Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (FY)Nov 30, 2025 | (FY)Nov 30, 2024 | (FY)Nov 30, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | (FY)Nov 30, 2017 | (FY)Nov 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -198.91%-453M | -12.60%458M | 141.32%524M | -216.87%-1.27B | 123.25%1.09B | 206.35%486M | -38.07%-457M | 9.81%-331M | -128.97%-367M | 376.03%1.27B |
| Net profit before non-cash adjustment | 46.61%497M | 13.76%339M | 9.96%298M | 32.84%271M | 537.50%204M | -66.32%32M | 513.04%95M | -113.07%-23M | -52.17%176M | -18.58%368M |
| Total adjustment of non-cash items | -100.91%-1M | 279.31%110M | 45.00%29M | 1,900.00%20M | -96.88%1M | -74.40%32M | 268.92%125M | 14.94%-74M | -29.85%-87M | -194.37%-67M |
| -Depreciation and amortization | 20.00%6M | 0.00%5M | -37.50%5M | 14.29%8M | 75.00%7M | 33.33%4M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
| -Disposal profit | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| -Net exchange gains and losses | ---3M | --0 | 55.56%-4M | -200.00%-9M | -250.00%-3M | -33.33%2M | --3M | --0 | --0 | ---1M |
| -Other non-cash items | -103.81%-4M | 275.00%105M | 33.33%28M | 800.00%21M | -111.54%-3M | -78.15%26M | 254.55%119M | 14.44%-77M | -30.43%-90M | -201.47%-69M |
| Changes in working capital | -11,987.50%-951M | -95.96%8M | 112.71%198M | -276.84%-1.56B | 110.77%881M | 161.56%418M | -191.42%-679M | 48.90%-233M | -147.20%-456M | 198.37%966M |
| -Change in receivables | -1,581.48%-454M | 15.63%-27M | 43.86%-32M | -470.00%-57M | ---10M | --0 | -158.33%-7M | 185.71%12M | -145.16%-14M | 82.35%31M |
| -Change in inventory | -751.85%-460M | 45.45%-54M | 91.92%-99M | -318.75%-1.23B | 241.46%560M | 125.95%164M | -454.39%-632M | 75.32%-114M | ---462M | ---- |
| -Change in prepaid assets | -251.22%-124M | -65.55%82M | 215.53%238M | -187.29%-206M | 21.03%236M | 367.12%195M | 30.48%-73M | -652.63%-105M | -65.45%19M | 222.22%55M |
| -Change in payables | -85.51%41M | 303.60%283M | -167.31%-139M | -167.53%-52M | 175.00%77M | --28M | ---- | -78.13%7M | 455.56%32M | 87.50%-9M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 120.45%9M |
| -Provision for loans, leases and other losses | 466.67%11M | -113.04%-3M | 675.00%23M | -106.67%-4M | 475.00%60M | -200.00%-16M | --16M | ---- | ---- | ---- |
| -Changes in other current assets | 112.82%35M | -231.88%-273M | 1,578.57%207M | 66.67%-14M | -189.36%-42M | 176.47%47M | 151.52%17M | -6.45%-33M | -103.52%-31M | 205.01%880M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 17.81%-60M | -128.13%-73M | -146.15%-32M | 51.85%-13M | -12.50%-27M | -100.00%-24M | 7.69%-12M | 7.14%-13M | -7.69%-14M | 27.78%-13M |
| Interest received (cash flow from operating activities) | 50.00%15M | 233.33%10M | 0.00%3M | -25.00%3M | 33.33%4M | 0.00%3M | 0.00%3M | 50.00%3M | -95.74%2M | -29.85%47M |
| Tax refund paid | 31.63%-147M | -841.38%-215M | 123.02%29M | -263.64%-126M | 167.54%77M | -128.00%-114M | -179.37%-50M | 125.00%63M | 129.17%28M | 27.82%-96M |
| Other operating cash inflow (outflow) | -1M | 0 | 0 | 200.00%1M | 0.00%-1M | 0.00%-1M | -200.00%-1M | 200.00%1M | -1M | 0 |
| Operating cash flow | -458.89%-646M | -65.65%180M | 137.35%524M | -223.29%-1.4B | 225.14%1.14B | 167.70%350M | -86.64%-517M | 21.31%-277M | -129.21%-352M | 322.32%1.21B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -12,925.00%-521M | -300.00%-4M | 50.00%-1M | 71.43%-2M | -75.00%-7M | 42.86%-4M | ---7M | --0 | -5,300.00%-54M | 99.50%-1M |
| Net intangibles purchase and sale | ---- | --0 | --0 | 75.00%-1M | ---4M | ---- | ---- | ---- | ---- | --0 |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---265M | ---- | ---- | ---- | --0 | ---- |
| Net investment product transactions | ---- | --0 | ---10M | --0 | ---- | ---- | ---- | 195.50%191M | -1,052.38%-200M | 320.00%21M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | 45.95%-20M | 93.25%-37M | -1,511.76%-548M | ---34M | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | 100.00%20M | --10M | ---- | ---- | 10.21%259M | --235M | ---- | ---- | ---- | 533.33%65M |
| Net changes in other investments | -159.17%-142M | 184.51%240M | -735.29%-284M | -3,500.00%-34M | -87.50%1M | --8M | ---- | -80.00%-9M | -150.00%-5M | -90.29%10M |
| Investing cash flow | -361.38%-643M | 183.39%246M | -417.54%-295M | -7.55%-57M | 82.85%-53M | -653.66%-309M | -122.53%-41M | 170.27%182M | -372.63%-259M | 188.79%95M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 2,840.00%1.23B | -108.41%-45M | -55.64%535M | 263.41%1.21B | -858.44%-738M | -112.52%-77M | 372.12%615M | -197.84%-226M | 208.45%231M | -140.04%-213M |
| Net common stock issuance | ---- | ---- | ---- | ---- | --0 | --15M | ---- | -92.86%1M | --14M | ---- |
| Issuance fees | 34.88%-28M | -104.76%-43M | -75.00%-21M | -100.00%-12M | 62.50%-6M | -33.33%-16M | ---12M | --0 | ---- | ---- |
| Cash dividends paid | -2.70%-38M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | 0.00%-37M | -2.78%-37M |
| Net other fund-raising expenses | ---- | 66.67%-1M | 40.00%-3M | -66.67%-5M | -200.00%-3M | 50.00%-1M | -300.00%-2M | 125.00%1M | ---4M | ---- |
| Financing cash flow | 1,026.19%1.17B | -126.58%-126M | -58.85%474M | 246.94%1.15B | -575.86%-784M | -120.57%-116M | 316.09%564M | -227.94%-261M | 181.60%204M | -143.78%-250M |
| Net cash flow | ||||||||||
| Beginning cash position | 19.67%1.84B | 85.39%1.54B | -26.47%828M | 37.15%1.13B | -8.57%821M | 0.56%898M | -28.56%893M | -27.75%1.25B | 152.19%1.73B | -12.50%686M |
| Current changes in cash | -140.67%-122M | -57.33%300M | 328.25%703M | -202.33%-308M | 501.33%301M | -1,350.00%-75M | 101.69%6M | 12.53%-356M | -138.76%-407M | 1,446.15%1.05B |
| Effect of exchange rate changes | 100.00%2M | -75.00%1M | -55.56%4M | 200.00%9M | 250.00%3M | 33.33%-2M | ---3M | --0 | --0 | --0 |
| Cash adjustments other than cash changes | ---- | --1M | ---- | 0.00%1M | --1M | ---- | 300.00%2M | 98.63%-1M | -1,116.67%-73M | 70.00%-6M |
| End cash Position | -6.53%1.72B | 19.67%1.84B | 85.39%1.54B | -26.47%828M | 37.15%1.13B | -8.57%821M | 0.56%898M | -28.56%893M | -27.75%1.25B | 152.19%1.73B |
| Free cash flow | -763.07%-1.17B | -66.35%176M | 137.20%523M | -225.42%-1.41B | 223.99%1.12B | 166.03%346M | -89.17%-524M | 31.77%-277M | -133.72%-406M | 262.26%1.2B |
| 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 |