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 | -38.89%5.48B | 75.44%8.97B | -47.78%5.11B | -18.10%9.79B | -9.82%11.96B | 308.16%13.26B | -78.97%3.25B | 3.76%15.44B | 64.87%14.88B | 13.05%9.03B |
| Net profit before non-cash adjustment | 169.09%14.37B | 78.87%5.34B | -65.15%2.99B | 3.33%8.57B | 72.99%8.29B | -8.63%4.79B | -56.43%5.25B | -9.42%12.04B | 150.61%13.3B | -41.62%5.31B |
| Total adjustment of non-cash items | -209.34%-5.6B | -9.52%5.12B | 19.34%5.66B | 74.02%4.74B | -36.80%2.73B | -44.15%4.31B | 147.59%7.72B | 25.17%3.12B | 44.83%2.49B | -59.76%1.72B |
| -Depreciation and amortization | -5.16%4.91B | -7.39%5.18B | 5.99%5.59B | 9.32%5.28B | 10.33%4.83B | 4.02%4.37B | 20.45%4.21B | -3.64%3.49B | -7.25%3.62B | 7.72%3.91B |
| -Reversal of impairment losses recognized in profit and loss | -99.65%8M | 29.00%2.26B | 21,750.00%1.75B | -98.43%8M | 50,800.00%509M | -99.98%1M | 1,072.25%4.27B | 1.96%364M | --357M | ---- |
| -Share of associates | -129.38%-99M | 1,148.15%337M | 114.92%27M | -5.85%-181M | 22.97%-171M | -46.05%-222M | 26.92%-152M | 29.01%-208M | 12.01%-293M | -48.00%-333M |
| -Disposal profit | -163.15%-6.51B | -65.57%-2.47B | -474.23%-1.49B | 85.75%-260M | -563.64%-1.83B | 51.92%-275M | -517.52%-572M | 115.31%137M | -214.04%-895M | -69.64%-285M |
| -Net exchange gains and losses | -265.52%-96M | -7.94%58M | 18.87%63M | -7.02%53M | 1,050.00%57M | -185.71%-6M | 333.33%7M | 78.57%-3M | 96.67%-14M | -824.14%-420M |
| -Remuneration paid in stock | -10.53%17M | 0.00%19M | 58.33%19M | --12M | --0 | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -1,398.05%-3.84B | 13.80%-256M | -78.92%-297M | 75.26%-166M | -252.50%-671M | 1,357.14%440M | 94.72%-35M | -131.01%-663M | 75.00%-287M | -219.83%-1.15B |
| Changes in working capital | -120.79%-3.29B | 57.79%-1.49B | -0.34%-3.53B | -475.67%-3.52B | -77.43%937M | 142.71%4.15B | -3,534.28%-9.72B | 131.34%283M | -145.10%-903M | 137.24%2B |
| -Change in receivables | 176.05%2.44B | -206.25%-3.21B | 198.89%3.02B | -322.68%-3.06B | -112.16%-723M | 2,278.40%5.95B | 104.90%250M | -287.04%-5.11B | -1,960.94%-1.32B | 64.84%-64M |
| -Change in inventory | -108.62%-266M | 334.93%3.09B | 74.41%-1.31B | -319.91%-5.14B | 19.44%2.34B | 164.89%1.96B | -32.38%-3.01B | -341.36%-2.28B | 236.08%943M | 48.78%-693M |
| -Change in payables | -209.48%-1.24B | 90.39%-401M | -188.73%-4.17B | 301.45%4.7B | 129.06%1.17B | 10.33%-4.03B | -163.62%-4.49B | 480.28%7.06B | 390.45%1.22B | 80.14%-419M |
| -Provision for loans, leases and other losses | -337.58%-4.23B | 9.64%-966M | -3,463.33%-1.07B | 98.37%-30M | -761.65%-1.85B | 111.33%279M | -509.14%-2.46B | 134.52%602M | -154.88%-1.74B | 283.59%3.18B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 28.07%73M | -36.67%57M | 34.33%90M | -1.47%67M | -1.45%68M | -1.43%69M | -38.05%70M | -5.04%113M | 29.35%119M | 33.33%92M |
| Interest paid (cash flow from operating activities) | 7.42%-262M | 5.98%-283M | 12.75%-301M | 10.16%-345M | 6.80%-384M | 5.29%-412M | 0.91%-435M | 12.90%-439M | 16.14%-504M | 5.80%-601M |
| Interest received (cash flow from operating activities) | 26.43%885M | 18.24%700M | 28.98%592M | -11.05%459M | -15.41%516M | 10.71%610M | 20.57%551M | 14.25%457M | -11.89%400M | 45.51%454M |
| Tax refund paid | -378.15%-2.01B | 83.12%-421M | -4.35%-2.49B | -277.57%-2.39B | 8.79%-633M | 78.09%-694M | 12.54%-3.17B | -88.89%-3.62B | 29.65%-1.92B | -32.73%-2.73B |
| Other operating cash inflow (outflow) | 0 | -250.00%-3M | 166.67%2M | -3M | 0 | 0.00%-1M | -1M | 0 | 0 | 50.00%-1M |
| Operating cash flow | -53.82%4.17B | 200.47%9.02B | -60.39%3B | -34.22%7.58B | -10.19%11.52B | 4,722.93%12.83B | -97.77%266M | -7.92%11.95B | 107.83%12.98B | 10.10%6.25B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 166.87%2.09B | 25.05%-3.13B | 44.78%-4.18B | -6.88%-7.56B | -111.45%-7.08B | 44.91%-3.35B | 2.58%-6.07B | -189.73%-6.24B | -7.65%-2.15B | 31.49%-2B |
| Net intangibles purchase and sale | -157.78%-232M | 33.33%-90M | 40.00%-135M | -131.96%-225M | 84.07%-97M | 35.62%-609M | 30.24%-946M | -533.64%-1.36B | 45.55%-214M | -589.47%-393M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | -93.00%7M | --100M | ---- | ---- | ---- |
| Net investment product transactions | -132.61%-514M | -12.10%1.58B | 46.61%1.79B | -58.33%1.22B | 464.42%2.94B | 5,677.78%520M | 100.79%9M | -51.19%-1.14B | -1,081.25%-756M | -114.55%-64M |
| Advance cash and loans provided to other parties | 4.76%-20M | -10.53%-21M | -216.67%-19M | 53.85%-6M | 7.14%-13M | 0.00%-14M | 30.00%-14M | 25.93%-20M | 63.01%-27M | -284.21%-73M |
| Repayment of advance payments to other parties and cash income from loans | -30.77%18M | 73.33%26M | 87.50%15M | -38.46%8M | -7.14%13M | 7.69%14M | -48.00%13M | 13.64%25M | -29.03%22M | -36.73%31M |
| Net changes in other investments | -63.92%70M | -40.67%194M | 503.70%327M | -117.31%-81M | 477.42%468M | -853.85%-124M | -112.38%-13M | -73.42%105M | 277.93%395M | -344.00%-222M |
| Investing cash flow | 197.92%1.42B | 34.17%-1.45B | 66.96%-2.2B | -76.25%-6.64B | -6.11%-3.77B | 48.71%-3.55B | 19.70%-6.93B | -215.67%-8.62B | -0.44%-2.73B | -6.46%-2.72B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 25.59%-4.15B | -167.67%-5.58B | 78.63%-2.09B | -983.08%-9.76B | 190.72%1.11B | -276.78%-1.22B | 123.18%689M | -75.40%-2.97B | 61.32%-1.7B | -85.36%-4.38B |
| Net common stock issuance | 99.97%-1M | ---2.86B | --0 | --0 | -21,900.00%-220M | 0.00%-1M | 87.50%-1M | 85.19%-8M | -1,700.00%-54M | 40.00%-3M |
| Increase or decrease of lease financing | 34.19%-154M | -16.42%-234M | 24.72%-201M | 5.32%-267M | -49.21%-282M | 21.90%-189M | 1.63%-242M | 23.13%-246M | 19.40%-320M | 2.93%-397M |
| Cash dividends paid | -63.72%-2.33B | 3.59%-1.43B | -14.31%-1.48B | -39.33%-1.29B | 41.19%-928M | 0.00%-1.58B | -3.07%-1.58B | -13.83%-1.53B | -3.54%-1.35B | -16.61%-1.3B |
| Cash dividends for minorities | -250.98%-358M | -45.71%-102M | 33.33%-70M | -238.71%-105M | 20.51%-31M | 20.41%-39M | 2.00%-49M | 29.58%-50M | 22.83%-71M | -104.44%-92M |
| Net other fund-raising expenses | 66.67%-1M | -50.00%-3M | -100.00%-2M | 50.00%-1M | -100.00%-2M | 50.00%-1M | 0.00%-2M | 94.29%-2M | -400.00%-35M | ---7M |
| Financing cash flow | 31.43%-7B | -166.14%-10.21B | 66.42%-3.84B | -3,091.06%-11.42B | 88.17%-358M | -155.79%-3.03B | 75.41%-1.18B | -36.65%-4.81B | 43.04%-3.52B | -56.97%-6.18B |
| Net cash flow | ||||||||||
| Beginning cash position | -7.26%21.43B | -7.14%23.1B | -27.76%24.88B | 24.61%34.44B | 29.03%27.64B | -27.84%21.42B | -4.61%29.68B | 27.63%31.12B | -6.88%24.38B | 0.08%26.18B |
| Current changes in cash | 46.09%-1.42B | 13.04%-2.63B | 71.12%-3.03B | -241.83%-10.49B | 18.30%7.4B | 179.71%6.25B | -429.51%-7.84B | -122.01%-1.48B | 353.54%6.73B | -224.05%-2.65B |
| Effect of exchange rate changes | 77.15%1.69B | -23.92%954M | 34.98%1.25B | 256.66%929M | -1,696.97%-593M | 92.16%-33M | -995.74%-421M | 117.22%47M | -495.65%-273M | -90.61%69M |
| Cash adjustments other than cash changes | -50.00%1M | 300.00%2M | ---1M | ---- | ---- | 0.00%-1M | ---1M | ---- | -64.16%281M | 646.67%784M |
| End cash Position | 1.26%21.7B | -7.26%21.43B | -7.14%23.1B | -27.76%24.88B | 24.61%34.44B | 29.03%27.64B | -27.84%21.42B | -4.61%29.68B | 27.63%31.12B | -6.88%24.38B |
| Free cash flow | -133.60%-1.5B | 299.64%4.48B | -789.68%-2.24B | -105.91%-252M | -38.91%4.26B | 188.34%6.98B | -282.40%-7.9B | -54.22%4.33B | 627.06%9.46B | 1.64%1.3B |
| 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 |