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 | 7.73%15.59B | 79.87%14.47B | -28.76%8.04B | -36.17%11.29B | 37.01%17.69B | 73.01%12.91B | -48.51%7.46B | -16.02%14.49B | 21.78%17.26B | 20.86%14.17B |
| Net profit before non-cash adjustment | -4.59%8.32B | -22.46%8.72B | 33.08%11.25B | -12.54%8.45B | 50.15%9.67B | 41.04%6.44B | -53.17%4.56B | 12.57%9.75B | 39.22%8.66B | -23.65%6.22B |
| Total adjustment of non-cash items | 5.88%6.95B | 201.70%6.57B | -41.32%2.18B | -51.33%3.71B | 27.56%7.62B | -37.99%5.97B | 93.34%9.63B | -30.52%4.98B | 15.07%7.17B | 7.12%6.23B |
| -Depreciation and amortization | -0.17%5.74B | 12.75%5.75B | 4.11%5.1B | -7.27%4.9B | -2.76%5.28B | -6.22%5.43B | -0.05%5.79B | -3.71%5.79B | 1.78%6.02B | -1.68%5.91B |
| -Reversal of impairment losses recognized in profit and loss | 63.97%1.3B | --791M | --0 | -49.22%357M | 299.43%703M | -95.64%176M | --4.04B | ---- | --1.18B | ---- |
| -Disposal profit | 342.11%46M | 95.32%-19M | -3,483.33%-406M | 140.00%12M | -126.55%-30M | 173.86%113M | -321.74%-153M | -23.33%69M | 500.00%90M | -91.71%15M |
| -Other non-cash items | -380.43%-129M | 101.83%46M | -61.53%-2.52B | -193.46%-1.56B | 555.91%1.67B | 664.44%254M | 94.89%-45M | -665.22%-880M | -137.70%-115M | 181.12%305M |
| Changes in working capital | 138.05%312M | 84.76%-820M | -521.25%-5.38B | -315.42%-866M | -19.60%402M | 107.42%500M | -2,778.21%-6.74B | -116.40%-234M | -17.13%1.43B | 177.01%1.72B |
| -Change in receivables | 115.10%322M | -56.53%-2.13B | 1.94%-1.36B | -509.21%-1.39B | -107.20%-228M | 254.51%3.17B | -41.60%-2.05B | 59.58%-1.45B | -366.37%-3.58B | -47.64%1.34B |
| -Change in inventory | 45.34%2.04B | 123.35%1.41B | -28.95%-6.02B | -332.83%-4.67B | 289.77%2B | 74.55%-1.06B | -227.73%-4.15B | -150.44%-1.27B | 407.98%2.51B | 14.75%-815M |
| -Change in payables | -2,099.02%-2.04B | -95.62%102M | -57.25%2.33B | 512.79%5.45B | 20.71%-1.32B | -149.03%-1.67B | -131.09%-669M | -5.41%2.15B | 77.46%2.28B | 132.72%1.28B |
| -Provision for loans, leases and other losses | 55.40%446M | 291.33%287M | -305.41%-150M | -137.00%-37M | -56.14%100M | -6.94%228M | -20.71%245M | 312.00%309M | 138.66%75M | -74.77%-194M |
| -Changes in other current assets | 4.77%-459M | -164.84%-482M | 19.82%-182M | -48.37%-227M | 11.05%-153M | -52.21%-172M | -727.78%-113M | -87.76%18M | 40.00%147M | -42.31%105M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 31.06%-273M | -34.69%-396M | -17.60%-294M | -2.88%-250M | -6.58%-243M | -31.79%-228M | -1.17%-173M | 3.93%-171M | 17.59%-178M | 7.30%-216M |
| Interest received (cash flow from operating activities) | -23.17%650M | 50.27%846M | 233.14%563M | 30.00%169M | -48.21%130M | -2.71%251M | 27.72%258M | 34.67%202M | 23.97%150M | 61.33%121M |
| Tax refund paid | 21.32%-2.31B | -64.07%-2.93B | 25.73%-1.79B | -49.16%-2.41B | 30.11%-1.61B | 21.71%-2.31B | 4.29%-2.95B | -24.90%-3.08B | -41.64%-2.47B | 50.72%-1.74B |
| Other operating cash inflow (outflow) | 9.52%23M | -88.14%21M | -16.90%177M | -26.30%213M | 103.52%289M | -47.41%142M | 233.33%270M | 81M | 0 | 0.00%1M |
| Operating cash flow | 13.93%13.68B | 79.14%12.01B | -25.66%6.7B | -44.51%9.02B | 50.93%16.25B | 121.13%10.77B | -57.75%4.87B | -21.94%11.52B | 19.67%14.76B | 53.53%12.34B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -139.41%-19.66B | -67.47%-8.21B | -37.26%-4.9B | ---3.57B | ---- | ---- | ---- | ---- | ---- | ---- |
| Net intangibles purchase and sale | 19.31%-1.42B | 8.66%-1.76B | -3,342.86%-1.93B | ---56M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | 89.14%-76M | ---700M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 48.08%77M | -92.93%52M | 75.00%735M | -48.59%420M | --817M | ---- | ---- | --108M | --0 | -8.11%34M |
| Net changes in other investments | -34.27%163M | 61.04%248M | 113.84%154M | 63.46%-1.11B | 20.64%-3.05B | 53.65%-3.84B | -81.52%-8.28B | -67.91%-4.56B | 78.73%-2.72B | -79.24%-12.78B |
| Investing cash flow | -101.65%-20.92B | -74.55%-10.37B | -37.51%-5.94B | -93.85%-4.32B | 41.92%-2.23B | 53.65%-3.84B | -85.92%-8.28B | -63.93%-4.45B | 78.68%-2.72B | -79.69%-12.74B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 503.42%7.08B | 22.99%-1.76B | -488.89%-2.28B | 77.53%-387M | 57.36%-1.72B | -87.38%-4.04B | 49.84%-2.16B | 29.00%-4.3B | -1,373.89%-6.05B | -91.78%475M |
| Net common stock issuance | 0.50%-995M | ---1B | --0 | ---946M | --0 | --0 | --0 | --0 | ---1M | --0 |
| Increase or decrease of lease financing | 24.61%-239M | -60.91%-317M | -43.80%-197M | 14.91%-137M | -9.52%-161M | -512.50%-147M | 57.14%-24M | 21.13%-56M | 25.26%-71M | 7.77%-95M |
| Cash dividends paid | 1.34%-2.66B | -24.90%-2.69B | -42.28%-2.16B | -9.86%-1.52B | -0.15%-1.38B | 0.00%-1.38B | -14.17%-1.38B | -16.73%-1.21B | 0.00%-1.03B | 14.19%-1.03B |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 26.91%-220M | ---301M | ---- |
| Net other fund-raising expenses | -100.00%-2M | 99.97%-1M | ---3.67B | ---- | 0.00%-1M | 0.00%-1M | 50.00%-1M | 0.00%-2M | 33.33%-2M | -200.00%-3M |
| Financing cash flow | 155.25%3.19B | 30.54%-5.77B | -178.06%-8.3B | 8.52%-2.99B | 41.34%-3.26B | -56.38%-5.56B | 38.45%-3.56B | 22.51%-5.78B | -1,035.46%-7.46B | -114.70%-657M |
| Net cash flow | ||||||||||
| Beginning cash position | -11.09%20.94B | -19.47%23.55B | 15.76%29.25B | 76.95%25.27B | 11.66%14.28B | -33.50%12.79B | 4.50%19.23B | 28.52%18.4B | -10.96%14.32B | 69.65%16.08B |
| Current changes in cash | 2.01%-4.05B | 45.23%-4.13B | -541.05%-7.54B | -84.10%1.71B | 688.13%10.76B | 119.58%1.37B | -640.73%-6.97B | -71.89%1.29B | 531.42%4.59B | -119.64%-1.06B |
| Effect of exchange rate changes | -152.27%-795M | -17.61%1.52B | -18.79%1.85B | 892.58%2.27B | 81.75%229M | -76.14%126M | 214.78%528M | 8.37%-460M | 28.18%-502M | -158.79%-699M |
| Cash adjustments other than cash changes | ---- | -200.00%-1M | 200.00%1M | ---1M | ---- | ---- | 200.00%1M | 0.00%-1M | 0.00%-1M | -200.00%-1M |
| End cash Position | -23.13%16.1B | -11.09%20.94B | -19.47%23.55B | 15.76%29.25B | 76.95%25.27B | 11.66%14.28B | -33.50%12.79B | 4.50%19.23B | 28.52%18.4B | -10.96%14.32B |
| Free cash flow | -463.36%-7.4B | 1,690.63%2.04B | -102.38%-128M | -66.84%5.39B | 50.93%16.25B | 121.13%10.77B | -57.75%4.87B | -21.94%11.52B | 19.67%14.76B | 53.53%12.34B |
| 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 |