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 | -23.65%365.82M | -88.56%479.1M | 97.08%4.19B | 46.40%2.12B | -18.20%1.45B | -62.73%1.77B | 526.57%4.76B | -82.12%759.64M | 906.96%4.25B | -74.93%421.91M |
| Net profit before non-cash adjustment | -13.24%1.48B | 12.01%1.71B | -41.00%1.53B | -23.73%2.59B | 11.08%3.39B | 31.78%3.05B | -11.52%2.32B | -5.63%2.62B | 20.55%2.78B | 24.77%2.3B |
| Total adjustment of non-cash items | 43.38%455.77M | 3,103.16%317.88M | -102.57%-10.59M | 84.10%411.93M | 39.06%223.76M | 13.88%160.91M | 2.82%141.3M | -53.38%137.42M | -47.06%294.78M | -7.07%556.81M |
| -Depreciation and amortization | 7.22%262.41M | 9.96%244.73M | 14.18%222.57M | 6.37%194.93M | -2.25%183.26M | -7.81%187.48M | 0.20%203.37M | -16.92%202.97M | 11.01%244.3M | 8.22%220.06M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --10.7M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 888.60%76.85M |
| -Disposal profit | ---23.41M | --0 | -844.64%-87.73M | 339.79%11.78M | 152.68%2.68M | -5,396.88%-5.09M | -99.73%96K | 205.90%35.91M | -107.09%-33.91M | 259.25%478.32M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -281.51%-51.51M |
| -Other non-cash items | 247.09%216.77M | 142.95%62.45M | -170.86%-145.42M | 442.63%205.22M | 276.03%37.82M | 65.44%-21.49M | 38.73%-62.17M | -220.24%-101.46M | 150.56%84.38M | -162.18%-166.92M |
| Changes in working capital | -1.60%-1.57B | -158.01%-1.55B | 404.97%2.67B | 59.58%-875.57M | -50.23%-2.17B | -162.68%-1.44B | 215.16%2.3B | -269.62%-2B | 148.31%1.18B | -220.01%-2.44B |
| -Change in receivables | 110.09%325.7M | -205.11%-3.23B | 193.62%3.07B | 166.90%1.05B | -84.52%-1.56B | -135.35%-847.63M | 174.76%2.4B | -388.32%-3.21B | 342.42%1.11B | 78.86%-458.92M |
| -Change in inventory | 34.06%-253.73M | -108.67%-384.8M | 70.36%-184.41M | -501.80%-622.2M | 288.60%154.85M | 4.20%-82.11M | 70.31%-85.71M | -144.78%-288.68M | 157.72%644.59M | -245.04%-1.12B |
| -Change in payables | -188.41%-1.8B | 2,818.89%2.03B | 93.95%-74.69M | -35.52%-1.23B | -208.16%-910.34M | -203.86%-295.41M | -105.95%-97.22M | 319.06%1.64B | 15.02%-746.52M | -151.48%-878.44M |
| -Provision for loans, leases and other losses | -101.31%-590K | 269.24%44.94M | -195.68%-26.56M | 683.66%27.75M | -305.22%-4.76M | 106.17%2.32M | -225.07%-37.55M | 156.33%30.02M | ---53.3M | ---- |
| -Changes in other current assets | 1,531.53%150.02M | 91.00%-10.48M | -24.19%-116.45M | -159.28%-93.76M | 172.21%158.18M | -278.17%-219.06M | 173.81%122.95M | -175.59%-166.57M | 1,233.84%220.35M | -37.17%16.52M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -150.23%-15.08M | 5.87%-6.03M | -15.00%-6.4M | 14.42%-5.57M | 23.75%-6.51M | 32.48%-8.53M | 26.46%-12.64M | 25.17%-17.18M | 31.61%-22.96M | 31.23%-33.57M |
| Interest received (cash flow from operating activities) | 13.21%68.69M | -15.85%60.68M | 19.62%72.1M | 5.10%60.28M | 3.86%57.35M | -1.82%55.22M | 34.74%56.25M | 24.35%41.75M | -3.31%33.57M | 34.47%34.72M |
| Tax refund paid | 4.78%-504.88M | -5.68%-530.23M | 55.78%-501.72M | -23.63%-1.13B | -5.64%-917.85M | -9.78%-868.84M | 4.05%-791.47M | 4.50%-824.86M | 8.17%-863.69M | -721.55%-940.51M |
| Other operating cash inflow (outflow) | 0 | 0 | -1K | 0 | -1K | 0 | -1K | 0 | 0.00%1K | 1K |
| Operating cash flow | -2,531.90%-85.46M | -99.91%3.51M | 259.14%3.75B | 78.83%1.04B | -38.63%583.97M | -76.28%951.59M | 9,968.45%4.01B | -101.20%-40.65M | 756.19%3.4B | -133.48%-517.44M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -7.08%-151.36M | 76.15%-141.34M | -257.14%-592.61M | -34.16%-165.93M | -22.39%-123.68M | 17.93%-101.05M | 20.48%-123.12M | 15.67%-154.84M | -160.69%-183.62M | 67,485.75%302.56M |
| Net intangibles purchase and sale | -161.84%-38.82M | 77.72%-14.83M | 74.57%-66.54M | -261.10%-261.69M | -1,065.28%-72.47M | -112.40%-6.22M | -306.67%-2.93M | 92.80%-720K | -78.15%-10M | 13.81%-5.62M |
| Net investment product transactions | -77.33%-189.33M | 64.34%-106.77M | 49.57%-299.37M | -120.70%-593.62M | -227.47%-268.97M | 135.17%211M | 15.96%-600M | -255.12%-713.98M | -407.81%-201.05M | 231.86%65.32M |
| Advance cash and loans provided to other parties | -4,900.00%-50M | ---1M | --0 | ---- | ---800K | ---- | ---- | ---- | ---300K | ---- |
| Repayment of advance payments to other parties and cash income from loans | 1,566.67%500K | -92.50%30K | 0.00%400K | --400K | ---- | ---- | ---- | -96.70%100K | -52.66%3.03M | -13.53%6.39M |
| Net changes in other investments | ---- | ---- | ---- | ---- | ---- | -100.00%-2K | -200.00%-1K | --1K | ---- | 200.00%360M |
| Investing cash flow | -62.56%-429M | 72.46%-263.9M | 6.14%-958.12M | -119.10%-1.02B | -549.17%-465.91M | 114.29%103.73M | 16.49%-726.05M | -121.82%-869.44M | -153.79%-391.95M | 278.11%728.65M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | --0 | --0 | --0 | -43.19%-100M | 76.23%-69.84M | 40.73%-293.84M | -22.48%-495.74M | 46.55%-404.77M | 9.64%-757.28M | 34.18%-838.08M |
| Net common stock issuance | ---- | ---- | ---- | ---- | ---411K | ---- | ---101K | ---- | ---- | -11,112.29%-20.07M |
| Increase or decrease of lease financing | 0.72%-4.11M | 1.31%-4.14M | 10.57%-4.2M | 33.70%-4.69M | 24.42%-7.08M | 39.16%-9.37M | 46.29%-15.4M | 28.30%-28.67M | 27.72%-39.98M | 16.59%-55.32M |
| Cash dividends paid | -20.34%-442.14M | 28.89%-367.4M | 12.26%-516.7M | -14.39%-588.9M | -40.08%-514.83M | 0.08%-367.52M | -24.98%-367.8M | -33.45%-294.28M | -19.98%-220.51M | -126.60%-183.79M |
| Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---20M | ---- | 0.00%-1K | 0.00%-1K | ---1K | ---- |
| Financing cash flow | -20.11%-446.25M | 28.67%-371.54M | 24.90%-520.9M | -13.30%-693.6M | 8.73%-612.16M | 23.70%-670.73M | -20.79%-879.03M | 28.50%-727.71M | 7.24%-1.02B | 22.78%-1.1B |
| Net cash flow | ||||||||||
| Beginning cash position | -10.52%5.36B | 60.74%5.99B | -14.98%3.73B | -10.11%4.38B | 8.51%4.88B | 115.35%4.49B | -43.27%2.09B | 117.33%3.68B | -34.35%1.69B | -9.68%2.58B |
| Current changes in cash | -52.03%-960.71M | -127.82%-631.93M | 438.95%2.27B | -35.63%-670.14M | -228.48%-494.11M | -84.02%384.59M | 246.95%2.41B | -182.48%-1.64B | 324.10%1.99B | -211.41%-886.05M |
| Effect of exchange rate changes | ---- | -71.82%1.87M | -51.49%6.62M | 1,064.82%13.64M | 149.00%1.17M | -1,371.28%-2.39M | -50.66%188K | 1,007.14%381K | -105.52%-42K | -90.87%761K |
| Cash adjustments other than cash changes | ---1K | ---- | -1,446,600.00%-14.47M | ---1K | ---- | ---1K | ---- | --46.15M | ---- | ---- |
| End cash Position | -17.92%4.4B | -10.52%5.36B | 60.74%5.99B | -14.98%3.73B | -10.11%4.38B | 8.51%4.88B | 115.35%4.49B | -43.27%2.09B | 117.33%3.68B | -34.35%1.69B |
| Free cash flow | -82.96%-279.29M | -104.94%-152.66M | 401.05%3.09B | 63.74%616.68M | -55.39%376.62M | -78.27%844.32M | 2,064.61%3.89B | -106.18%-197.79M | 577.52%3.2B | -146.15%-670.5M |
| 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 |