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 | 71.39%4.26B | 52.18%2.49B | -35.55%1.63B | 2.09%2.54B | 115.02%2.48B | -26.29%1.16B | 7.99%1.57B | 50.33%1.45B | -24.82%965.74M | 85.69%1.28B |
| Net profit before non-cash adjustment | 30.08%3.41B | 8.57%2.62B | -13.79%2.42B | 34.88%2.8B | 38.56%2.08B | -4.45%1.5B | 30.46%1.57B | 54.86%1.2B | 3.43%776.7M | -22.92%750.95M |
| Total adjustment of non-cash items | 67.06%514.92M | -8.42%308.22M | 178.16%336.56M | -43.67%121M | -46.16%214.8M | 62.85%398.99M | -28.62%245M | -13.19%343.24M | 4.34%395.38M | 31.48%378.95M |
| -Depreciation and amortization | 5.02%539.01M | -4.79%513.22M | 9.68%539.04M | -9.40%491.46M | 19.44%542.43M | 34.67%454.15M | -10.28%337.24M | -8.13%375.89M | -5.70%409.15M | 6.00%433.89M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.22%8.43M | --303.84M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 133.06%8.75M |
| -Disposal profit | 99.30%-1.17M | -7.43%-167.06M | 45.43%-155.51M | -13.18%-284.99M | -364.96%-251.81M | 42.91%-54.16M | -75.69%-94.86M | 83.13%-53.99M | -26,097.16%-320.03M | 121.36%1.23M |
| -Net exchange gains and losses | 1,660.32%15.49M | -130.78%-993K | 214.68%3.23M | -16.96%-2.81M | -63.61%-2.41M | -198.79%-1.47M | 1,388.00%1.49M | -89.66%100K | -85.70%967K | 184.13%6.76M |
| -Remuneration paid in stock | 75.40%22.45M | 64.06%12.8M | --7.8M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -22.36%-60.86M | 14.23%-49.74M | 29.84%-57.99M | -12.61%-82.66M | -16,023.21%-73.41M | -59.42%461K | -91.13%1.14M | 785.55%12.81M | 102.02%1.45M | 11.31%-71.69M |
| Changes in working capital | 176.20%337.53M | 60.36%-442.98M | -189.27%-1.12B | -300.55%-386.3M | 125.94%192.62M | -201.53%-742.65M | -161.46%-246.29M | 54.35%-94.2M | -233.46%-206.34M | 127.09%154.61M |
| -Change in receivables | 126.63%151.37M | -5.07%-568.33M | -172.69%-540.89M | -255.30%-198.35M | 72.74%-55.83M | -230.18%-204.78M | -338.26%-62.02M | 109.85%26.03M | -222.91%-264.25M | 153.13%214.99M |
| -Change in inventory | 928.98%291.02M | 94.91%-35.11M | -370.14%-689.38M | -59.44%-146.63M | -33.94%-91.97M | 74.67%-68.66M | -14.59%-271.12M | -380.07%-236.59M | 217.38%84.48M | -129.81%-71.97M |
| -Change in payables | 141.84%47.45M | -138.86%-113.42M | 21.22%291.89M | 482.13%240.79M | 34.70%-63.01M | -146.50%-96.5M | 311.13%207.5M | -64.38%-98.28M | 73.95%-59.79M | -336.25%-229.49M |
| -Provision for loans, leases and other losses | 15.18%24.04M | 250.17%20.87M | 73.29%-13.9M | -186.33%-52.05M | 152.80%60.29M | -1,457.42%-114.19M | -87.13%8.41M | 109.92%65.38M | --31.15M | ---- |
| -Changes in other current assets | -254.04%-125.86M | 157.08%81.71M | -109.61%-143.15M | -130.14%-68.29M | 81,405.04%226.58M | 100.36%278K | -329.96%-77.86M | 150.41%33.86M | -134.62%-67.17M | 197.82%193.99M |
| -Changes in other current liabilities | -129.48%-50.5M | 877.58%171.29M | 86.38%-22.03M | -238.79%-161.76M | 145.04%116.55M | -405.40%-258.8M | -144.38%-51.21M | 66.64%115.39M | 47.08%69.25M | 240.01%47.08M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 13.38%-576K | 48.92%-665K | -51.93%-1.3M | -257.08%-857K | 47.25%-240K | 59.73%-455K | 18.12%-1.13M | 4.17%-1.38M | 15.84%-1.44M | 16.05%-1.71M |
| Interest received (cash flow from operating activities) | 20.32%61.09M | -16.25%50.77M | 2.19%60.63M | -7.35%59.33M | -11.49%64.04M | -4.39%72.35M | 13.56%75.67M | -4.10%66.64M | -6.47%69.48M | -15.92%74.29M |
| Tax refund paid | -5.74%-733.2M | 7.15%-693.42M | 7.65%-746.83M | -484.78%-808.67M | 71.11%-138.29M | -39.91%-478.67M | -0.88%-342.14M | -120.64%-339.16M | 26.47%-153.72M | 42.42%-209.05M |
| Other operating cash inflow (outflow) | 1K | 0 | 1K | 0 | -1K | 0 | 0 | 0.00%-1K | 0.00%-1K | -200.00%-1K |
| Operating cash flow | 94.69%3.59B | 94.71%1.84B | -46.97%947.42M | -25.88%1.79B | 221.86%2.41B | -42.40%748.91M | 10.39%1.3B | 33.85%1.18B | -23.34%880.07M | 176.64%1.15B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 43.52%-388.8M | -74.18%-688.35M | -75.58%-395.21M | 58.21%-225.08M | 66.37%-538.56M | -155.52%-1.6B | -125.12%-626.73M | -37.10%-278.4M | 55.44%-203.06M | 20.15%-455.69M |
| Net intangibles purchase and sale | -911.91%-241.52M | -69.05%-23.87M | -82.35%-14.12M | 78.41%-7.74M | 50.36%-35.87M | -415.54%-72.26M | 52.82%-14.02M | -209.36%-29.71M | 79.74%-9.6M | -61.34%-47.41M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---1.77B | ---- | ---- | ---- | ---94.6M |
| Net investment product transactions | 88.75%813.12M | -61.74%430.78M | 402.80%1.13B | 58.19%-371.83M | -126.17%-889.23M | 822.01%3.4B | 119.16%368.56M | -599.77%-1.92B | 176.58%385M | -206.32%-502.71M |
| Net changes in other investments | 0.00%-2K | 0.00%-2K | ---2K | ---- | 66.67%-1K | ---3K | ---- | 99.99%-1K | -116.22%-12M | -86.25%74M |
| Investing cash flow | 164.95%182.8M | -139.27%-281.44M | 218.51%716.59M | 58.69%-604.65M | -3,152.45%-1.46B | 83.47%-45M | 87.81%-272.18M | -1,492.23%-2.23B | 115.62%160.33M | -349.87%-1.03B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | 37.50%-20M | 0.00%-32M | -142.11%-32M | 416.67%76M | -196.00%-24M | 204.17%25M | -204.35%-24M |
| Net common stock issuance | -815.86%-3.1B | 50.79%-338.73M | -52.45%-688.4M | ---451.56M | --0 | -11,593,100.00%-231.86M | -100.00%-2K | 938.96%1.22B | -137,000.00%-145.33M | -606.67%-106K |
| Increase or decrease of lease financing | 16.33%-3.98M | -4.44%-4.75M | -0.91%-4.55M | -41.61%-4.51M | -95.22%-3.18M | -331.48%-1.63M | 88.30%-378K | 72.59%-3.23M | 73.34%-11.79M | 5.22%-44.23M |
| Cash dividends paid | -6.58%-560.05M | -9.75%-525.48M | -25.89%-478.79M | -18.63%-380.33M | 1.87%-320.61M | 8.78%-326.72M | -44.40%-358.19M | -3.87%-248.05M | -3.20%-238.82M | -3.33%-231.42M |
| Net other fund-raising expenses | 10.70%-12.57M | -6.69%-14.07M | -114.37%-13.19M | -615,200.00%-6.15M | 0.00%-1K | 0.00%-1K | 0.00%-1K | ---1K | ---- | 0.00%-1K |
| Financing cash flow | -316.62%-3.68B | 25.48%-883.04M | -37.38%-1.18B | -142.43%-862.55M | 39.92%-355.8M | -109.58%-592.22M | -129.93%-282.57M | 354.48%943.94M | -23.75%-370.93M | -21.04%-299.75M |
| Net cash flow | ||||||||||
| Beginning cash position | 13.89%5.65B | 10.78%4.96B | 8.05%4.48B | 16.73%4.15B | 3.25%3.55B | 27.40%3.44B | -3.84%2.7B | 30.72%2.81B | -4.94%2.15B | 35.02%2.26B |
| Current changes in cash | -85.99%95.32M | 41.98%680.2M | 50.00%479.08M | -45.96%319.39M | 429.12%590.97M | -85.02%111.69M | 775.79%745.52M | -116.48%-110.32M | 475.85%669.47M | -130.81%-178.12M |
| Effect of exchange rate changes | 14.16%10.27M | 128.72%9M | -72.53%3.94M | 350.41%14.32M | 45,328.57%3.18M | 100.12%7K | -341.37%-5.75M | 124.89%2.38M | -41.54%-9.57M | -184.13%-6.76M |
| Cash adjustments other than cash changes | --2K | ---- | ---- | ---- | ---- | ---- | -150.00%-1K | --2K | ---- | ---1K |
| End cash Position | 1.87%5.76B | 13.89%5.65B | 10.78%4.96B | 8.05%4.48B | 16.73%4.15B | 3.25%3.55B | 27.40%3.44B | -3.84%2.7B | 35.33%2.81B | -8.18%2.08B |
| Free cash flow | 161.48%2.96B | 110.47%1.13B | -65.37%538.07M | -15.37%1.55B | 297.77%1.84B | -240.76%-928.17M | -24.19%659.42M | 30.33%869.83M | 3.54%667.4M | 448.29%644.58M |
| 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 |