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 | 67.85%781.41M | 49.64%465.54M | 366.14%311.11M | -59.73%66.74M | -43.84%165.74M | 81.02%295.14M | -50.16%163.04M | -67.71%327.14M | 527.68%1.01B | -162.91%-236.89M |
| Net profit before non-cash adjustment | 62.78%880.54M | 118.64%540.93M | 58.33%247.4M | -52.58%156.26M | -0.46%329.52M | 17.15%331.05M | -8.75%282.59M | 20.18%309.69M | 175.05%257.69M | -242.03%-343.37M |
| Total adjustment of non-cash items | -84.50%1.25M | -47.71%8.04M | 681.55%15.38M | -96.28%1.97M | -23.73%52.94M | 40.75%69.41M | 38.99%49.31M | -28.17%35.48M | 47.24%49.4M | -34.37%33.55M |
| -Depreciation and amortization | 4.16%44.36M | -21.67%42.59M | 2.51%54.37M | -10.89%53.03M | 0.73%59.51M | 29.01%59.08M | 33.96%45.8M | -31.17%34.19M | 48.95%49.67M | -8.56%33.35M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --10.68M | ---- | ---- | ---- | ---- |
| -Share of associates | -25.32%-43.69M | 10.35%-34.87M | 24.25%-38.89M | ---51.34M | ---- | -133.58%-1.16M | --3.44M | ---- | ---- | ---- |
| -Disposal profit | --0 | --0 | --0 | ---22K | ---- | --0 | --0 | --0 | --632K | ---- |
| -Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | 730.00%756K | -231.87%-120K | --91K | ---- | ---- |
| -Other non-cash items | 80.00%585K | 453.26%325K | -130.77%-92K | 104.55%299K | -12,498.11%-6.57M | -72.68%53K | -83.87%194K | 233.08%1.2M | -545.32%-904K | -98.61%203K |
| Changes in working capital | -20.30%-100.37M | -272.69%-83.44M | 152.81%48.32M | 57.79%-91.49M | -105.77%-216.72M | 37.63%-105.32M | -836.64%-168.87M | -102.55%-18.03M | 868.19%706.07M | -12.87%72.93M |
| -Change in receivables | 13.95%-309.7M | -446.40%-359.91M | -460.49%-65.87M | 109.44%18.27M | -421.87%-193.47M | -111.79%-37.07M | -209.30%-17.5M | -75.41%16.01M | -26.97%65.11M | 423.13%89.16M |
| -Change in inventory | -184.68%-94K | -86.97%111K | 268.71%852K | -1,102.38%-505K | 82.28%-42K | -2,733.33%-237K | -98.22%9K | 689.06%505K | 106.65%64K | -113.94%-963K |
| -Change in prepaid assets | -606.57%-45.52M | 343.27%8.99M | 168.69%2.03M | -131.15%-2.95M | 251.79%9.47M | -73.57%-6.24M | -169.90%-3.6M | 156.85%5.14M | -2,150.25%-9.05M | 85.02%-402K |
| -Change in payables | -61.02%20.75M | 92.54%53.22M | 148.88%27.64M | -1,180.77%-56.55M | 235.26%5.23M | -12.15%-3.87M | 95.17%-3.45M | -230.28%-71.36M | 2,154.46%54.77M | -105.88%-2.67M |
| -Change in accrued expense | 217.26%2.94M | -163.38%-2.5M | -4.73%3.95M | 196.92%4.15M | 571.62%1.4M | -1,086.67%-296K | -98.38%30K | -96.94%1.85M | 296.77%60.47M | -257.40%-30.73M |
| -Provision for loans, leases and other losses | -170.01%-5.7M | 884.59%8.14M | -120.23%-1.04M | --5.13M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Changes in other current assets | 13.64%236.95M | 158.20%208.51M | 236.80%80.75M | -50.17%-59.03M | 31.76%-39.31M | 60.09%-57.61M | -584.20%-144.36M | -94.42%29.81M | 2,785.28%534.7M | -56.05%18.53M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -252K | 0 | -12K | |||||||
| Interest received (cash flow from operating activities) | 6,064.71%1.05M | 13.33%17K | -46.43%15K | 40.00%28K | 5.26%20K | 0.00%19K | 5.56%19K | 63.64%18K | -94.47%11K | 15.03%199K |
| Tax refund paid | -87.81%-140.71M | -750.29%-74.92M | 89.39%-8.81M | -78.24%-83.06M | 54.25%-46.6M | -80.62%-101.86M | -54.28%-56.4M | -208.74%-36.56M | 141.82%33.62M | -13.26%-80.39M |
| Other operating cash inflow (outflow) | -1K | 0 | 1K | 0 | 100,100.00%1M | -200.00%-1K | 200.00%1K | -200.00%-1K | 0.00%1K | -80.00%1K |
| Operating cash flow | 64.22%641.5M | 29.22%390.63M | 1,953.98%302.31M | -113.57%-16.31M | -37.84%120.16M | 81.22%193.29M | -63.30%106.66M | -72.24%290.6M | 430.13%1.05B | -203.70%-317.09M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -24.33%-23.49M | -80.08%-18.89M | 43.95%-10.49M | 7.09%-18.71M | -186.53%-20.14M | -37.53%-7.03M | 53.69%-5.11M | -180.41%-11.04M | -93.99%-3.94M | ---2.03M |
| Net intangibles purchase and sale | -1,612.87%-22.76M | 91.51%-1.33M | -16.32%-15.65M | 46.23%-13.45M | 56.43%-25.02M | -63.30%-57.42M | 39.91%-35.16M | -630.18%-58.52M | 82.51%-8.01M | 5.76%-45.81M |
| Net business purchase and sale | ---- | ---- | ---- | ---128.32M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -760.00%-430M | ---50M | ---- | --3.79M | ---- | ---- | ---160M | ---- | ---- | ---300K |
| Net changes in other investments | -172.89%-1.36M | -1,445.95%-498K | 102.88%37K | -154.99%-1.28M | 260.04%2.34M | 19.75%-1.46M | -5,581.25%-1.82M | 99.12%-32K | -99.56%-3.64M | ---1.82M |
| Investing cash flow | -575.39%-477.61M | -170.93%-70.72M | 83.48%-26.1M | -268.91%-157.98M | 35.02%-42.82M | 67.39%-65.91M | -190.42%-202.09M | -346.35%-69.59M | 68.80%-15.59M | -2.79%-49.97M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---11.7M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net common stock issuance | -102.11%-192K | 99.94%-95K | 38.01%-161.52M | ---260.58M | ---- | -124.09%-158K | -92.49%656K | -71.84%8.73M | 16.03%31.01M | -89.17%26.73M |
| Increase or decrease of lease financing | ---671K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | ---78.78M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---1K | ---- | ---- | ---2.8M | ---- | ---- | ---1K | ---- | ---- | ---- |
| Financing cash flow | -83,732.63%-79.64M | 99.94%-95K | 41.28%-161.52M | ---275.08M | ---- | -124.12%-158K | -92.50%655K | -71.84%8.73M | 16.03%31.01M | -88.62%26.73M |
| Net cash flow | ||||||||||
| Beginning cash position | 18.18%2.08B | 6.98%1.76B | -21.46%1.64B | 3.84%2.09B | 6.72%2.02B | -4.77%1.89B | 13.09%1.98B | 153.49%1.75B | -32.97%692.05M | 91.04%1.03B |
| Current changes in cash | -73.66%84.25M | 178.87%319.82M | 125.52%114.69M | -681.09%-449.36M | -39.22%77.33M | 234.24%127.23M | -141.25%-94.77M | -78.37%229.75M | 412.11%1.06B | -169.18%-340.33M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | -240.10%-290K | 275.42%207K | ---118K | ---- | ---- |
| Cash adjustments other than cash changes | ---- | ---1K | ---- | ---3K | ---- | -200.00%-2K | --2K | ---- | ---- | -200.00%-1K |
| End cash Position | 4.05%2.16B | 18.18%2.08B | 6.98%1.76B | -21.46%1.64B | 3.84%2.09B | 6.72%2.02B | -4.77%1.89B | 13.09%1.98B | 153.49%1.75B | -32.97%692.05M |
| Free cash flow | 60.70%595.25M | 34.13%370.42M | 669.77%276.17M | -164.63%-48.47M | -41.79%75M | 94.07%128.84M | -69.97%66.39M | -78.64%221.05M | 383.57%1.03B | -241.90%-364.93M |
| 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 |