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 | -64.80%2.94B | 45.46%8.36B | 34.77%5.75B | 41.46%4.27B | -56.86%3.02B | -13.37%6.99B | 51.91%8.07B | -6.97%5.31B | 43.01%5.71B | 53.71%3.99B |
| Net profit before non-cash adjustment | 16.01%6.92B | 61.51%5.97B | 20.17%3.69B | 13.01%3.07B | -33.87%2.72B | -10.65%4.11B | -20.21%4.6B | -14.11%5.77B | 26.59%6.72B | 32.25%5.31B |
| Total adjustment of non-cash items | -117.25%-328M | 23.84%1.9B | -29.49%1.54B | 86.55%2.18B | -52.19%1.17B | 4.05%2.44B | 169.35%2.35B | 162.35%871M | -101.30%-1.4B | -20.34%-694M |
| -Depreciation and amortization | -4.43%2.95B | -2.80%3.09B | -0.59%3.18B | -12.48%3.2B | 0.27%3.65B | 3.52%3.64B | 19.52%3.52B | 28.55%2.95B | 35.64%2.29B | 0.74%1.69B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --28M | ---- | --89M |
| -Share of associates | -25.09%-1.72B | -39.47%-1.37B | -166.40%-983M | 60.02%-369M | 28.28%-923M | 15.94%-1.29B | 35.43%-1.53B | 32.62%-2.37B | -38.82%-3.52B | -15.70%-2.54B |
| -Disposal profit | -3,666.67%-226M | 98.82%-6M | -17.01%-509M | -38.54%-435M | -254.68%-314M | 38.10%203M | 36.11%147M | 369.57%108M | -63.49%23M | 82.40%63M |
| -Other non-cash items | -812.77%-1.34B | 223.68%188M | 29.95%-152M | 82.64%-217M | -950.42%-1.25B | -156.67%-119M | 30.43%210M | 183.85%161M | ---192M | ---- |
| Changes in working capital | -837.17%-3.65B | -4.26%495M | 152.43%517M | -13.33%-986M | -300.46%-870M | -61.15%434M | 184.05%1.12B | -441.65%-1.33B | 162.84%389M | 26.17%-619M |
| -Change in receivables | -11.90%1.11B | 177.83%1.26B | -7.57%-1.62B | -124.63%-1.51B | -128.43%-670M | 152.90%2.36B | 128.36%932M | -838.86%-3.29B | 43.55%-350M | -428.43%-620M |
| -Change in inventory | -35.45%-470M | -162.98%-347M | 189.59%551M | -1,125.00%-615M | -15.49%60M | -50.69%71M | 169.90%144M | 34.60%-206M | -1,186.21%-315M | 126.59%29M |
| -Change in payables | -785.99%-4.17B | -126.96%-471M | 34.80%1.75B | 871.43%1.3B | 91.29%-168M | -1,352.60%-1.93B | -92.73%154M | 96.20%2.12B | 2,175.00%1.08B | 90.68%-52M |
| -Provision for loans, leases and other losses | -318.87%-116M | 132.72%53M | 0.00%-162M | -76.09%-162M | -41.54%-92M | 42.48%-65M | -345.65%-113M | 284.00%46M | -204.17%-25M | 144.20%24M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 19.05%-34M | 34.38%-42M | -18.52%-64M | 46.53%-54M | -129.55%-101M | 55.56%-44M | 14.66%-99M | -19.59%-116M | -56.45%-97M | 9.65%-62M |
| Interest received (cash flow from operating activities) | 3.91%1.89B | 20.61%1.81B | 5.47%1.5B | 25.64%1.43B | 11.93%1.14B | -37.37%1.01B | -15.85%1.62B | -24.76%1.92B | 76.47%2.56B | -3.86%1.45B |
| Tax refund paid | -100.12%-1.68B | 15.25%-839M | -56.65%-990M | 34.71%-632M | -23.47%-968M | 40.20%-784M | -44.54%-1.31B | 27.03%-907M | -104.44%-1.24B | 33.55%-608M |
| Other operating cash inflow (outflow) | -82.61%4M | 23M | 0 | 250.00%14M | -69.23%4M | -13.33%13M | -34.78%15M | 23M | 0 | 41.17%8M |
| Operating cash flow | -66.52%3.12B | 50.32%9.32B | 23.49%6.2B | 62.69%5.02B | -57.08%3.09B | -13.31%7.19B | 32.99%8.29B | -9.98%6.24B | 44.93%6.93B | 52.87%4.78B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -14.46%-1.39B | 44.82%-1.21B | -13.69%-2.19B | 62.49%-1.93B | -10.11%-5.14B | 28.03%-4.67B | 10.50%-6.49B | -14.70%-7.25B | -95.64%-6.32B | -49.63%-3.23B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---26M | ---- | -54.12%-405M |
| Net investment product transactions | 6.72%143M | -76.24%134M | 7.63%564M | 10.55%524M | 3,485.71%474M | ---14M | --0 | -48.66%153M | 562.22%298M | 481.03%45M |
| Advance cash and loans provided to other parties | ---7M | --0 | -40.00%-7M | 99.53%-5M | -21,060.00%-1.06B | 96.89%-5M | -133.33%-161M | -1,280.00%-69M | 98.00%-5M | -46.71%-250M |
| Repayment of advance payments to other parties and cash income from loans | -97.50%39M | 5,279.31%1.56B | -32.56%29M | -72.08%43M | 926.67%154M | --15M | ---- | ---- | -99.40%1M | 120.56%168M |
| Net changes in other investments | -155.10%-27M | 157.89%49M | -81.19%19M | 257.81%101M | -23.08%-64M | 52.73%-52M | 17.91%-110M | -378.57%-134M | 28.21%-28M | 68.33%-39M |
| Investing cash flow | -332.08%-1.24B | 133.56%533M | -25.43%-1.59B | 77.54%-1.27B | -19.26%-5.64B | 30.09%-4.73B | 7.73%-6.76B | -20.99%-7.33B | -63.12%-6.06B | -40.00%-3.71B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 87.25%-435M | -132.65%-3.41B | -180.50%-1.47B | -121.83%-523M | 395.80%2.4B | -309.09%-810M | -114.94%-198M | -9.99%1.33B | 135.52%1.47B | 233.43%625M |
| Net common stock issuance | ---- | --0 | --0 | --0 | ---369M | --0 | ---242M | --0 | --0 | --0 |
| Cash dividends paid | -9.63%-1.03B | -2.52%-935M | -7.67%-912M | -0.95%-847M | 1.99%-839M | -13.68%-856M | -6.51%-753M | -33.90%-707M | -68.15%-528M | -18.67%-314M |
| Cash dividends for minorities | 22.92%-565M | -68.51%-733M | -33.85%-435M | -1,705.56%-325M | 94.02%-18M | -9.45%-301M | -161.90%-275M | -81.03%-105M | -241.18%-58M | -20.87%-17M |
| Net other fund-raising expenses | -9.09%-12M | -175.00%-11M | 0.00%-4M | 96.40%-4M | -4.72%-111M | -0.95%-106M | 62.63%-105M | -186.73%-281M | 356.34%324M | 17.45%71M |
| Financing cash flow | 60.00%-2.04B | -80.70%-5.09B | -65.86%-2.82B | -260.43%-1.7B | 151.09%1.06B | -31.79%-2.07B | -778.02%-1.57B | -80.83%232M | 231.51%1.21B | 153.14%365M |
| Net cash flow | ||||||||||
| Beginning cash position | 46.28%15.88B | 21.52%10.85B | 37.02%8.93B | -18.16%6.52B | 4.17%7.96B | -1.27%7.65B | -9.49%7.74B | 40.87%8.56B | 31.54%6.07B | -1.98%4.62B |
| Current changes in cash | -103.26%-155M | 165.51%4.76B | -12.76%1.79B | 237.67%2.05B | -483.55%-1.49B | 1,048.78%389M | 95.23%-41M | -141.28%-859M | 45.32%2.08B | 775.78%1.43B |
| Effect of exchange rate changes | 14.34%303M | 103.85%265M | -63.69%130M | 695.56%358M | 165.22%45M | -23.21%-69M | -221.74%-56M | 319.05%46M | -191.30%-21M | -80.69%23M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | 0.00%1M | 200.00%1M | 0.00%-1M | -200.00%-1M | -99.76%1M | 42,100.00%422M | 99,900.00%1M |
| End cash Position | 0.93%16.02B | 46.28%15.88B | 21.52%10.85B | 37.02%8.93B | -18.16%6.52B | 4.17%7.96B | -1.27%7.65B | -9.49%7.74B | 40.87%8.56B | 31.53%6.07B |
| Free cash flow | -78.71%1.72B | 106.37%8.07B | 40.77%3.91B | 234.25%2.78B | -182.70%-2.07B | 39.83%2.5B | 275.49%1.79B | -268.60%-1.02B | -60.48%605M | 59.72%1.53B |
| 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 |