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 | 75.52%5.72B | 16.26%3.26B | -24.05%2.8B | -18.01%3.69B | 31.86%4.5B | -10.06%3.42B | 15.62%3.8B | 10.95%3.28B | 9.93%2.96B | 2.69B |
| Net profit before non-cash adjustment | 8.12%4.01B | 14.31%3.71B | 7.92%3.24B | 75.73%3.01B | 63.17%1.71B | -55.50%1.05B | 11.14%2.36B | 73.40%2.12B | -3.96%1.22B | --1.27B |
| Total adjustment of non-cash items | -72.21%551M | 176.18%1.98B | -58.28%718M | -15.10%1.72B | 53.44%2.03B | -42.44%1.32B | 16.62%2.3B | 12.52%1.97B | 18.42%1.75B | --1.48B |
| -Depreciation and amortization | -3.34%1.71B | 3.21%1.77B | -7.71%1.71B | -8.98%1.86B | -2.21%2.04B | -4.62%2.08B | 3.31%2.19B | 7.58%2.12B | 1.02%1.97B | --1.95B |
| -Reversal of impairment losses recognized in profit and loss | --943M | ---- | ---- | ---- | ---- | ---- | 656.52%174M | -81.30%23M | --123M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---271.26M |
| -Share of associates | -11.76%-19M | -41.67%-17M | 42.86%-12M | -23.53%-21M | -41.67%-17M | 42.86%-12M | -223.53%-21M | 30.77%17M | 158.40%13M | --5.03M |
| -Disposal profit | -1,438.68%-1.63B | 68.17%-106M | -358.14%-333M | 115.00%129M | 300.00%60M | -181.08%-30M | 76.19%37M | -82.05%21M | 694.03%117M | --14.74M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --360.07M |
| -Other non-cash items | -232.74%-450M | 152.23%339M | -168.18%-649M | -348.15%-242M | 92.51%-54M | -801.25%-721M | 61.54%-80M | 55.74%-208M | 18.64%-470M | ---577.65M |
| Changes in working capital | 147.86%1.16B | -110.21%-2.43B | -11.58%-1.16B | -235.42%-1.04B | -26.65%765M | 221.70%1.04B | -6.59%-857M | -5,260.00%-804M | 73.52%-15M | ---56.64M |
| -Change in receivables | 214.57%2.78B | -1,998.44%-2.43B | 121.66%128M | -1,306.12%-591M | -98.40%49M | 1,122.71%3.07B | 109.67%251M | -391.48%-2.6B | -198.21%-528M | --537.62M |
| -Change in inventory | 80.41%-48M | 78.34%-245M | 5.83%-1.13B | -334.57%-1.2B | 312.90%512M | 132.89%124M | 1.82%-377M | -197.71%-384M | 275.53%393M | ---223.9M |
| -Change in payables | -244.81%-1.65B | 486.39%1.14B | -136.12%-294M | 243.46%814M | 111.08%237M | -160.54%-2.14B | -138.04%-821M | 53,850.00%2.16B | 101.05%4M | ---380.36M |
| -Provision for loans, leases and other losses | 142.34%293M | -590.78%-692M | 343.10%141M | -75.76%-58M | -200.00%-33M | -112.22%-11M | 429.41%90M | -85.34%17M | --116M | ---- |
| -Changes in other current assets | -11.06%-221M | ---199M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --10M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | 6.38%-1.03B | -57.76%-1.1B | 6.07%-696M | -130.84%-741M | 59.32%-321M | 21.65%-789M | -133.10%-1.01B | 27.64%-432M | -46.22%-597M | -408.28M |
| Other operating cash inflow (outflow) | 128.57%2M | 84.09%-7M | -139.29%-44M | 918.18%112M | -95.97%11M | 370.69%273M | 107.14%58M | 33.33%28M | 105.48%21M | 10.22M |
| Operating cash flow | 117.91%4.7B | 4.41%2.16B | -32.62%2.06B | -26.95%3.06B | 44.64%4.19B | 1.79%2.9B | -1.11%2.85B | 20.81%2.88B | 3.89%2.38B | --2.29B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | ---- | --0 | -51.06%23M | 56.67%47M | 500.00%30M | -90.38%5M | -58.73%52M | 57.50%126M | 3,136.25%80M | --2.47M |
| Net business purchase and sale | ---- | --0 | 147.71%104M | ---218M | --0 | ---- | ---- | ---- | 44.10%-109M | ---195M |
| Net investment product transactions | 1,115.79%2.31B | -71.04%190M | 288.17%656M | 89.89%169M | -80.35%89M | 122.06%453M | 353.33%204M | 134.09%45M | -1,852.66%-132M | ---6.76M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --821K |
| Interest received (cash flow from investment activities) | 7.63%268M | 5.96%249M | 15.20%235M | 9.09%204M | -7.43%187M | 6.88%202M | 14.55%189M | 12.24%165M | 11.30%147M | --132.08M |
| Net changes in other investments | -96.96%-3.57B | -67.31%-1.81B | 8.68%-1.08B | 17.70%-1.19B | 20.17%-1.44B | 20.73%-1.81B | -15.64%-2.28B | 31.08%-1.97B | -292.49%-2.86B | ---727.92M |
| Investing cash flow | 27.82%-991M | -2,012.31%-1.37B | 93.39%-65M | 13.30%-984M | 0.87%-1.14B | 37.50%-1.15B | -12.19%-1.83B | 43.12%-1.63B | -260.99%-2.87B | ---795.31M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 38.83%-564M | 7.06%-922M | 70.17%-992M | -99.40%-3.33B | -102.18%-1.67B | -131.74%-825M | 47.95%-356M | -340.00%-684M | 129.14%285M | ---978.08M |
| Net common stock issuance | --0 | -50.63%-119M | ---79M | ---- | ---- | ---- | ---- | ---- | ---- | --1.79B |
| Increase or decrease of lease financing | -11.73%-219M | -3.16%-196M | ---190M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -65.06%-789M | -25.13%-478M | -33.10%-382M | 0.00%-287M | 0.00%-287M | 0.00%-287M | -20.08%-287M | 0.00%-239M | -18.39%-239M | ---201.88M |
| Interest paid (cash flow from financing activities) | -12.77%-53M | 21.67%-47M | 4.76%-60M | 17.11%-63M | 9.52%-76M | -5.00%-84M | 4.76%-80M | -18.31%-84M | 5.66%-71M | ---75.26M |
| Net other fund-raising expenses | 3.90%-74M | 4.94%-77M | 73.44%-81M | -95.51%-305M | 31.58%-156M | 0.87%-228M | -55.41%-230M | -32.14%-148M | -1.54%-112M | ---110.3M |
| Financing cash flow | 7.61%-1.7B | -3.08%-1.84B | 55.19%-1.78B | -82.03%-3.98B | -53.58%-2.19B | -49.42%-1.42B | 17.49%-953M | -743.07%-1.16B | -132.29%-137M | --424.26M |
| Net cash flow | ||||||||||
| Beginning cash position | -27.72%2.75B | 6.13%3.81B | -34.70%3.59B | 18.91%5.5B | 7.84%4.62B | 1.52%4.29B | 2.20%4.22B | -13.72%4.13B | 65.85%4.79B | --2.89B |
| Current changes in cash | 289.78%2.01B | -591.63%-1.06B | 111.30%215M | -318.37%-1.9B | 163.94%871M | 423.81%330M | -31.52%63M | 114.74%92M | -132.44%-624M | --1.92B |
| Effect of exchange rate changes | 800.00%9M | -80.00%1M | 266.67%5M | -200.00%-3M | -57.14%3M | 800.00%7M | ---1M | --0 | -38.19%-31M | ---22.43M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---2M | ---- | -150.00%-1M | 300.00%2M | 50.00%-1M | ---2M | ---- |
| End cash Position | 73.19%4.77B | -27.72%2.75B | 6.13%3.81B | -34.70%3.59B | 18.91%5.5B | 7.84%4.62B | 1.52%4.29B | 2.20%4.22B | -13.72%4.13B | --4.79B |
| Free cash flow | 117.91%4.7B | 4.41%2.16B | -32.62%2.06B | -26.95%3.06B | 44.64%4.19B | 1.79%2.9B | -1.11%2.85B | 20.81%2.88B | 3.89%2.38B | --2.29B |
| 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 |