Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Apr 30, 2025 | (FY)Apr 30, 2024 | (FY)Apr 30, 2023 | (FY)Apr 30, 2022 | (FY)Apr 30, 2021 | (FY)Apr 30, 2020 | (FY)Apr 30, 2019 | (FY)Apr 30, 2018 | (FY)Apr 30, 2017 | (FY)Apr 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 1,353.77%1.25B | -93.55%86.16M | 8.80%1.33B | -0.91%1.23B | 817.45%1.24B | -87.58%134.96M | -9.73%1.09B | -22.57%1.2B | 19.46%1.56B | 1,985.59%1.3B |
| Net profit before non-cash adjustment | 1.89%845.21M | 728.17%829.51M | -77.21%100.16M | -32.14%439.46M | 21.21%647.58M | -38.08%534.28M | -12.00%862.86M | 58.25%980.55M | -31.41%619.6M | 32.14%903.39M |
| Total adjustment of non-cash items | 124.59%1.01B | -61.80%448.57M | 69.78%1.17B | 30.16%691.62M | 10.13%531.36M | -27.55%482.46M | 4.53%665.92M | 114.23%637.06M | -61.05%297.37M | 13.83%763.48M |
| -Depreciation and amortization | -1.42%971.63M | 0.80%985.67M | 60.61%977.89M | 9.11%608.87M | 3.30%558.03M | 3.72%540.22M | -1.79%520.85M | 3.12%530.36M | 8.10%514.29M | -0.75%475.76M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | 436.92%378.5M | 58.57%70.5M | --44.46M | ---- | ---- | ---- | --27.38M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --22.57M |
| -Share of associates | 1,114.01%25.7M | 90.98%-2.53M | -144.63%-28.09M | -0.04%62.95M | 166.38%62.98M | -24.68%23.64M | 215.70%31.39M | -12.79%-27.13M | -167.33%-24.05M | 77.26%35.72M |
| -Disposal profit | -171.40%-6.75M | 0.00%9.46M | -39.95%9.46M | 38.84%15.75M | -92.17%11.34M | 1,025.91%144.82M | -8.75%12.86M | 173.21%14.1M | -156.36%-19.25M | -6.40%34.17M |
| -Net exchange gains and losses | 96.93%-1.76M | -120.26%-57.39M | 47.20%-26.05M | -27.18%-49.34M | -195.99%-38.8M | 1,176.60%40.42M | 112.39%3.17M | -328.43%-25.55M | -118.08%-5.96M | 164.27%32.98M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---80.03M |
| -Other non-cash items | 103.83%18.63M | -253.98%-486.64M | -704.05%-137.48M | 83.97%-17.1M | 60.00%-106.65M | -373.06%-266.63M | -32.78%97.65M | 174.49%145.27M | -180.49%-195.03M | 30.27%242.32M |
| Changes in working capital | 49.65%-600.14M | -2,073.02%-1.19B | -36.92%60.41M | 61.77%95.77M | 106.71%59.2M | -99.55%-881.79M | -6.85%-441.89M | -164.82%-413.54M | 274.73%638.03M | 71.74%-365.15M |
| -Change in receivables | 82.48%-127.2M | -1,661.78%-725.85M | -124.35%-41.2M | -58.88%169.17M | 2,000.81%411.36M | 95.14%-21.64M | -85.18%-445.22M | -128.15%-240.42M | 304.73%854.12M | -3,163.54%-417.19M |
| -Change in inventory | -26.67%-589.2M | 6.70%-465.16M | -746.10%-498.57M | 90.51%-58.93M | -63.16%-620.93M | -263.32%-380.58M | -225.04%-104.75M | 147.41%83.77M | 61.52%-176.7M | 43.54%-459.26M |
| -Change in payables | -122.38%-35.86M | -103.19%-16.13M | 405.05%505.08M | -179.45%-165.57M | 161.88%208.4M | -692.65%-336.81M | 156.14%56.83M | -429.75%-101.24M | -94.07%30.7M | 235.66%517.74M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---6.44M |
| -Provision for loans, leases and other losses | 899.41%152.12M | -84.00%15.22M | -37.06%95.11M | 150.26%151.1M | 142.29%60.38M | -378.57%-142.76M | 132.92%51.25M | -613.74%-155.66M | ---21.81M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---48.28M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -48.17%-139.75M | -4.56%-94.31M | -20.48%-90.2M | -13.11%-74.87M | 11.73%-66.19M | 17.49%-74.99M | 11.87%-90.88M | 17.74%-103.12M | 18.07%-125.36M | 19.15%-153M |
| Interest received (cash flow from operating activities) | 7.98%32.67M | 4.96%30.26M | 18.35%28.83M | -78.53%24.36M | 313.09%113.47M | 5.62%27.47M | -27.03%26.01M | 9.97%35.64M | -18.82%32.41M | 20.57%39.92M |
| Tax refund paid | -177.67%-220.29M | 69.55%-79.34M | -0.58%-260.53M | -20.74%-259.02M | 5.94%-214.52M | 25.87%-228.07M | -80.11%-307.65M | 37.58%-170.82M | -95.97%-273.67M | 48.86%-139.65M |
| Other operating cash inflow (outflow) | -65.36%68.23M | 157.58%196.95M | 6.02%76.46M | -42.28%72.12M | 302.30%124.95M | 46.45%31.06M | -43.31%21.21M | 37.41M | 0 | 0 |
| Operating cash flow | 611.01%993.37M | -87.17%139.71M | 10.10%1.09B | -17.26%989.44M | 1,191.36%1.2B | -114.90%-109.57M | -26.68%735.57M | -15.58%1B | 13.29%1.19B | 386.00%1.05B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 30.34%-594.84M | 45.28%-853.95M | 58.51%-1.56B | -28.04%-3.76B | -634.45%-2.94B | 35.26%-399.99M | 26.52%-617.81M | -69.60%-840.75M | -82.86%-495.73M | 68.63%-271.1M |
| Net intangibles purchase and sale | -42.15%-30.19M | 64.93%-21.24M | -1,954.80%-60.56M | 53.43%-2.95M | 45.25%-6.33M | -43.62%-11.56M | 76.92%-8.05M | -278.27%-34.86M | -85.13%-9.22M | 63.25%-4.98M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | 101.36%1.02M | 34.55%-74.5M | ---113.83M | ---- |
| Net investment product transactions | --19.22M | --0 | --500K | --0 | --0 | --0 | -102.78%-5M | 3,000.90%179.89M | -249.35%-6.2M | 87.01%-1.78M |
| Advance cash and loans provided to other parties | 36.53%-5.45M | 35.20%-8.58M | -38.32%-13.24M | 92.33%-9.57M | 37.64%-124.81M | -123.03%-200.15M | -1,262.41%-89.74M | 95.39%-6.59M | -57.32%-142.8M | 27.83%-90.77M |
| Repayment of advance payments to other parties and cash income from loans | -64.78%3.7M | 82.49%10.52M | -37.18%5.76M | -93.51%9.17M | 55.00%141.23M | 810.83%91.12M | -85.97%10M | -41.00%71.31M | 17.39%120.85M | 6.52%102.95M |
| Net changes in other investments | -12.65%-37.12M | 27.68%-32.95M | -46.81%-45.57M | 7.62%-31.04M | 1.99%-33.6M | -141.37%-34.28M | 21.61%-14.2M | 86.59%-18.12M | -180.02%-135.07M | 6.61%-48.24M |
| Investing cash flow | 28.86%-644.67M | 45.86%-906.2M | 55.91%-1.67B | -28.19%-3.8B | -433.69%-2.96B | 23.34%-554.86M | -0.02%-723.78M | 7.46%-723.63M | -149.12%-782M | 67.71%-313.91M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -112.86%-148.51M | 102.34%1.16B | -81.78%570.93M | 55.55%3.13B | 185.23%2.01B | 732.83%706.44M | -55.98%84.82M | 192.92%192.68M | 61.83%-207.35M | -138.16%-543.27M |
| Increase or decrease of lease financing | --42.84M | --0 | --130.9M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Issuance fees | 5.21%-1M | 35.98%-1.06M | 85.54%-1.65M | 83.71%-11.4M | ---69.98M | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | 0.29%-128.84M | -0.67%-129.21M | 0.01%-128.35M | 0.57%-128.37M | -0.47%-129.1M | -0.12%-128.49M | -24.57%-128.34M | -14.39%-103.03M | -16.79%-90.07M | -20.64%-77.12M |
| Net other fund-raising expenses | -1.96%-30.42M | -13.64%-29.84M | -38.84%-26.25M | 2.80%-18.91M | 34.02%-19.45M | 15.00%-29.48M | 23.67%-34.69M | 2.11%-45.44M | 8.04%-46.42M | 29.22%-50.48M |
| Financing cash flow | -126.72%-265.92M | 82.40%995.14M | -81.67%545.58M | 65.64%2.98B | 227.54%1.8B | 801.37%548.47M | -276.88%-78.2M | 112.86%44.21M | 48.75%-343.84M | -152.07%-670.87M |
| Net cash flow | ||||||||||
| Beginning cash position | 27.91%1.03B | -0.07%809.04M | 27.37%809.63M | 6.59%635.63M | -18.13%596.35M | -2.67%728.43M | 82.78%748.44M | 19.04%409.47M | 20.56%343.99M | -14.25%285.34M |
| Current changes in cash | -63.80%82.77M | 689.19%228.65M | -122.95%-38.81M | 444.46%169.13M | 126.79%31.06M | -74.61%-115.96M | -120.51%-66.41M | 417.62%323.77M | -2.59%62.55M | 226.79%64.21M |
| Effect of exchange rate changes | 626.49%15.06M | -107.49%-2.86M | 686.08%38.22M | -40.82%4.86M | 134.89%8.22M | -554.27%-23.55M | -172.71%-3.6M | 68.83%4.95M | 152.74%2.93M | -271.79%-5.56M |
| Cash adjustments other than cash changes | --1K | ---- | -50.00%1K | 100.00%2K | -99.99%1K | -85.13%7.44M | 387.95%50M | --10.25M | ---- | ---1K |
| End cash Position | 9.45%1.13B | 27.91%1.03B | -0.07%809.04M | 27.37%809.63M | 6.59%635.63M | -18.13%596.35M | -2.67%728.43M | 82.78%748.44M | 19.04%409.47M | 20.56%343.99M |
| Free cash flow | 150.08%368.34M | -38.29%-735.47M | 80.84%-531.84M | -58.72%-2.78B | -234.83%-1.75B | -579.67%-522.16M | -11.79%108.86M | -81.88%123.4M | -10.15%681.05M | 160.60%758.01M |
| 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 |