Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | -7.43%21.22B | 48.57%22.92B | 170.99%15.43B | -68.60%5.69B | -21.24%18.13B | 144.34%23.02B | -66.33%9.42B | 23.03%27.99B | -33.17%22.75B | 112.50%34.04B |
| Net profit before non-cash adjustment | 15.60%9.54B | 228.23%8.26B | 376.68%2.52B | -125.58%-909M | -53.72%3.55B | -48.43%7.68B | -19.60%14.89B | 34.46%18.52B | -14.95%13.77B | 50.32%16.19B |
| Total adjustment of non-cash items | -14.04%11.4B | -15.12%13.26B | 134.01%15.63B | -50.11%6.68B | -0.27%13.38B | 40.19%13.42B | 16.36%9.57B | -30.86%8.23B | -5.87%11.9B | -0.99%12.64B |
| -Depreciation and amortization | -5.39%11B | -2.27%11.63B | 10.16%11.9B | 2.74%10.8B | -1.92%10.51B | 12.08%10.72B | 5.32%9.56B | -1.59%9.08B | -2.44%9.23B | 19.26%9.46B |
| -Reversal of impairment losses recognized in profit and loss | -93.27%93M | 334.59%1.38B | 234.74%318M | --95M | ---- | 1,507.81%1.03B | -24.71%64M | --85M | ---- | --83M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | 273.17%1.63B | 550.75%436M | --67M | ---- | ---- | ---- |
| -Share of associates | 35.71%-36M | -264.71%-56M | 127.20%34M | 68.75%-125M | 11.89%-400M | -66.30%-454M | 30.00%-273M | -178.57%-390M | 65.60%-140M | -131.36%-407M |
| -Disposal profit | 106.62%52M | -2,411.76%-786M | -96.64%34M | 1,344.29%1.01B | 137.43%70M | 20.76%-187M | -271.01%-236M | 48.39%138M | -46.55%93M | -43.32%174M |
| -Remuneration paid in stock | 0.00%25M | -7.41%25M | 12.50%27M | -4.00%24M | -21.88%25M | 33.33%32M | -11.11%24M | 68.75%27M | --16M | ---- |
| -Other non-cash items | -75.00%268M | -67.68%1.07B | 164.71%3.32B | -430.50%-5.13B | -16.03%1.55B | 406.03%1.85B | 151.26%365M | -126.34%-712M | -18.90%2.7B | 3.13%3.33B |
| Changes in working capital | -80.04%281M | 151.94%1.41B | -3,514.67%-2.71B | -106.28%-75M | -37.86%1.2B | 112.79%1.92B | -1,309.90%-15.04B | 142.52%1.24B | -156.19%-2.92B | 169.14%5.2B |
| -Change in receivables | -102.99%-142M | 213.19%4.75B | -236.19%-4.2B | 193.43%3.08B | -65.24%1.05B | 201.17%3.02B | -58.48%-2.99B | 58.50%-1.89B | -318.51%-4.55B | 122.37%2.08B |
| -Change in inventory | 1,285.00%474M | 78.72%-40M | -1,275.00%-188M | -99.18%16M | 230.63%1.95B | 119.27%591M | -46.82%-3.07B | -438.40%-2.09B | -127.25%-388M | 159.68%1.42B |
| -Change in payables | 109.07%283M | -291.29%-3.12B | 169.61%1.63B | -389.14%-2.34B | 45.69%-479M | 90.14%-882M | -287.29%-8.95B | 104.67%4.78B | 112.57%2.33B | -65.33%1.1B |
| -Provision for loans, leases and other losses | -123.49%-113M | 663.49%481M | 107.47%63M | 24.60%-843M | -38.02%-1.12B | -2,150.00%-810M | -108.16%-36M | 236.11%441M | -154.00%-324M | -39.58%600M |
| -Changes in other current assets | 66.87%-221M | -3,823.53%-667M | -254.55%-17M | 105.16%11M | ---213M | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 6.95%-1.37B | -30.52%-1.47B | -152.58%-1.12B | -40.82%-445M | 19.39%-316M | -23.27%-392M | -1.27%-318M | -7.17%-314M | 34.45%-293M | 6.09%-447M |
| Interest received (cash flow from operating activities) | 0.24%419M | 68.55%418M | -41.78%248M | 220.30%426M | -37.56%133M | 7.04%213M | 11.80%199M | -3.78%178M | 25.85%185M | 1.38%147M |
| Tax refund paid | -35.71%-3.86B | -161.73%-2.85B | -59.38%-1.09B | 46.97%-682M | 56.98%-1.29B | 50.37%-2.99B | -93.76%-6.02B | 37.98%-3.11B | -23.42%-5.01B | 27.64%-4.06B |
| Other operating cash inflow (outflow) | -72.43%370M | 130.98%1.34B | 145.11%581M | -1,130.40%-1.29B | 146.30%125M | -335.48%-270M | -6,100.00%-62M | 0.00%-1M | 0.00%-1M | -1M |
| Operating cash flow | -17.62%16.78B | 45.02%20.37B | 279.16%14.05B | -77.93%3.71B | -14.28%16.79B | 508.39%19.58B | -86.99%3.22B | 40.36%24.74B | -40.60%17.63B | 194.54%29.68B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -46.63%-7.36B | 32.40%-5.02B | 59.62%-7.42B | -11.53%-18.38B | 26.98%-16.48B | -20.48%-22.57B | -78.51%-18.74B | -24.05%-10.5B | 5.97%-8.46B | 43.86%-9B |
| Net intangibles purchase and sale | -112.65%-689M | -45.29%-324M | -16.15%-223M | -17.79%-192M | 62.53%-163M | -239.87%-435M | 243.32%311M | -69.53%-217M | -19.63%-128M | 50.00%-107M |
| Net business purchase and sale | ---- | --1.47B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 46.97%-210M | 86.50%-396M | -228.08%-2.93B | 26.54%-894M | -30,525.00%-1.22B | -92.31%4M | --52M | ---- | ---- | -118.75%-3M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | -66.84%129M | 201.55%389M | 0.00%129M | --129M | ---- | ---- | 0.00%58M |
| Net changes in other investments | -88.48%675M | 269.02%5.86B | 307.31%1.59B | -732.61%-766M | 93.84%-92M | -15.37%-1.49B | 54.30%-1.3B | -317.99%-2.83B | -1,595.00%-678M | -290.48%-40M |
| Investing cash flow | -575.96%-7.58B | 117.72%1.59B | 55.28%-8.99B | -14.46%-20.11B | 27.92%-17.57B | -24.72%-24.37B | -44.23%-19.54B | -46.19%-13.55B | -1.95%-9.27B | 43.70%-9.09B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -129.87%-13.27B | -9.84%-5.77B | -208.96%-5.25B | -59.15%4.82B | 768.01%11.81B | -89.78%1.36B | 441.07%13.31B | 5.22%-3.9B | -29.37%-4.12B | -208.04%-3.18B |
| Net common stock issuance | ---- | ---- | ---- | ---- | --0 | ---- | --0 | --0 | -314.18%-4.43B | --2.07B |
| Increase or decrease of lease financing | -182.88%-2.48B | -275.97%-876M | -122.60%-233M | 182.22%1.03B | -13.79%-1.25B | -102.20%-1.1B | -26.16%-545M | 7.49%-432M | 27.60%-467M | -119.48%-645M |
| Cash dividends paid | -12.81%-2.43B | -1.08%-2.15B | 6.21%-2.13B | -14.46%-2.27B | 12.48%-1.99B | 8.51%-2.27B | -9.26%-2.48B | 0.83%-2.27B | -59.11%-2.29B | -29.55%-1.44B |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---2M | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---174M | ---- | ---- | -100.00%-2M | ---1M | ---- | -101.24%-2M | 57.84%161M | 10,100.00%102M | -99.57%1M |
| Financing cash flow | -108.48%-18.35B | -15.53%-8.8B | -312.85%-7.62B | -58.21%3.58B | 525.70%8.57B | -119.56%-2.01B | 259.65%10.29B | 42.45%-6.44B | -249.98%-11.2B | -159.48%-3.2B |
| Net cash flow | ||||||||||
| Beginning cash position | 69.57%32.12B | -9.22%18.94B | -36.70%20.87B | 29.23%32.97B | -20.95%25.51B | -16.34%32.27B | 14.59%38.57B | -9.44%33.66B | 82.09%37.17B | -0.43%20.42B |
| Current changes in cash | -169.48%-9.15B | 614.02%13.16B | 80.03%-2.56B | -264.69%-12.82B | 214.53%7.79B | -12.66%-6.8B | -226.98%-6.03B | 267.62%4.75B | -116.30%-2.84B | 2,612.86%17.39B |
| Effect of exchange rate changes | 7,776.92%1.02B | -97.96%13M | -11.76%638M | 320.43%723M | -963.16%-328M | 114.07%38M | -270.89%-270M | 123.44%158M | -7.15%-674M | -204.31%-629M |
| Cash adjustments other than cash changes | -150.00%-1M | --2M | ---- | ---- | ---1M | ---- | ---- | ---- | 0.00%-1M | -200.00%-1M |
| End cash Position | -25.29%24B | 69.57%32.12B | -9.22%18.94B | -36.70%20.87B | 29.23%32.97B | -20.95%25.51B | -16.34%32.27B | 14.59%38.57B | -9.44%33.66B | 82.09%37.17B |
| Free cash flow | -41.77%8.73B | 134.38%14.98B | 142.70%6.39B | -26,837.50%-14.97B | 101.30%56M | 72.45%-4.32B | -211.99%-15.69B | 55.06%14.01B | -55.85%9.04B | 430.51%20.47B |
| 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 |