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 | -42.90%23.29B | 160.71%40.79B | -68.96%15.65B | 6.16%50.41B | 3.24%47.48B | 15.79%45.99B | -24.35%39.72B | 23.31%52.5B | -17.00%42.58B | 24.74%51.3B |
| Net profit before non-cash adjustment | -217.95%-17.08B | -0.73%14.48B | -57.87%14.59B | 19.21%34.63B | 0.14%29.05B | -10.44%29.01B | 9.54%32.39B | 31.51%29.57B | -10.68%22.49B | -6.68%25.17B |
| Total adjustment of non-cash items | 170.06%47.08B | -50.09%17.43B | 43.35%34.93B | -1.22%24.37B | 10.86%24.67B | 19.25%22.25B | -38.04%18.66B | 27.44%30.11B | 19.76%23.63B | -9.40%19.73B |
| -Depreciation and amortization | 3.48%27.86B | -0.45%26.92B | 13.22%27.04B | 4.24%23.88B | 1.91%22.91B | -2.02%22.48B | -6.72%22.95B | 0.99%24.6B | 4.81%24.36B | 0.91%23.24B |
| -Reversal of impairment losses recognized in profit and loss | --16.11B | --0 | ---- | --968M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Share of associates | -14.56%-1.98B | 25.64%-1.73B | -165.75%-2.33B | 6.11%-876M | 20.26%-933M | 15.46%-1.17B | -25.25%-1.38B | -94.54%-1.11B | 48.22%-568M | -15.47%-1.1B |
| -Disposal profit | 174.39%7.15B | -169.28%-9.61B | 4,751.75%13.88B | -67.20%286M | 1.16%872M | 166.87%862M | -86.65%323M | 463.87%2.42B | -42.03%429M | 127.91%740M |
| -Other non-cash items | -210.66%-2.06B | 150.78%1.86B | -3,519.63%-3.66B | -94.11%107M | 2,261.04%1.82B | 102.39%77M | -176.77%-3.23B | 813.24%4.2B | 81.32%-589M | -234.34%-3.15B |
| Changes in working capital | -175.63%-6.71B | 126.17%8.87B | -294.04%-33.88B | -37.84%-8.6B | -18.33%-6.24B | 53.49%-5.27B | -57.81%-11.33B | -102.68%-7.18B | -155.46%-3.54B | 183.70%6.39B |
| -Change in receivables | 223.08%10.42B | -31.69%3.22B | 175.42%4.72B | 16.85%-6.26B | -177.04%-7.53B | 421.77%9.77B | 71.04%-3.04B | -12.91%-10.49B | -223.55%-9.29B | 379.95%7.52B |
| -Change in inventory | -2,021.95%-9.46B | 101.43%492M | -168.38%-34.31B | -467.33%-12.78B | 177.11%3.48B | 17.96%-4.51B | -60.66%-5.5B | -538.41%-3.42B | -77.83%781M | 507.64%3.52B |
| -Change in payables | -252.52%-7.81B | 231.47%5.12B | -136.72%-3.9B | 698.42%10.61B | 81.55%-1.77B | -350.70%-9.61B | -126.62%-2.13B | 58.14%8.01B | 183.87%5.07B | 20.00%-6.04B |
| -Provision for loans, leases and other losses | 403.45%146M | 107.38%29M | -136.75%-393M | 60.29%-166M | 54.47%-418M | -38.46%-918M | 48.28%-663M | -1,144.66%-1.28B | -107.42%-103M | 276.94%1.39B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -25.49%-2.1B | -51.91%-1.67B | -17.27%-1.1B | -14.95%-938M | 4.11%-816M | -10.95%-851M | -21.17%-767M | 22.80%-633M | 4.43%-820M | 12.00%-858M |
| Interest received (cash flow from operating activities) | 19.36%2.52B | -30.99%2.11B | 74.87%3.06B | 4.98%1.75B | -36.51%1.67B | -16.02%2.63B | 51.26%3.13B | -3.63%2.07B | 8.93%2.15B | 40.21%1.97B |
| Tax refund paid | -2.54%-5.1B | 42.61%-4.97B | -0.83%-8.66B | -65.43%-8.59B | 10.67%-5.19B | 38.30%-5.81B | -82.45%-9.42B | -18.80%-5.16B | 48.22%-4.35B | -40.04%-8.39B |
| Other operating cash inflow (outflow) | 0 | 0 | -1M | 0 | -252,900.00%-2.53B | 0.00%-1M | -1M | 0 | -1M | 0 |
| Operating cash flow | -48.65%18.62B | 305.32%36.26B | -79.01%8.95B | 4.97%42.63B | -3.20%40.61B | 28.46%41.95B | -33.04%32.66B | 23.31%48.78B | -10.13%39.56B | 23.78%44.01B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -33.96%-58.75B | -14.32%-43.86B | -3.27%-38.36B | -0.99%-37.15B | -11.34%-36.78B | -21.36%-33.04B | -9.01%-27.22B | -13.82%-24.97B | -16.14%-21.94B | 31.15%-18.89B |
| Net intangibles purchase and sale | -30.83%-1.08B | 20.69%-824M | -73.46%-1.04B | 10.06%-599M | 14.29%-666M | -320.00%-777M | 52.32%-185M | 28.94%-388M | 8.39%-546M | -20.65%-596M |
| Net business purchase and sale | --715M | --0 | ---- | ---- | ---- | 66.30%-31M | 97.86%-92M | -214,700.00%-4.3B | 99.99%-2M | -1,012.17%-15.99B |
| Net investment product transactions | -97.23%601M | 136.99%21.73B | 4,267.14%9.17B | -59.62%210M | 121.70%520M | -369.82%-2.4B | 572.73%888M | 40.43%132M | -79.02%94M | -89.66%448M |
| Net changes in other investments | -388.20%-1.08B | -80.98%373M | 181.75%1.96B | 1,550.00%696M | 22.58%-48M | -114.22%-62M | 91.23%436M | 65.22%228M | 155.56%138M | 102.24%54M |
| Investing cash flow | -163.98%-59.59B | 20.15%-22.57B | 23.27%-28.27B | 0.37%-36.84B | -1.85%-36.98B | -38.69%-36.3B | 10.66%-26.18B | -31.63%-29.3B | 36.37%-22.26B | -27.43%-34.98B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 1,006.46%41.65B | -88.04%3.76B | 7,172.81%31.47B | -110.07%-445M | -80.26%4.42B | 455.69%22.38B | 176.11%4.03B | 51.20%-5.29B | -691.60%-10.84B | 1,522.12%1.83B |
| Net common stock issuance | 96.67%-5M | -2,400.00%-150M | 33.33%-6M | 89.29%-9M | 96.02%-84M | 8.78%-2.11B | 24.30%-2.31B | -38.77%-3.05B | 58.72%-2.2B | -84.30%-5.33B |
| Cash dividends paid | 0.00%-7.76B | 37.94%-7.76B | -7.41%-12.51B | -7.99%-11.65B | -3.74%-10.79B | -3.11%-10.4B | -34.77%-10.08B | -20.12%-7.48B | -1.45%-6.23B | -32.91%-6.14B |
| Cash dividends for minorities | -11.81%-161M | -251.22%-144M | ---41M | --0 | 66.22%-25M | -68.18%-74M | -76.00%-44M | 0.00%-25M | 24.24%-25M | 13.16%-33M |
| Net other fund-raising expenses | 27.87%6.4B | 1,000.36%5.01B | -131.67%-556M | -4.35%-240M | 11.88%-230M | -26,200.00%-261M | 114.29%1M | 68.18%-7M | -100.95%-22M | 232,200.00%2.32B |
| Financing cash flow | 5,534.55%40.12B | -96.12%712M | 248.78%18.36B | -84.03%-12.34B | -170.26%-6.71B | 213.51%9.54B | 46.98%-8.41B | 17.92%-15.86B | -162.92%-19.32B | 1.20%-7.35B |
| Net cash flow | ||||||||||
| Beginning cash position | 75.19%35.39B | -0.05%20.2B | -22.00%20.21B | -11.18%25.91B | 110.02%29.17B | -1.50%13.89B | 38.60%14.1B | -13.87%10.17B | 29.01%11.81B | 11.07%9.16B |
| Current changes in cash | -105.89%-848M | 1,598.44%14.4B | 85.33%-961M | -113.22%-6.55B | -120.22%-3.07B | 889.76%15.2B | -153.15%-1.92B | 279.21%3.62B | -219.74%-2.02B | 151.42%1.69B |
| Effect of exchange rate changes | 213.09%2.46B | -17.16%787M | 11.76%950M | 552.13%850M | -52.85%-188M | 51.19%-123M | -542.11%-252M | 207.55%57M | -278.57%-53M | -105.76%-14M |
| Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | -100.48%-1M | -89.36%209M | 685.60%1.96B | -42.40%250M | -55.85%434M | 98,400.00%983M |
| End cash Position | 4.57%37B | 75.19%35.39B | -0.05%20.2B | -22.00%20.21B | -11.18%25.91B | 110.02%29.17B | -1.50%13.89B | 38.60%14.1B | -13.87%10.17B | 29.01%11.81B |
| Free cash flow | -389.49%-41.21B | 72.75%-8.42B | -760.69%-30.89B | 50.06%4.68B | -61.60%3.12B | 56.00%8.12B | -77.78%5.2B | 37.90%23.41B | -30.66%16.97B | 221.13%24.48B |
| 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 |