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 | -1.69%3.33B | 169.81%3.38B | -57.06%1.25B | 29.09%2.92B | 2.01%2.26B | -52.08%2.22B | -14.03%4.63B | 24.72%5.38B | -19.82%4.32B | 44.72%5.38B |
| Net profit before non-cash adjustment | -38.02%1.24B | 275.38%2B | -63.18%533.51M | -23.64%1.45B | -4.65%1.9B | -37.19%1.99B | 5.38%3.17B | -16.43%3.01B | 20.87%3.6B | 10.99%2.98B |
| Total adjustment of non-cash items | 27.50%1.57B | -4.39%1.23B | 4.48%1.29B | -5.56%1.23B | 1.95%1.3B | 0.07%1.28B | 109.57%1.28B | -33.35%610.34M | -42.63%915.75M | -5.44%1.6B |
| -Depreciation and amortization | 9.27%1.72B | 5.23%1.57B | 1.09%1.5B | 2.31%1.48B | -4.48%1.45B | -2.80%1.51B | -2.12%1.56B | 1.20%1.59B | -10.79%1.57B | -3.94%1.76B |
| -Reversal of impairment losses recognized in profit and loss | --791.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 33.52%-75.06M |
| -Share of associates | -100.57%-119.03M | 21.91%-59.34M | -76.72%-76M | -226.91%-43.01M | 82.33%-13.16M | 47.93%-74.46M | -196.42%-143.02M | 41.62%-48.25M | 3.98%-82.64M | 31.80%-86.06M |
| -Disposal profit | 82.15%-52.16M | -3,052.31%-292.16M | 91.90%-9.27M | -875.18%-114.48M | 612.78%14.77M | -124.06%-2.88M | 109.63%11.97M | 62.19%-124.25M | -5,954.10%-328.65M | 103.90%5.61M |
| -Net exchange gains and losses | -92.08%2.17M | -53.94%27.44M | 37.37%59.58M | 681.86%43.37M | 199.91%5.55M | -126.49%-5.55M | 199.07%20.96M | -454.20%-21.15M | -152.24%-3.82M | 246.58%7.31M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 23.56%160.62M |
| -Other non-cash items | -3,815.73%-773.59M | 89.22%-19.76M | -36.82%-183.32M | 10.24%-133.99M | 1.84%-149.28M | 10.19%-152.08M | 78.52%-169.33M | -225.00%-788.3M | -34.78%-242.56M | -275.20%-179.96M |
| Changes in working capital | 243.39%516.16M | 126.52%150.31M | -336.95%-566.85M | 125.45%239.22M | 10.67%-939.95M | -682.99%-1.05B | -89.78%180.49M | 995.26%1.77B | -124.34%-197.32M | 224.72%810.62M |
| -Change in receivables | 231.54%1.3B | -465.39%-991.42M | -92.84%271.33M | 257.91%3.79B | -612.65%-2.4B | -45.72%468.14M | 161.93%862.45M | 188.35%329.26M | -121.13%-372.7M | 1,000.14%1.76B |
| -Change in inventory | 213.14%564.91M | 120.71%180.4M | -126.11%-871.15M | 39.37%-385.27M | -239.84%-635.42M | -14.87%-186.97M | 25.66%-162.77M | -247.81%-218.96M | -53.65%148.13M | 1,511.33%319.62M |
| -Change in prepaid assets | -77.00%4.6M | 333,516.67%20.01M | 99.89%-6K | -110.63%-5.33M | 52.43%50.15M | 159.28%32.9M | -46,935.59%-55.5M | 99.47%-118K | ---22.41M | ---- |
| -Change in payables | -219.79%-1.35B | 743.07%1.13B | 104.83%134.16M | -241.75%-2.78B | 259.73%1.96B | -262.23%-1.23B | -131.66%-338.37M | 296.38%1.07B | 45.22%-544.24M | -67.53%-993.55M |
| -Change in accrued expense | -4.35%-109.9M | -315.17%-105.32M | 208.55%48.95M | -78.07%15.86M | 141.03%72.32M | -511.29%-176.26M | -69.77%42.86M | 258.16%141.75M | 122.62%39.58M | -12,431.43%-174.98M |
| -Provision for loans, leases and other losses | 113.32%124.34M | 140.41%58.29M | 45.73%-144.24M | -683.97%-265.79M | -149.50%-33.9M | 164.23%68.48M | -126.42%-106.63M | 8,767.55%403.56M | ---4.66M | ---- |
| -Changes in other current assets | 66.33%-62.1M | -581.49%-184.46M | 137.83%38.31M | -468.11%-101.27M | 8.18%-17.83M | 42.28%-19.41M | -1,425.49%-33.64M | -100.39%-2.21M | 324.54%562.92M | 2,554.57%132.6M |
| -Changes in other current liabilities | 8.11%45.14M | 194.47%41.75M | -31.16%-44.2M | -150.37%-33.7M | 598.72%66.9M | 51.94%-13.42M | -162.83%-27.91M | 1,226.71%44.43M | 98.34%-3.94M | -310.15%-237.13M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 16.99%-102.22M | -79.12%-123.15M | -63.95%-68.75M | -14.47%-41.94M | 42.72%-36.64M | -123.40%-63.96M | 22.91%-28.63M | 19.38%-37.13M | 29.23%-46.06M | 3.05%-65.08M |
| Interest received (cash flow from operating activities) | 106.22%523.64M | -16.24%253.92M | 288.16%303.17M | -18.05%78.11M | -54.97%95.31M | 72.41%211.66M | 9.27%122.77M | -34.88%112.35M | 55.42%172.54M | 35.73%111.02M |
| Tax refund paid | -13.56%-473.3M | 22.39%-416.79M | -43.83%-537.01M | 48.65%-373.37M | 4.33%-727.15M | 1.16%-760.06M | 16.33%-768.97M | -1.19%-919.05M | -8.03%-908.28M | 13.59%-840.78M |
| Other operating cash inflow (outflow) | 0 | 177.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -0.01%3.28B | 244.17%3.28B | -63.16%951.64M | 62.07%2.58B | -0.71%1.59B | -59.39%1.61B | -12.92%3.95B | 28.43%4.54B | -22.97%3.53B | 66.16%4.59B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 74.13%-381.86M | -0.46%-1.48B | -17.13%-1.47B | -6.26%-1.25B | 13.93%-1.18B | 5.97%-1.37B | -25.48%-1.46B | 30.15%-1.16B | -21.02%-1.66B | -51.39%-1.38B |
| Net intangibles purchase and sale | 70.24%-86.29M | -35.90%-289.99M | -346.56%-213.38M | -226.19%-47.78M | 78.54%-14.65M | -0.71%-68.27M | 64.36%-67.79M | -121.81%-190.21M | 23.62%-85.76M | -11.68%-112.28M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---353.63M | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -302.15%-1.05B | 36.80%520.62M | -34.55%380.58M | 12.76%581.51M | 386.95%515.71M | 57.29%-179.72M | -23.91%-420.81M | -207.10%-339.59M | 416.91%317.09M | 67.39%-100.05M |
| Advance cash and loans provided to other parties | 52.67%-2.43M | ---5.14M | --0 | 3.69%-59.32M | 38.35%-61.59M | ---99.89M | ---- | 86.54%-3.5M | -1,200.00%-26M | 85.82%-2M |
| Repayment of advance payments to other parties and cash income from loans | 376.89%55.02M | 21.55%11.54M | 57.83%9.49M | -75.74%6.01M | 88.64%24.79M | 149.30%13.14M | -83.57%5.27M | 162.01%32.09M | -49.47%12.25M | 22.80%24.24M |
| Net changes in other investments | -1,276.17%-58.43M | -95.70%4.97M | 406.42%115.46M | -601.94%-37.68M | 65.59%-5.37M | -15.75%-15.6M | 91.40%-13.48M | -165.86%-156.61M | -7.44%237.79M | 1,379.61%256.89M |
| Investing cash flow | -23.71%-1.53B | -4.84%-1.23B | -45.03%-1.18B | 24.52%-811.51M | 37.56%-1.08B | 11.94%-1.72B | -7.42%-1.96B | -50.58%-1.82B | 7.61%-1.21B | 1.64%-1.31B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -13.50%-547.36M | -5,252.25%-482.24M | 95.50%-9.01M | -157.70%-200M | 697.32%346.64M | 71.90%-58.03M | 73.46%-206.54M | 17.42%-778.29M | 14.09%-942.52M | -121.57%-1.1B |
| Net common stock issuance | ---500M | --0 | ---443.39M | --0 | ---- | ---- | ---2K | ---- | -2,173,734.78%-499.98M | ---23K |
| Increase or decrease of lease financing | -5.70%-203.11M | -54.67%-192.16M | -20.53%-124.24M | -7.95%-103.07M | 2.55%-95.48M | -80.84%-97.98M | 4.49%-54.18M | 6.10%-56.73M | -1.84%-60.41M | -28.40%-59.32M |
| Cash dividends paid | -4.55%-515.72M | 2.31%-493.27M | 0.85%-504.95M | 0.00%-509.27M | 0.00%-509.27M | 0.00%-509.27M | 5.88%-509.27M | -19.83%-541.1M | 1.30%-451.56M | 0.00%-457.5M |
| Cash dividends for minorities | 33.32%-151.54M | -45.72%-227.26M | -41.38%-155.95M | 10.86%-110.3M | 24.22%-123.75M | 3.03%-163.29M | -19.47%-168.4M | 27.76%-140.95M | -71.27%-195.11M | 39.23%-113.92M |
| Net other fund-raising expenses | ---- | ---909.62M | ---- | ---- | ---- | ---- | ---- | ---- | ---369.77M | ---- |
| Financing cash flow | 16.78%-1.92B | -86.22%-2.3B | -34.13%-1.24B | -141.62%-922.64M | 53.91%-381.86M | 11.70%-828.57M | 38.14%-938.39M | 39.78%-1.52B | -45.81%-2.52B | -45.65%-1.73B |
| Net cash flow | ||||||||||
| Beginning cash position | 0.36%12.03B | -7.59%11.99B | 10.12%12.97B | -0.16%11.78B | -7.58%11.8B | 8.30%12.77B | 11.05%11.79B | -2.79%10.62B | 15.16%10.92B | 7.37%9.48B |
| Current changes in cash | 35.74%-169.08M | 82.01%-263.1M | -272.24%-1.46B | 519.61%849.28M | 114.51%137.07M | -189.16%-944.89M | -11.88%1.06B | 722.00%1.2B | -112.45%-193.34M | 532.65%1.55B |
| Effect of exchange rate changes | 88.72%577.51M | -35.94%306.02M | 39.08%477.7M | 320.06%343.48M | -574.37%-156.08M | 71.61%-23.15M | -174.43%-81.52M | 83.48%-29.71M | -57.04%-179.83M | -128.26%-114.51M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --68.59M | ---- |
| End cash Position | 3.39%12.44B | 0.36%12.03B | -7.59%11.99B | 10.12%12.97B | -0.16%11.78B | -7.58%11.8B | 8.30%12.77B | 11.05%11.79B | -2.79%10.62B | 15.16%10.92B |
| Free cash flow | 25.81%1.89B | 298.30%1.5B | -159.58%-758.81M | 255.46%1.27B | 161.99%358.29M | -94.35%136.76M | -19.58%2.42B | 69.21%3.01B | -42.18%1.78B | 76.72%3.08B |
| 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 |