.76%-43M | -112.65%-21M | 1,283.33%166M | 154.55%12M | -37.50%-22M | -220.00%-16M | 88.89%-5M | 6.25%-45M | -20.00%-48M |
| -Disposal profit | -191.05%-3.02B | -72.02%-1.04B | -109.72%-604M | 80.83%-288M | -594.08%-1.5B | 147.95%304M | -328.38%-634M | -242.31%-148M | 0.97%104M | 194.29%103M |
| -Net exchange gains and losses | 93.48%-3M | 54.90%-46M | -500.00%-102M | 46.88%-17M | 0.00%-32M | -633.33%-32M | 127.27%6M | -237.50%-22M | -71.93%16M | 46.15%57M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---750M | ---- | ---- | ---- | ---- |
| -Other non-cash items | -1,937.02%-3.33B | -63.58%181M | 137.42%497M | -80.93%-1.33B | 55.54%-734M | -65.93%-1.65B | -156.44%-995M | -130.94%-388M | 69.23%1.25B | -2.88%741M |
| Changes in working capital | 171.99%455M | 93.82%-632M | -394.20%-10.23B | -378.09%-2.07B | -7.69%744M | 544.80%806M | -96.80%125M | 789.58%3.9B | -113.40%-566M | 185.09%4.23B |
| -Change in receivables | 187.43%2.39B | -62.28%-2.74B | 40.68%-1.69B | -263.43%-2.84B | -61.40%1.74B | 108.76%4.51B | 264.61%2.16B | -248.98%-1.31B | -67.23%880M | 243.35%2.69B |
| -Change in inventory | 79.33%911M | 107.33%508M | -88.24%-6.93B | -505.95%-3.68B | 609.55%907M | 90.79%-178M | -151.44%-1.93B | 486.27%3.76B | -66.98%641M | 747.60%1.94B |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | -8,883.33%-1.08B | -113.04%-12M | 137.55%92M | -178.03%-245M | 6,180.00%314M | -93.42%5M |
| -Change in payables | -278.72%-2.8B | 194.73%1.57B | -138.86%-1.65B | 380.41%4.25B | 58.11%-1.52B | -436.94%-3.62B | -125.25%-674M | 179.89%2.67B | -649.51%-3.34B | -51.44%608M |
| -Provision for loans, leases and other losses | -264.52%-51M | -29.55%31M | -78.43%44M | 12.71%204M | -71.50%181M | 202.38%635M | 40.94%210M | -61.10%149M | 93.43%383M | -16.46%198M |
| -Changes in other current assets | ---- | ---- | ---- | ---- | 197.33%511M | -293.01%-525M | 124.35%272M | -300.54%-1.12B | 145.96%557M | -177.64%-1.21B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -3.35%-339M | -0.92%-328M | -82.58%-325M | 9.64%-178M | 28.10%-197M | -0.74%-274M | 9.33%-272M | 22.28%-300M | 14.79%-386M | -13.25%-453M |
| Interest received (cash flow from operating activities) | 21.07%1.72B | 11.60%1.42B | 19.03%1.28B | 4.18%1.07B | -8.45%1.03B | 5.14%1.12B | 7.76%1.07B | -2.94%992M | 16.27%1.02B | 5.40%879M |
| Tax refund paid | -61.04%-4.76B | 4.80%-2.95B | -37.06%-3.1B | -69.46%-2.26B | 47.24%-1.34B | -33.40%-2.53B | 12.25%-1.9B | -11.15%-2.16B | -15.28%-1.95B | -75.65%-1.69B |
| Other operating cash inflow (outflow) | 529.91%674M | 198.17%107M | -153.96%-109M | -58.61%202M | 488M | 0 | -1M | 0 | 0 | -200.00%-1M |
| Operating cash flow | -14.12%11.05B | 411.29%12.86B | -72.79%2.52B | 14.53%9.25B | 0.11%8.07B | -12.59%8.06B | -34.70%9.23B | 31.29%14.13B | -20.27%10.76B | 34.00%13.5B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -8.76%-4.95B | -5.83%-4.56B | -30.03%-4.3B | 37.14%-3.31B | 1.11%-5.27B | 0.95%-5.33B | -38.81%-5.38B | -19.43%-3.87B | 46.43%-3.24B | -60.75%-6.05B |
| Net business purchase and sale | -101.23%-30M | --2.44B | --0 | ---- | ---1B | ---- | -481.01%-682M | 190.40%179M | ---198M | ---- |
| Net investment product transactions | -9.48%1.97B | 36.60%2.17B | 269.77%1.59B | -86.95%430M | 132.63%3.29B | 331.00%1.42B | -3,505.88%-613M | 88.19%-17M | -140.00%-144M | 3,372.73%360M |
| Advance cash and loans provided to other parties | 80.00%-1M | 80.77%-5M | 84.52%-26M | -281.82%-168M | -450.00%-44M | 83.33%-8M | 40.00%-48M | -2,566.67%-80M | -50.00%-3M | 0.00%-2M |
| Repayment of advance payments to other parties and cash income from loans | 3,600.00%111M | -95.52%3M | 8.06%67M | 6,100.00%62M | -87.50%1M | 300.00%8M | -96.92%2M | 2,066.67%65M | -50.00%3M | -95.31%6M |
| Net changes in other investments | 81.67%-81M | -49.32%-442M | 16.62%-296M | -43.72%-355M | -557.41%-247M | -94.65%54M | 2,627.03%1.01B | 131.90%37M | 3.33%-116M | -0.84%-120M |
| Investing cash flow | -672.35%-2.99B | 86.97%-387M | 11.13%-2.97B | -2.42%-3.34B | 15.38%-3.26B | 32.46%-3.86B | -54.73%-5.71B | 0.32%-3.69B | 36.30%-3.7B | -58.83%-5.81B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 9.57%-1.64B | -216.84%-1.82B | 115.45%1.56B | -1,621.45%-10.07B | -56.01%662M | 1,535.87%1.51B | 103.42%92M | 44.72%-2.69B | -64.57%-4.87B | -11.20%-2.96B |
| Net common stock issuance | -108.52%-5.17B | -23.73%-2.48B | -30.34%-2B | -51,100.00%-1.54B | 99.84%-3M | 14.50%-1.91B | -25.08%-2.23B | -59,433.33%-1.79B | 99.63%-3M | -20,425.00%-821M |
| Increase or decrease of lease financing | 5.26%-126M | 20.83%-133M | 8.20%-168M | -38.64%-183M | -7.32%-132M | -296.77%-123M | 51.56%-31M | -10.34%-64M | 7.94%-58M | 10.00%-63M |
| Cash dividends paid | -51.09%-2.14B | 31.25%-1.42B | -66.08%-2.06B | 0.08%-1.24B | 3.65%-1.24B | 16.73%-1.29B | -36.75%-1.55B | 0.09%-1.13B | 1.82%-1.13B | -0.09%-1.15B |
| Net other fund-raising expenses | 103.44%38M | -22.08%-1.11B | 12.29%-906M | -69.62%-1.03B | 78.71%-609M | -189.28%-2.86B | -13.68%-989M | 69.79%-870M | -158.53%-2.88B | -2.30%-1.11B |
| Financing cash flow | -30.02%-9.04B | -94.11%-6.95B | 74.54%-3.58B | -962.31%-14.07B | 71.70%-1.32B | 0.68%-4.68B | 28.01%-4.71B | 26.83%-6.54B | -46.35%-8.94B | -22.79%-6.11B |
| Net cash flow | ||||||||||
| Beginning cash position | 55.63%16.12B | -26.38%10.36B | -36.20%14.07B | 17.84%22.06B | -2.34%18.72B | -6.14%19.17B | 23.88%20.42B | -10.27%16.49B | 6.84%18.37B | 11.06%17.2B |
| Current changes in cash | -117.72%-979M | 236.99%5.53B | 50.56%-4.03B | -334.01%-8.16B | 843.50%3.49B | 60.69%-469M | -130.63%-1.19B | 306.85%3.9B | -219.48%-1.88B | 9.60%1.58B |
| Effect of exchange rate changes | -94.12%14M | -25.86%238M | 84.48%321M | 219.18%174M | -603.45%-146M | 117.68%29M | -490.48%-164M | 4,300.00%42M | 99.81%-1M | -289.45%-521M |
| Cash adjustments other than cash changes | ---- | ---1M | ---- | ---- | 77.78%-2M | -108.74%-9M | --103M | ---- | -101.65%-2M | --121M |
| End cash Position | -5.99%15.16B | 55.63%16.12B | -26.38%10.36B | -36.20%14.07B | 17.84%22.06B | -2.34%18.72B | -6.14%19.17B | 23.88%20.42B | -10.27%16.49B | 6.84%18.37B |
| Free cash flow | -33.97%5.46B | 509.60%8.27B | -135.07%-2.02B | 114.37%5.76B | 3.55%2.69B | -24.56%2.6B | -66.19%3.44B | 47.79%10.17B | -6.64%6.88B | 20.98%7.37B |
| 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 |