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 | 408.88%30.04B | -55.42%5.9B | -23.85%13.24B | -10.93%17.39B | -44.07%19.52B | 16.87%34.9B | 4.82%29.86B | -1.46%28.49B | -13.99%28.91B | 60.15%33.62B |
| Net profit before non-cash adjustment | 98.40%19.44B | 43.70%9.8B | -50.90%6.82B | -25.58%13.89B | -29.84%18.66B | 6.70%26.59B | -9.98%24.92B | -10.95%27.69B | -11.90%31.09B | 89.63%35.29B |
| Total adjustment of non-cash items | 397.71%7.62B | -73.75%1.53B | 5.16%5.83B | 130.10%5.54B | 25.40%2.41B | 405.53%1.92B | -90.05%380M | 930.65%3.82B | -126.92%-460M | -73.90%1.71B |
| -Depreciation and amortization | -7.23%2.55B | 7.20%2.75B | 3.30%2.57B | 7.25%2.49B | 0.26%2.32B | 7.39%2.31B | 1.37%2.15B | 9.65%2.12B | -13.60%1.94B | -6.58%2.24B |
| -Reversal of impairment losses recognized in profit and loss | 7,731.58%1.49B | -98.98%19M | -37.78%1.86B | --2.99B | --0 | --287M | ---- | ---- | ---- | ---- |
| -Disposal profit | 148.08%387M | 110.81%156M | 174.75%74M | 77.90%-99M | -929.63%-448M | 25.58%54M | -73.13%43M | 223.08%160M | -300.00%-130M | -94.78%65M |
| -Other non-cash items | 327.90%3.19B | -205.59%-1.4B | 717.28%1.32B | -69.94%162M | 173.63%539M | 59.69%-732M | -218.15%-1.82B | 167.80%1.54B | -279.10%-2.27B | -120.61%-598M |
| Changes in working capital | 155.08%2.99B | -1,016.05%-5.42B | 129.01%592M | -32.10%-2.04B | -124.19%-1.55B | 40.13%6.39B | 251.03%4.56B | -75.57%-3.02B | 49.23%-1.72B | 18.82%-3.39B |
| -Change in receivables | 178.46%3.58B | -569.03%-4.56B | 147.96%972M | -68.67%392M | -85.35%1.25B | 187.03%8.54B | 158.52%2.98B | -410.57%-5.08B | 198.38%1.64B | 41.43%-1.66B |
| -Change in inventory | 32.38%-1.08B | -174.96%-1.6B | -341.91%-583M | 108.24%241M | -302.14%-2.92B | -50.65%1.45B | 1,990.32%2.93B | 92.20%-155M | -93.85%-1.99B | -294.23%-1.03B |
| -Change in payables | 25.00%1.1B | 214.29%880M | 110.65%280M | -2,248.21%-2.63B | 96.87%-112M | -199.75%-3.58B | -152.10%-1.19B | 309.32%2.29B | -2,778.95%-1.09B | 97.32%-38M |
| -Provision for loans, leases and other losses | -329.79%-606M | -83.12%-141M | -75.00%-77M | -118.41%-44M | 1,186.36%239M | 85.71%-22M | -123.19%-154M | 74.91%-69M | 58.27%-275M | -289.37%-659M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -64.71%-28M | 0.00%-17M | 0.00%-17M | 0.00%-17M | 0.00%-17M | 0.00%-17M | -6.25%-17M | 23.81%-16M | 22.22%-21M | 3.57%-27M |
| Interest received (cash flow from operating activities) | 26.51%606M | 9.11%479M | 10.58%439M | 1.02%397M | 0.00%393M | 11.97%393M | 13.59%351M | 9.19%309M | 21.98%283M | 5.94%232M |
| Tax refund paid | 77.93%-836M | 14.08%-3.79B | 0.50%-4.41B | 19.67%-4.43B | 29.35%-5.52B | 13.88%-7.81B | -28.07%-9.07B | 48.88%-7.08B | -105.07%-13.85B | -4.80%-6.75B |
| Other operating cash inflow (outflow) | -1M | 0 | 0 | 0 | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M |
| Operating cash flow | 1,055.61%29.78B | -72.15%2.58B | -30.62%9.25B | -7.26%13.34B | -47.65%14.38B | 30.00%27.47B | -2.64%21.13B | 41.60%21.7B | -43.37%15.33B | 83.67%27.07B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -122.35%-4.14B | 5.77%-1.86B | 13.45%-1.98B | -107.64%-2.28B | 48.93%-1.1B | -12.79%-2.15B | -12.97%-1.91B | 22.02%-1.69B | 30.67%-2.17B | -23,930.77%-3.12B |
| Net intangibles purchase and sale | 16.99%-254M | -39.73%-306M | 19.19%-219M | 13.42%-271M | -627.91%-313M | 80.45%-43M | -10.55%-220M | -5.85%-199M | -102.15%-188M | -25.68%-93M |
| Net business purchase and sale | ---15.38B | --0 | ---- | ---4.98B | --0 | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -76.74%120M | 364.62%516M | -4,000.00%-195M | -95.97%5M | 2,380.00%124M | 600.00%5M | 99.92%-1M | -22.96%-1.25B | -35.33%-1.02B | -25,000.00%-753M |
| Net changes in other investments | ---- | -1,665.97%-4.2B | 34.79%-238M | -2.53%-365M | -5.33%-356M | 90.65%-338M | -3,375.96%-3.62B | 20.00%-104M | 3.70%-130M | -123.98%-135M |
| Investing cash flow | -235.67%-19.65B | -122.84%-5.85B | 66.70%-2.63B | -379.81%-7.89B | 34.97%-1.64B | 55.99%-2.53B | -77.01%-5.74B | 7.37%-3.25B | 14.67%-3.5B | -967.86%-4.11B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---25M | ---- | ---- | ---- | ---320M |
| Net common stock issuance | 183,000.00%1.83B | 99.93%-1M | 44.49%-1.34B | 17.89%-2.41B | 30.86%-2.94B | -20.69%-4.25B | -2.26%-3.52B | 1.91%-3.45B | -1,647.26%-3.51B | 94.47%-201M |
| Cash dividends paid | -27.24%-7.2B | -0.14%-5.66B | 1.14%-5.65B | 1.67%-5.71B | 1.44%-5.81B | 1.75%-5.9B | 1.38%-6B | 3.23%-6.09B | -15.10%-6.29B | -28.15%-5.46B |
| Net other fund-raising expenses | ---- | 0.00%-1M | 0.00%-1M | 0.00%-1M | ---1M | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | 5.11%-5.37B | 19.06%-5.66B | 14.01%-6.99B | 7.12%-8.13B | 13.97%-8.75B | -6.81%-10.17B | 0.06%-9.52B | 2.76%-9.53B | -63.77%-9.8B | 24.25%-5.98B |
| Net cash flow | ||||||||||
| Beginning cash position | -12.03%65.33B | -0.49%74.26B | -3.47%74.63B | 5.43%77.31B | 25.22%73.32B | 11.12%58.56B | 20.40%52.69B | 4.85%43.77B | 68.55%41.74B | 41.87%24.77B |
| Current changes in cash | 153.28%4.76B | -2,354.67%-8.94B | 86.42%-364M | -167.29%-2.68B | -73.02%3.98B | 151.95%14.77B | -34.35%5.86B | 341.11%8.93B | -88.08%2.02B | 132.26%16.98B |
| Cash adjustments other than cash changes | ---1M | ---- | -200.00%-1M | 200.00%1M | ---1M | ---- | ---- | 0.00%-1M | 0.00%-1M | ---1M |
| End cash Position | 7.29%70.09B | -12.03%65.33B | -0.49%74.26B | -3.47%74.63B | 5.43%77.31B | 25.22%73.32B | 11.12%58.56B | 20.40%52.69B | 4.85%43.77B | 68.55%41.74B |
| Free cash flow | 6,092.20%25.39B | -94.18%410M | -30.08%7.05B | -16.66%10.08B | -52.13%12.09B | 32.97%25.27B | -4.11%19B | 52.74%19.82B | -45.61%12.97B | 87.66%23.85B |
| 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 |