Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (FY)Jan 31, 2026 | (FY)Jan 31, 2025 | (FY)Jan 31, 2024 | (FY)Jan 31, 2023 | (FY)Jan 31, 2022 | (FY)Jan 31, 2021 | (FY)Jan 31, 2020 | (FY)Jan 31, 2019 | (FY)Jan 31, 2018 | (FY)Jan 31, 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -31.87%1.44B | -9.20%2.11B | 95.79%2.33B | -38.54%1.19B | 6.62%1.93B | 123.83%1.81B | 11.26%810M | -31.77%728M | -23.40%1.07B | 313.35%1.39B |
| Net profit before non-cash adjustment | 12.98%1.4B | -12.86%1.24B | -4.50%1.42B | 3.83%1.49B | 47.94%1.44B | 33.79%970M | 108.93%725M | -43.21%347M | -3.02%611M | -6.39%630M |
| Total adjustment of non-cash items | -3.62%719M | 38.92%746M | 59.35%537M | 26.22%337M | -62.87%267M | 35.92%719M | -6.54%529M | -1.57%566M | 11.43%575M | 120.51%516M |
| -Depreciation and amortization | 6.71%907M | 24.63%850M | 11.26%682M | 2.34%613M | -1.64%599M | -3.79%609M | -3.95%633M | 3.62%659M | 2.09%636M | -0.95%623M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | 3.19%97M | 683.33%94M | -78.57%12M | --56M | ---- | ---- | --5M | ---- |
| -Disposal profit | -75.89%27M | 203.70%112M | -315.38%-108M | 85.56%-26M | -1,385.71%-180M | 7.69%14M | 244.44%13M | -136.00%-9M | 148.08%25M | 54.39%-52M |
| -Pension and employee benefit expenses | ---212M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | 98.61%-3M | -61.19%-216M | 61.05%-134M | -109.76%-344M | -510.00%-164M | 134.19%40M | -39.29%-117M | 7.69%-84M | -65.45%-91M | 20.29%-55M |
| Changes in working capital | -650.00%-682M | -65.93%124M | 156.96%364M | -375.43%-639M | 91.74%232M | 127.19%121M | -141.85%-445M | -50.82%-184M | -149.80%-122M | 142.98%245M |
| -Change in receivables | -301.48%-818M | -38.76%406M | 355.98%663M | -190.88%-259M | 447.56%285M | 28.07%-82M | 71.36%-114M | -1,521.43%-398M | 0.00%28M | 125.93%28M |
| -Change in inventory | 43.48%-91M | -3.87%-161M | -51.96%-155M | -292.45%-102M | -53.91%53M | 247.44%115M | 50.00%-78M | -265.96%-156M | 38.24%94M | 159.65%68M |
| -Change in payables | 278.13%171M | 28.89%-96M | 44.90%-135M | -97.58%-245M | 1.59%-124M | 70.63%-126M | -250.53%-429M | 161.29%285M | -560.40%-465M | 129.02%101M |
| -Provision for loans, leases and other losses | 200.00%33M | 19.51%-33M | 41.43%-41M | -112.12%-70M | -121.29%-33M | 26.02%155M | 312.07%123M | -126.24%-58M | 1,800.00%221M | ---13M |
| -Changes in other current assets | 187.50%23M | -75.00%8M | -13.51%32M | -27.45%37M | -13.56%51M | 11.32%59M | -62.94%53M | --143M | ---- | --61M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -115.79%-41M | -19M | 0 | 0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 50.00%-1M | 60.00%-2M | 54.55%-5M |
| Interest received (cash flow from operating activities) | 21.95%50M | -8.89%41M | 21.62%45M | -15.91%37M | 7.32%44M | 2.50%41M | 8.11%40M | 12.12%37M | 6.45%33M | -26.19%31M |
| Tax refund paid | -4.68%-447M | -6.22%-427M | 3.37%-402M | 0.48%-416M | -63.28%-418M | -126.55%-256M | 56.20%-113M | -3.61%-258M | -170.65%-249M | -142.11%-92M |
| Other operating cash inflow (outflow) | 31M | 0 | 50.00%-1M | -2M | 0 | 0 | 0 | 4,700.00%46M | -1M | 0 |
| Operating cash flow | -39.54%1.03B | -13.26%1.71B | 143.87%1.97B | -48.20%807M | -2.44%1.56B | 116.98%1.6B | 33.33%736M | -34.91%552M | -36.10%848M | 300.91%1.33B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -95.87%-3.41B | -22.14%-1.74B | -15.55%-1.43B | -234.69%-1.24B | 49.03%-369M | -28.14%-724M | -36.80%-565M | 55.73%-413M | -348.56%-933M | 53.98%-208M |
| Net intangibles purchase and sale | -28.57%-36M | 61.64%-28M | -128.13%-73M | 82.70%-32M | -1,323.08%-185M | 51.85%-13M | -92.86%-27M | 41.67%-14M | -140.00%-24M | 41.18%-10M |
| Net business purchase and sale | 111.22%126M | ---1.12B | --0 | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
| Net investment property transactions | --0 | ---281M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -82.00%18M | -57.45%100M | --235M | --0 | 301.00%404M | -556.82%-201M | 144.44%44M | -71.88%18M | 220.00%64M | -94.33%20M |
| Net changes in other investments | -588.89%-220M | 104.55%45M | 130.99%22M | -82.05%-71M | -163.93%-39M | 438.89%61M | 76.32%-18M | -790.91%-76M | 107.64%11M | -122.15%-144M |
| Investing cash flow | -16.37%-3.53B | -143.77%-3.03B | 7.10%-1.24B | -607.94%-1.34B | 78.45%-189M | -54.95%-877M | -16.70%-566M | 45.01%-485M | -157.89%-882M | -164.04%-342M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 76.56%2.67B | 15,200.00%1.51B | 97.18%-10M | -3,440.00%-354M | -110.00%-10M | --100M | ---- | 76.07%-39M | 81.60%-163M | -0.91%-886M |
| Net common stock issuance | --0 | ---101M | ---- | ---- | -378.26%-110M | 85.98%-23M | ---164M | --0 | ---- | ---181M |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | 48.98%-25M | 32.88%-49M | 2.67%-73M | 28.57%-75M | -41.89%-105M |
| Cash dividends paid | 15.10%-298M | -17.39%-351M | 0.33%-299M | -48.51%-300M | -33.77%-202M | -5.59%-151M | -15.32%-143M | -21.57%-124M | 3.77%-102M | -65.63%-106M |
| Net other fund-raising expenses | 40.00%-3M | 0.00%-5M | 87.50%-5M | -1,233.33%-40M | -50.00%-3M | -100.00%-2M | 0.00%-1M | 50.00%-1M | 90.00%-2M | -900.00%-20M |
| Financing cash flow | 124.60%2.37B | 435.35%1.05B | 54.76%-314M | -113.54%-694M | -221.78%-325M | 71.71%-101M | -50.63%-357M | 30.70%-237M | 73.65%-342M | -27.38%-1.3B |
| Net cash flow | ||||||||||
| Beginning cash position | -8.80%2.78B | 15.59%3.05B | -31.73%2.64B | 37.06%3.86B | 28.10%2.82B | -7.84%2.2B | -6.69%2.39B | -12.73%2.56B | -10.04%2.93B | -4.51%3.26B |
| Current changes in cash | 52.22%-129M | -165.69%-270M | 133.55%411M | -217.34%-1.23B | 68.66%1.04B | 431.02%619M | -10.00%-187M | 54.79%-170M | -20.13%-376M | -103.25%-313M |
| Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- | 123.08%3M | ---13M |
| Cash adjustments other than cash changes | -50.00%1M | --2M | ---- | ---- | ---- | ---1M | ---- | ---1M | ---- | ---1M |
| End cash Position | -4.61%2.65B | -8.80%2.78B | 15.59%3.05B | -31.73%2.64B | 37.06%3.86B | 28.10%2.82B | -7.84%2.2B | -6.69%2.39B | -12.73%2.56B | -10.04%2.93B |
| Free cash flow | -1,473.08%-2.45B | -134.06%-156M | 184.66%458M | -153.88%-541M | 17.29%1B | 498.60%856M | 14.40%143M | 205.93%125M | -112.30%-118M | 352.37%959M |
| 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 |