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 | 304.28%2.27B | -24.90%561M | -59.88%747M | 610.69%1.86B | -82.44%262M | 95.54%1.49B | 4.23%763M | 26.21%732M | 24.09%580M | -65.48%467.41M |
| Net profit before non-cash adjustment | 24.20%1.12B | 41.19%905M | 121.80%641M | -9.40%289M | 751.02%319M | -134.75%-49M | -16.57%141M | -57.75%169M | -11.93%400M | 21.92%454.21M |
| Total adjustment of non-cash items | -29.31%1.05B | 21.44%1.48B | 18.30%1.22B | 10.72%1.03B | 18.25%933M | 39.15%789M | -20.92%567M | 0.14%717M | 19.31%716M | 49.72%600.1M |
| -Depreciation and amortization | 5.83%1.03B | 5.28%977M | 3.46%928M | -6.76%897M | 2.34%962M | 5.74%940M | 35.11%889M | 4.11%658M | 21.65%632M | 1.53%519.52M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | --7M | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 82.56%73.84M |
| -Disposal profit | -50.93%79M | 747.37%161M | -75.64%19M | 454.55%78M | 62.71%-22M | -111.94%-59M | 49,500.00%494M | 95.83%-1M | -172.23%-24M | 39.39%33.23M |
| -Other non-cash items | -118.50%-64M | 25.82%346M | 374.14%275M | 928.57%58M | 92.39%-7M | 88.82%-92M | -1,471.67%-823M | -44.44%60M | 507.65%108M | 84.88%-26.49M |
| Changes in working capital | 105.15%94M | -63.86%-1.83B | -308.02%-1.12B | 154.14%536M | -232.00%-990M | 1,263.64%750M | 135.26%55M | 70.95%-156M | 8.50%-537M | -201.08%-586.9M |
| -Change in receivables | 143.40%598M | -474.17%-1.38B | -230.43%-240M | 125.27%184M | -173.98%-728M | 12,400.00%984M | -103.39%-8M | 146.64%236M | -145.37%-506M | -650.88%-206.22M |
| -Change in inventory | -31.57%-721M | 43.45%-548M | -212.58%-969M | 30.96%-310M | -2,394.44%-449M | 95.72%-18M | -24.19%-421M | -527.78%-339M | 76.52%-54M | -155.17%-229.99M |
| -Change in payables | 150.63%198M | -59.90%79M | -63.85%197M | 159.52%545M | 168.85%210M | -199.67%-305M | 1,700.00%306M | 200.00%17M | 42.28%-17M | -210.05%-29.45M |
| -Provision for loans, leases and other losses | -377.78%-100M | -12.20%36M | 70.83%41M | -64.18%24M | 11.67%67M | 566.67%60M | -87.14%9M | 404.35%70M | ---23M | ---- |
| -Changes in other current assets | 843.75%119M | 88.89%-16M | -254.84%-144M | 203.33%93M | -410.34%-90M | -82.84%29M | 220.71%169M | -322.22%-140M | 151.97%63M | -221.77%-121.23M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -33.93%-75M | -30.23%-56M | 12.24%-43M | 5.77%-49M | 0.00%-52M | 8.77%-52M | -16.33%-57M | -6.52%-49M | 2.31%-46M | 18.59%-47.09M |
| Interest received (cash flow from operating activities) | 9.76%45M | 2.50%41M | 17.65%40M | 3.03%34M | -32.65%33M | -18.33%49M | 3.45%60M | 65.71%58M | -3.13%35M | 0.49%36.13M |
| Tax refund paid | -30.89%-161M | -66.22%-123M | -100.00%-74M | -516.67%-37M | 75.00%-6M | 70.73%-24M | -32.26%-82M | 44.64%-62M | -225.90%-112M | 132.03%88.96M |
| Other operating cash inflow (outflow) | 288.57%66M | -1,650.00%-35M | 91.30%-2M | -120.00%-23M | 355.56%115M | -60.71%-45M | -450.00%-28M | -72.41%8M | -35.78%29M | -86.33%45.16M |
| Operating cash flow | 452.32%2.14B | -41.92%388M | -62.62%668M | 407.67%1.79B | -75.21%352M | 116.46%1.42B | -4.51%656M | 41.36%687M | -17.71%486M | -57.35%590.57M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -84.87%-3.24B | -51.60%-1.75B | -203.95%-1.16B | 31.53%-380M | -19.61%-555M | 77.03%-464M | 11.05%-2.02B | -28.31%-2.27B | -178.42%-1.77B | -23.43%-635.72M |
| Net intangibles purchase and sale | --0 | -33.33%-4M | 0.00%-3M | 40.00%-3M | -150.00%-5M | ---2M | --0 | 42.86%-16M | -59.17%-28M | 44.26%-17.59M |
| Net investment product transactions | 676.92%101M | 130.23%13M | ---43M | --0 | -42.39%106M | -43.38%184M | 306.25%325M | 86.05%80M | 269.67%43M | -70.80%11.63M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---1M | ---- | 0.00%-1M | 50.00%-1M | ---2M | ---- | ---1.01M |
| Repayment of advance payments to other parties and cash income from loans | -50.00%1M | -33.33%2M | 200.00%3M | -50.00%1M | -50.00%2M | 33.33%4M | 50.00%3M | 0.00%2M | -39.69%2M | -37.17%3.32M |
| Net changes in other investments | 26.62%-113M | -294.87%-154M | 33.90%-39M | 69.90%-59M | -444.44%-196M | -105.47%-36M | 2,537.04%658M | -157.45%-27M | 279.70%47M | 71.58%-26.15M |
| Investing cash flow | -71.49%-3.25B | -53.11%-1.89B | -179.86%-1.24B | 31.79%-442M | -105.71%-648M | 69.57%-315M | 53.67%-1.04B | -30.95%-2.23B | -156.34%-1.71B | -12.13%-665.53M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 53.24%1.87B | 5,714.29%1.22B | 103.34%21M | -395.31%-629M | 123.80%213M | -192.17%-895M | -26.83%971M | -3.56%1.33B | 651.28%1.38B | 37.80%-249.6M |
| Net common stock issuance | ---75M | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 59.68%-631K |
| Increase or decrease of lease financing | -5.04%-125M | -30.77%-119M | -18.18%-91M | -26.23%-77M | -96.77%-61M | -24.00%-31M | 0.00%-25M | 0.00%-25M | 2.10%-25M | 0.00%-25.54M |
| Cash dividends paid | -13.82%-173M | -74.71%-152M | -33.85%-87M | -51.16%-65M | 33.85%-43M | 50.00%-65M | 0.00%-130M | 0.00%-130M | -19.05%-130M | -67.57%-109.2M |
| Net other fund-raising expenses | 0.00%-2M | -100.00%-2M | 0.00%-1M | 66.67%-1M | -200.00%-3M | 50.00%-1M | 0.00%-2M | 33.33%-2M | -299,900.00%-3M | 0.00%-1K |
| Financing cash flow | 57.81%1.5B | 700.00%948M | 79.53%-158M | -828.30%-772M | 110.69%106M | -221.87%-992M | -30.43%814M | -3.94%1.17B | 416.39%1.22B | 22.00%-384.97M |
| Net cash flow | ||||||||||
| Beginning cash position | -48.56%588M | -38.42%1.14B | 47.77%1.86B | -13.02%1.26B | 8.49%1.44B | 48.88%1.33B | -29.55%894M | -0.39%1.27B | -26.63%1.27B | 21.69%1.74B |
| Current changes in cash | 170.07%391M | 23.25%-558M | -226.88%-727M | 401.58%573M | -268.14%-190M | -74.02%113M | 215.38%435M | -18,750.00%-377M | 99.57%-2M | -254.59%-459.92M |
| Effect of exchange rate changes | -350.00%-5M | -85.71%2M | -48.15%14M | 2,600.00%27M | --1M | --0 | --1M | --0 | 1.62%-2M | -116.91%-2.03M |
| Cash adjustments other than cash changes | -200.00%-1M | --1M | ---- | ---- | --1M | ---- | -50.00%1M | 300.00%2M | -49,900.00%-1M | ---2K |
| End cash Position | 65.48%973M | -48.56%588M | -38.42%1.14B | 47.77%1.86B | -13.02%1.26B | 8.49%1.44B | 48.88%1.33B | -29.55%894M | -0.43%1.27B | -26.60%1.27B |
| Free cash flow | 19.97%-1.09B | -178.98%-1.37B | -134.90%-490M | 775.00%1.4B | -121.80%-208M | 169.94%954M | 14.75%-1.36B | -12.44%-1.6B | -2,168.13%-1.42B | -107.49%-62.74M |
| 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 |