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 | -4.35%1.73B | 40.73%1.81B | 14.76%1.29B | -16.60%1.12B | -1.01%1.34B | 49.32%1.36B | -6.29%909.14M | 19.00%970.16M | 16.52%815.26M | 14.49%699.66M |
| Net profit before non-cash adjustment | 6.94%1.78B | 27.22%1.66B | 20.15%1.31B | -12.16%1.09B | -4.19%1.24B | 14.22%1.29B | 15.75%1.13B | 19.85%977.69M | 17.75%815.78M | 10.07%692.83M |
| Total adjustment of non-cash items | -61.45%13.13M | -63.75%34.07M | 280.99%93.97M | 1,624.83%24.67M | -94.41%1.43M | 414.02%25.57M | -173.39%-8.14M | -55.60%11.1M | 25.29%24.99M | -9.82%19.95M |
| -Depreciation and amortization | 33.76%61.02M | 39.34%45.62M | 8.54%32.74M | 8.29%30.17M | 16.04%27.86M | 10.07%24.01M | 36.39%21.81M | 35.84%15.99M | -39.21%11.77M | -18.70%19.36M |
| -Disposal profit | -370.95%-20.09M | -105.74%-4.27M | 673.03%74.33M | 219.53%9.62M | -139.02%-8.04M | 464.59%20.61M | ---5.65M | ---- | -144.82%-11.53M | -656.50%-4.71M |
| -Net exchange gains and losses | 527.42%389K | -46.09%62K | 2,775.00%115K | -88.89%4K | -60.44%36K | 51.67%91K | --60K | ---- | ---- | ---- |
| -Remuneration paid in stock | -82.57%103K | -37.99%591K | -32.27%953K | 5.79%1.41M | 14.56%1.33M | -60.35%1.16M | -65.93%2.93M | -39.89%8.59M | 33.69%14.3M | 92.84%10.69M |
| -Other non-cash items | -256.25%-28.29M | 43.92%-7.94M | 14.30%-14.16M | 16.31%-16.53M | 2.72%-19.75M | 25.60%-20.3M | -102.30%-27.29M | -229.07%-13.49M | 293.45%10.45M | 33.23%-5.4M |
| Changes in working capital | -152.92%-59.88M | 198.55%113.16M | -1,493.87%-114.83M | -92.08%8.24M | 164.02%103.97M | 118.37%39.38M | -1,050.72%-214.41M | 26.98%-18.63M | -94.55%-25.52M | 67.61%-13.12M |
| -Change in receivables | -47.41%9.21M | 107.90%17.51M | -664.86%-221.58M | -67.55%39.23M | 218.74%120.89M | 116.64%37.93M | -244.25%-227.88M | -433.58%-66.2M | -120.32%-12.41M | 130.26%61.06M |
| -Change in inventory | -122.46%-380K | 207.98%1.69M | -126.53%-1.57M | 435.45%5.91M | 265.62%1.1M | -160.55%-666K | 2,872.97%1.1M | -97.59%37K | 154.16%1.54M | -149.09%-2.84M |
| -Change in payables | -243.13%-83.73M | -17.44%58.5M | 1,481.02%70.86M | 83.85%-5.13M | -210.32%-31.77M | 71.90%28.8M | -46.84%16.75M | 225.40%31.51M | -94.50%-25.13M | -135.04%-12.92M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -161.89%-55.25M |
| -Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | -445.19%-1.69M | 103.85%489K | -191.37%-12.71M | --13.91M | ---- |
| -Changes in other current assets | -57.62%15.03M | -5.33%35.46M | 217.92%37.46M | -330.93%-31.76M | 155.04%13.76M | -412.30%-24.99M | -116.98%-4.88M | 937.92%28.72M | -8.10%-3.43M | -110.79%-3.17M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | 32.85%9.5M | -54.09%7.15M | -4.19%15.58M | -22.99%16.26M | 13.81%21.12M | -12.72%18.55M | 18.91%21.26M | 50.37%17.88M | 25.62%11.89M | -0.77%9.46M |
| Tax refund paid | -18.99%-574.29M | -74.59%-482.63M | 26.07%-276.43M | 7.53%-373.9M | -6.49%-404.36M | -23.94%-379.71M | -13.20%-306.38M | -19.18%-270.64M | 3.08%-227.09M | -24.03%-234.3M |
| Other operating cash inflow (outflow) | 0 | -200.00%-1K | 200.00%1K | -1K | 0 | 0 | 0 | -1K | 0 | 0 |
| Operating cash flow | -12.59%1.17B | 30.15%1.33B | 34.36%1.03B | -20.56%763.08M | -3.59%960.63M | 59.67%996.37M | -13.02%624.02M | 19.55%717.39M | 26.37%600.06M | 9.98%474.82M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 68.92%-6.39M | -46.03%-20.55M | 65.74%-14.07M | -1,631.89%-41.06M | 45.29%-2.37M | -185.70%-4.33M | 86.43%-1.52M | -74.02%-11.18M | 0.33%-6.42M | -49.41%-6.44M |
| Net intangibles purchase and sale | -29.68%-97.07M | 4.63%-74.85M | -85.65%-78.48M | -57.81%-42.27M | 1.97%-26.79M | -31.00%-27.32M | 8.07%-20.86M | 22.91%-22.69M | -302.61%-29.44M | ---7.31M |
| Net investment product transactions | 169.06%148.91M | -379.53%-215.63M | -222.17%-44.97M | -76.88%36.81M | 1,581.54%159.21M | 105.26%9.47M | 16.86%-180M | 45.87%-216.52M | -199.54%-400M | 201.09%401.83M |
| Dividends received (cash flow from investment activities) | 834.77%39.87M | 45.36%4.27M | -55.53%2.93M | 131.55%6.6M | -83.82%2.85M | 211.48%17.61M | --5.65M | ---- | ---- | ---- |
| Net changes in other investments | 264.94%1.76M | 319.09%482K | 98.38%-220K | -7,056.41%-13.57M | 111.25%195K | -21.43%-1.73M | -920.00%-1.43M | 52.86%-140K | -105.49%-297K | -88.34%5.41M |
| Investing cash flow | 128.43%87.09M | -127.20%-306.28M | -151.98%-134.8M | -140.20%-53.5M | 2,208.25%133.09M | 96.81%-6.31M | 20.91%-198.15M | 42.56%-250.52M | -210.84%-436.16M | 205.87%393.49M |
| Financing cash flow | ||||||||||
| Net common stock issuance | -32.45%-378.98M | -92.08%-286.13M | -6,430.77%-148.96M | -79.68%2.35M | 59.89%11.58M | -61.51%7.24M | -36.36%18.81M | 1,977.58%29.56M | -75.86%1.42M | 119.57%5.9M |
| Issuance fees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---10.83M | ---- | ---- |
| Cash dividends paid | -64.34%-458.89M | -4.58%-279.23M | -1.78%-267.01M | 4.14%-262.33M | -15.46%-273.65M | -0.50%-237M | -107.37%-235.82M | -20.44%-113.72M | -14.84%-94.42M | -27.08%-82.22M |
| Net other fund-raising expenses | ---- | 0.00%-1K | ---1K | ---- | --1K | ---- | ---- | 99.97%-1K | ---3.97M | ---- |
| Financing cash flow | -48.20%-837.87M | -35.91%-565.36M | -60.00%-415.97M | 0.80%-259.98M | -14.06%-262.07M | -5.88%-229.76M | -128.46%-217M | 2.05%-94.99M | -27.05%-96.97M | 19.51%-76.32M |
| Net cash flow | ||||||||||
| Beginning cash position | 10.23%5.01B | 11.87%4.54B | 12.56%4.06B | 30.01%3.61B | 37.77%2.77B | 11.57%2.01B | 25.96%1.8B | 4.90%1.43B | 138.07%1.37B | -5.72%573.63M |
| Current changes in cash | -10.18%415.74M | -2.46%462.85M | 5.54%474.53M | -45.94%449.61M | 9.38%831.65M | 264.02%760.31M | -43.84%208.87M | 455.64%371.89M | -91.55%66.93M | 2,377.20%791.99M |
| Effect of exchange rate changes | -87.38%212K | -76.95%1.68M | 113.38%7.29M | 400.73%3.42M | 4,162.50%682K | 157.14%16K | ---28K | ---- | ---- | ---- |
| Cash adjustments other than cash changes | 0.00%1K | 200.00%1K | -150.00%-1K | 100.00%2K | 0.00%1K | 200.00%1K | ---1K | ---- | ---- | 0.00%-1K |
| End cash Position | 8.31%5.42B | 10.23%5.01B | 11.87%4.54B | 12.56%4.06B | 30.01%3.61B | 37.77%2.77B | 11.57%2.01B | 25.96%1.8B | 4.90%1.43B | 138.07%1.37B |
| Free cash flow | -14.21%1.06B | 33.40%1.24B | 36.65%928.87M | -27.02%679.75M | -3.45%931.47M | 60.35%964.72M | -11.70%601.64M | 20.77%681.4M | 22.37%564.2M | 7.88%461.07M |
| 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 |