Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 20.01%1.4B | -14.14%1.17B | -32.23%1.36B | 87.92%2.01B | -21.82%1.07B | 137.96%1.37B | -57.04%573.8M | 481.42%1.34B | -361.67%-350.2M | -47.25%133.84M |
| Net profit before non-cash adjustment | 215.12%2.26B | -43.09%718.33M | 18.36%1.26B | 6.53%1.07B | 177.52%1B | -63.35%360.74M | 83.23%984.39M | 174.00%537.25M | -10.79%196.08M | 2.60%219.81M |
| Total adjustment of non-cash items | -143.18%-311.39M | 27.90%721.11M | 30.01%563.81M | 46.67%433.66M | -31.53%295.66M | 86.39%431.78M | 7.02%231.66M | 91.53%216.46M | 324.09%113.02M | -831.96%-50.43M |
| -Depreciation and amortization | -16.14%580.94M | 57.67%692.74M | 18.82%439.36M | 6.47%369.77M | -21.07%347.31M | 111.27%440.04M | 25.40%208.28M | 59.48%166.09M | 6.14%104.15M | -24.39%98.12M |
| -Reversal of impairment losses recognized in profit and loss | -86.08%36.97M | 1,318.29%265.5M | --18.72M | --0 | ---- | ---- | ---- | ---- | --25.76M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 39.06%1.63M |
| -Share of associates | ---- | ---- | ---- | ---- | -88.08%12.42M | 693.24%104.19M | 41.65%-17.56M | 43.23%-30.1M | -31.02%-53.02M | -61.71%-40.47M |
| -Disposal profit | -6,246.55%-873.16M | ---13.76M | --0 | ---- | -1,173.77%-114.56M | --10.67M | --0 | --0 | --0 | --0 |
| -Other non-cash items | 76.33%-56.14M | -324.29%-237.14M | 65.50%105.73M | 26.54%63.89M | 141.01%50.49M | -400.72%-123.11M | -49.12%40.94M | 122.70%80.47M | 132.93%36.13M | -10.80%-109.71M |
| Changes in working capital | -102.56%-551.46M | 41.66%-272.25M | -192.23%-466.67M | 320.72%505.99M | -140.02%-229.24M | 189.20%572.88M | -210.34%-642.25M | 188.28%582.04M | -1,755.13%-659.3M | -208.98%-35.54M |
| -Change in receivables | -423.10%-602.59M | 120.87%186.5M | -513.91%-893.49M | 176.87%215.87M | -122.73%-280.84M | 197.84%1.24B | -332.02%-1.26B | 159.24%544.38M | -930.28%-918.88M | 70.68%-89.19M |
| -Change in inventory | -361.81%-146.2M | -127.68%-31.66M | -63.36%114.38M | 220.93%312.2M | -110.96%-258.17M | -151.56%-122.38M | 250.91%237.35M | 17.47%-157.27M | -269.63%-190.57M | -77.08%112.34M |
| -Change in payables | 147.16%163.36M | -230.28%-346.42M | 2,632.07%265.89M | -103.90%-10.5M | 148.39%269.56M | -257.62%-557.01M | 186.56%353.39M | -71.85%123.32M | 846.26%438.01M | 61.71%-58.69M |
| -Provision for loans, leases and other losses | 142.11%33.97M | -273.34%-80.68M | 501.94%46.54M | -128.80%-11.58M | 143.23%40.21M | -45.01%16.53M | -58.02%30.06M | 489.84%71.61M | --12.14M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -11.35%-13.51M | -74.55%-12.14M | 12.53%-6.95M | 11.07%-7.95M | 21.89%-8.94M | -352.61%-11.44M | 26.25%-2.53M | 0.70%-3.43M | 8.39%-3.45M | 26.71%-3.77M |
| Interest received (cash flow from operating activities) | 212.65%9.14M | -10.39%2.92M | 3.42%3.26M | -88.45%3.16M | -27.69%27.32M | -0.06%37.78M | -0.12%37.8M | 1.36%37.85M | 0.41%37.34M | -2.48%37.19M |
| Tax refund paid | -1.14%-410.3M | 27.55%-405.68M | -24.25%-559.96M | -450.76%-450.66M | 82.92%-81.83M | -68.12%-479.16M | -212.24%-285.01M | -37.53%-91.28M | -1,413.56%-66.37M | 101.61%5.05M |
| Other operating cash inflow (outflow) | -1K | 0 | 0 | -1K | 0 | -1K | 0 | 1K | 0 | 1K |
| Operating cash flow | 31.07%986.06M | -5.47%752.3M | -48.68%795.82M | 54.44%1.55B | 10.03%1B | 181.61%912.58M | -74.66%324.06M | 434.19%1.28B | -322.09%-382.69M | 737.76%172.31M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -18.67%-90.03M | 72.51%-75.86M | 75.88%-276M | -567.84%-1.14B | -11.84%-171.32M | -16.39%-153.18M | -683.02%-131.6M | -51.06%-16.81M | 41.30%-11.13M | 31.62%-18.96M |
| Net intangibles purchase and sale | 14.11%-503.8M | -3.60%-586.54M | -56.88%-566.17M | -64.90%-360.89M | -14.02%-218.86M | 42.95%-191.94M | -26.16%-336.43M | -122.54%-266.68M | -113.44%-119.83M | 15.17%-56.15M |
| Net business purchase and sale | 201,706.45%187.68M | -95.03%93K | -99.66%1.87M | 102.01%543.7M | 26.06%269.14M | 2,631.67%213.51M | -56.46%7.82M | 125.12%17.95M | ---71.45M | ---- |
| Net investment product transactions | 827.62%44.74M | -45.74%4.82M | -95.28%8.89M | 1,612.04%188.39M | 46.52%11M | 129.91%7.51M | -1,525.89%-25.11M | 106.49%1.76M | 11.71%-27.13M | -136.94%-30.73M |
| Repayment of advance payments to other parties and cash income from loans | --705.08M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 84.55%49.96M | 189.31%27.07M | -432.25%-30.31M | 1,316.61%9.12M | -98.85%644K | 826.93%55.86M | -41.69%-7.68M | -185.21%-5.42M | 258.11%6.36M | -178.83%-4.03M |
| Investing cash flow | 162.44%393.63M | 26.84%-630.41M | -12.82%-861.72M | -598.29%-763.83M | -60.30%-109.39M | 86.16%-68.24M | -83.14%-493.01M | -20.62%-269.2M | -103.16%-223.18M | -1,855.74%-109.85M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -194.74%-700.95M | 256.74%739.83M | -210.61%-472M | 158.31%426.73M | -191.37%-731.88M | 395.03%801M | -6.86%-271.5M | -136.44%-254.07M | 540.21%697.22M | -55.38%-158.38M |
| Net common stock issuance | 779.82%909.12M | 269.64%103.33M | -234.70%-60.91M | 114.79%45.22M | 124.77%21.05M | -1,339.37%-85M | -93.23%6.86M | 279.57%101.31M | 419.69%26.69M | -123.41%-8.35M |
| Increase or decrease of lease financing | -177.87%-3.85M | 18.17%-1.39M | -16.10%-1.7M | -15.23%-1.46M | -66.27%-1.27M | -39.82%-762K | 64.45%-545K | 33.81%-1.53M | 7.40%-2.32M | -129.24%-2.5M |
| Cash dividends paid | -30.20%-272.06M | -15.64%-208.96M | -50.90%-180.7M | -17.56%-119.75M | 0.39%-101.86M | -8.83%-102.25M | -5.15%-93.96M | -26.42%-89.35M | -15.85%-70.68M | 14.24%-61.01M |
| Cash dividends for minorities | -6.29%-74.48M | -78.75%-70.07M | 11.11%-39.2M | -80.00%-44.1M | 37.50%-24.5M | -100.00%-39.2M | -33.33%-19.6M | 0.00%-14.7M | ---14.7M | ---- |
| Net other fund-raising expenses | -218.21%-4.4M | --3.72M | ---- | ---1K | ---- | -100.00%-2K | 0.00%-1K | 50.00%-1K | -100.00%-2K | ---1K |
| Financing cash flow | -125.88%-146.62M | 175.08%566.46M | -346.05%-754.51M | 136.57%306.64M | -246.12%-838.45M | 251.50%573.79M | -46.60%-378.74M | -140.61%-258.35M | 376.33%636.21M | -66.25%-230.24M |
| Net cash flow | ||||||||||
| Beginning cash position | 21.94%3.83B | -20.73%3.14B | 38.17%3.96B | 2.00%2.87B | 101.98%2.81B | -28.26%1.39B | 63.30%1.94B | 2.62%1.19B | -12.67%1.16B | -10.23%1.32B |
| Current changes in cash | 79.13%1.23B | 183.90%688.35M | -175.03%-820.41M | 1,843.99%1.09B | -96.03%56.25M | 358.93%1.42B | -172.89%-547.69M | 2,375.76%751.35M | 118.09%30.35M | 1.95%-167.79M |
| Cash adjustments other than cash changes | -2,677,500.00%-26.77M | 200.00%1K | 0.00%-1K | ---1K | ---- | --2K | ---- | ---2K | ---- | -100.00%-1K |
| End cash Position | 31.52%5.03B | 21.94%3.83B | -20.73%3.14B | 38.17%3.96B | 2.00%2.87B | 101.98%2.81B | -28.26%1.39B | 63.30%1.94B | 2.62%1.19B | -12.67%1.16B |
| Free cash flow | 336.31%392.23M | 293.96%89.9M | -201.56%-46.35M | -92.57%45.64M | 8.19%613.91M | 494.14%567.46M | -114.46%-143.97M | 293.79%995.4M | -628.40%-513.65M | 180.39%97.21M |
| 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 |