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 | 12.05%4.71B | -5.57%4.21B | -10.81%4.46B | 18.48%5B | 33.63%4.22B | -50.68%3.16B | 51.98%6.4B | 4.52%4.21B | -20.85%4.03B | 50.93%5.09B |
| Net profit before non-cash adjustment | 92.54%3.46B | 47.17%1.8B | -53.52%1.22B | -20.49%2.63B | 24.54%3.3B | 1.34%2.65B | -18.65%2.62B | 100.87%3.22B | -13.26%1.6B | 154.06%1.85B |
| Total adjustment of non-cash items | -1.68%1.87B | -18.99%1.9B | 11.91%2.35B | 75.21%2.1B | -43.20%1.2B | -14.55%2.11B | -6.76%2.47B | -1.42%2.65B | 1.82%2.69B | -33.19%2.64B |
| -Depreciation and amortization | -4.62%1.92B | 1.16%2.01B | -3.72%1.99B | 3.35%2.07B | -0.35%2B | -7.12%2.01B | -7.92%2.16B | -3.73%2.35B | -0.81%2.44B | -9.13%2.46B |
| -Reversal of impairment losses recognized in profit and loss | -94.94%84M | 123.12%1.66B | -2.49%744M | 546.61%763M | 34.09%118M | -69.23%88M | -34.40%286M | --436M | ---- | -77.02%361M |
| -Share of associates | -71.43%4M | 255.56%14M | 64.00%-9M | -1,150.00%-25M | -200.00%-2M | 133.33%2M | 60.00%-6M | -66.67%-15M | ---9M | --0 |
| -Disposal profit | 199.08%216M | -1,776.92%-218M | -98.04%13M | 216.11%663M | -861.33%-571M | -64.79%75M | 422.73%213M | ---66M | --0 | --0 |
| -Net exchange gains and losses | -36.79%-145M | 41.11%-106M | -2.27%-180M | -5,766.67%-176M | -115.00%-3M | --20M | ---- | 104.65%2M | -304.76%-43M | -75.86%21M |
| -Other non-cash items | 85.69%-209M | -595.71%-1.46B | 82.41%-210M | -246.09%-1.19B | -310.71%-345M | 55.08%-84M | -222.41%-187M | -119.46%-58M | 246.08%298M | 65.89%-204M |
| Changes in working capital | -222.57%-619M | -42.81%505M | 231.95%883M | 193.33%266M | 82.27%-285M | -222.39%-1.61B | 179.24%1.31B | -542.25%-1.66B | -142.93%-258M | 146.05%601M |
| -Change in receivables | -2,713.51%-1.04B | -101.27%-37M | 1,890.41%2.91B | 4.29%146M | 119.07%140M | -133.20%-734M | 452.07%2.21B | 50.98%-628M | -161.65%-1.28B | 327.35%2.08B |
| -Change in inventory | -85.00%154M | 469.42%1.03B | 74.45%-278M | -3,726.67%-1.09B | 122.22%30M | 80.66%-135M | -224.42%-698M | 1,120.00%561M | -124.12%-55M | 1,653.85%228M |
| -Change in payables | 129.98%170M | 69.13%-567M | -260.30%-1.84B | 355.80%1.15B | 56.76%-448M | -1,854.72%-1.04B | 91.93%-53M | -510.63%-657M | 109.64%160M | -220.27%-1.66B |
| -Provision for loans, leases and other losses | 19.51%98M | -10.87%82M | 48.39%92M | 985.71%62M | -102.35%-7M | 302.72%298M | 84.24%-147M | -201.63%-933M | 2,095.65%918M | -140.35%-46M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -26.09%-87M | 12.66%-69M | 30.70%-79M | 5.79%-114M | 3.97%-121M | 10.00%-126M | 6.67%-140M | 17.13%-150M | 9.95%-181M | 11.06%-201M |
| Interest received (cash flow from operating activities) | -8.81%238M | 23.11%261M | 21.84%212M | -20.55%174M | -23.16%219M | 18.26%285M | 73.38%241M | -36.53%139M | 7.88%219M | 1.00%203M |
| Tax refund paid | 2.06%-759M | 21.00%-775M | -29.42%-981M | -44.66%-758M | 9.19%-524M | 4.15%-577M | -31.73%-602M | 29.04%-457M | -107.07%-644M | 65.67%-311M |
| Other operating cash inflow (outflow) | -100.06%-1M | 175,000.00%1.75B | -1M | 0 | 0 | 0.00%-1M | 0.00%-1M | -1M | 0 | -4,600.00%-47M |
| Operating cash flow | -23.60%4.11B | 49.00%5.37B | -16.08%3.61B | 13.38%4.3B | 38.52%3.79B | -53.59%2.74B | 57.62%5.9B | 9.32%3.74B | -27.70%3.42B | 94.01%4.73B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 62.50%-993M | -27.37%-2.65B | 18.09%-2.08B | 4.08%-2.54B | -132.51%-2.65B | 28.74%-1.14B | -7.04%-1.6B | 41.92%-1.49B | -3.30%-2.57B | 0.76%-2.49B |
| Net investment product transactions | -133.20%-81M | 839.39%244M | -114.35%-33M | -86.25%230M | 94.76%1.67B | 110.54%859M | 257.53%408M | 49.90%-259M | -0.78%-517M | -482.95%-513M |
| Advance cash and loans provided to other parties | 66.67%-1M | -200.00%-3M | 75.00%-1M | 0.00%-4M | 33.33%-4M | 57.14%-6M | 0.00%-14M | -180.00%-14M | 16.67%-5M | 97.36%-6M |
| Repayment of advance payments to other parties and cash income from loans | 0.00%3M | 0.00%3M | -25.00%3M | 0.00%4M | 300.00%4M | -92.86%1M | 133.33%14M | 50.00%6M | -20.00%4M | -94.90%5M |
| Net changes in other investments | -324.24%-140M | 10.81%-33M | 28.85%-37M | 29.73%-52M | 66.21%-74M | -204.17%-219M | -188.00%-72M | 79.67%-25M | -434.78%-123M | 79.65%-23M |
| Investing cash flow | 50.27%-1.21B | -13.51%-2.44B | 9.03%-2.15B | -125.41%-2.36B | -108.15%-1.05B | 60.11%-503M | 29.32%-1.26B | 44.42%-1.78B | -6.15%-3.21B | -6.63%-3.02B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -411.88%-1.55B | 87.92%-303M | 40.64%-2.51B | -597.64%-4.23B | 988.46%849M | 105.19%78M | -129.12%-1.5B | -1,950.00%-656M | 94.09%-32M | 46.75%-541M |
| Net common stock issuance | ---- | ---- | ---- | 5.70%742M | 1,571.43%702M | --42M | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | 10.00%-63M | 6.67%-70M | 17.58%-75M | 26.02%-91M | 7.52%-123M | -133.33%-133M | 43.56%-57M | -8.60%-101M | -933.33%-93M | 92.17%-9M |
| Cash dividends paid | -36.99%-837M | -8.53%-611M | 2.93%-563M | -76.83%-580M | -0.31%-328M | -33.47%-327M | -50.31%-245M | 0.00%-163M | 0.00%-163M | 0.00%-163M |
| Net other fund-raising expenses | 67.14%-92M | -305.80%-280M | -23.21%-69M | 15.15%-56M | 22.35%-66M | 12.37%-85M | -2.11%-97M | -10.47%-95M | 12.24%-86M | -7.69%-98M |
| Financing cash flow | -101.19%-2.54B | 60.68%-1.26B | 23.63%-3.22B | -507.16%-4.21B | 343.29%1.03B | 77.66%-425M | -87.39%-1.9B | -171.39%-1.02B | 53.88%-374M | 41.44%-811M |
| Net cash flow | ||||||||||
| Beginning cash position | 22.77%12.06B | -9.38%9.82B | -12.61%10.84B | 42.39%12.4B | 25.23%8.71B | 58.14%6.96B | 28.03%4.4B | -7.83%3.44B | 33.25%3.73B | -34.48%2.8B |
| Current changes in cash | -79.07%350M | 195.22%1.67B | 22.75%-1.76B | -160.18%-2.27B | 108.90%3.78B | -33.82%1.81B | 190.33%2.73B | 677.30%941M | -118.17%-163M | 150.34%897M |
| Effect of exchange rate changes | 16.31%656M | -23.78%564M | 4.37%740M | 934.12%709M | -57.41%-85M | 68.97%-54M | -890.91%-174M | 117.19%22M | 40.47%-128M | -171.43%-215M |
| Cash adjustments other than cash changes | ---- | ---- | ---1M | ---- | ---- | 200.00%1M | ---1M | ---- | -100.40%-1M | 24,900.00%248M |
| End cash Position | 8.34%13.06B | 22.77%12.06B | -9.38%9.82B | -12.61%10.84B | 42.39%12.4B | 25.23%8.71B | 58.14%6.96B | 28.03%4.4B | -7.83%3.44B | 33.73%3.73B |
| Free cash flow | 27.86%3.11B | 66.37%2.43B | -16.69%1.46B | 54.58%1.76B | -28.15%1.14B | -63.16%1.58B | 194.11%4.29B | 76.00%1.46B | -62.28%829M | 2,716.67%2.2B |
| 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 |