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 | 33.18%1.62B | 108.53%1.22B | 59.84%582.76M | 2,577.06%364.6M | -102.45%-14.72M | -9.05%601.03M | -30.91%660.86M | -14.06%956.53M | 136.53%1.11B | -6.32%470.57M |
| Net profit before non-cash adjustment | 25.14%569.01M | -20.75%454.7M | 16.71%573.75M | 586.96%491.59M | 42.85%-100.95M | -171.85%-176.64M | -51.52%245.83M | -8.35%507.05M | 317.88%553.27M | -42.22%132.4M |
| Total adjustment of non-cash items | 68.70%926.09M | 467.89%548.96M | 19.17%-149.22M | -608.67%-184.61M | -94.95%36.29M | 103.59%719.28M | -13.14%353.3M | 2.33%406.75M | 36.82%397.49M | 33.12%290.51M |
| -Depreciation and amortization | 81.36%650.2M | 22.00%358.51M | 1.53%293.87M | -20.95%289.45M | -4.38%366.18M | 27.35%382.96M | 0.06%300.73M | -3.83%300.54M | 59.74%312.52M | 8.25%195.65M |
| -Reversal of impairment losses recognized in profit and loss | -68.18%49.03M | 69.87%154.08M | 160.28%90.71M | -34.75%34.85M | 224.58%53.41M | -33.76%16.46M | --24.84M | ---- | --806K | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 191.55%16.29M |
| -Share of associates | ---- | --0 | 93.93%-1.48M | -223.06%-24.46M | 126.33%19.88M | -1,009.78%-75.5M | 73.73%-6.8M | -109.45%-25.89M | -366.18%-12.36M | -379.45%-2.65M |
| -Disposal profit | -1,072.47%-107.74M | 111.69%11.08M | -42,052.65%-94.81M | 100.15%226K | -306.88%-154.13M | 147.79%74.5M | -75.86%30.07M | 95.73%124.54M | 1,382.87%63.63M | 5,197.53%4.29M |
| -Remuneration paid in stock | 29.09%23.23M | 17.07%18M | --15.37M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 54.11%54.92M |
| -Other non-cash items | 4,168.86%311.37M | 101.61%7.29M | 6.56%-452.87M | -94.61%-484.67M | -177.62%-249.05M | 7,081.29%320.86M | -40.89%4.47M | -77.02%7.56M | 49.41%32.89M | 36.47%22.01M |
| Changes in working capital | -41.71%123.31M | 33.70%211.55M | 174.61%158.23M | 15.39%57.62M | -14.49%49.93M | -5.39%58.39M | 44.46%61.72M | -73.67%42.72M | 240.44%162.27M | -13.29%47.67M |
| -Change in receivables | -201.96%-599.03M | 1,195.02%587.54M | 106.99%45.37M | -296.40%-648.69M | 357.83%330.29M | -52.88%72.14M | 202.86%153.12M | 32.03%-148.86M | -163.14%-219.01M | -137.88%-83.23M |
| -Change in inventory | -42.70%26.22M | 152.64%45.75M | -227.90%-86.91M | 428.94%67.95M | 153.06%12.85M | -194.52%-24.21M | -71.76%25.62M | 176.73%90.71M | -263.45%-118.23M | 373.48%72.33M |
| -Change in prepaid assets | 284.21%35K | -90.00%-19K | 85.29%-10K | -580.00%-68K | 69.70%-10K | 99.81%-33K | -400.74%-17.52M | -956.80%-3.5M | ---331K | ---- |
| -Change in payables | 228.18%420.82M | -239.84%-328.31M | -123.21%-96.61M | 2,043.18%416.19M | -109.90%-21.42M | 387.38%216.24M | -1,068.52%-75.24M | -95.58%7.77M | 184.06%175.86M | -13.90%61.91M |
| -Provision for loans, leases and other losses | -26,002.12%-148M | -103.02%-567K | -91.35%18.8M | 303.93%217.44M | 122.24%53.83M | -1,086.34%-242.03M | -117.17%-20.4M | -7.59%118.79M | --128.55M | ---- |
| -Changes in other current assets | 132.29%106.05M | -6,922.73%-328.38M | 88.84%-4.68M | -156.26%-41.91M | 154.04%74.49M | -289.96%-137.86M | -472.64%-35.35M | -90.91%9.49M | 531.92%104.37M | 203.96%16.52M |
| -Changes in other current liabilities | 34.68%317.22M | -16.55%235.54M | 504.34%282.26M | 111.67%46.71M | -329.75%-400.1M | 452.91%174.14M | 199.43%31.5M | -134.79%-31.68M | 558.39%91.06M | -132.89%-19.87M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -3,311.59%-2.35M | 72.18%-69K | 40.53%-248K | 25.13%-417K | 25.53%-557K | 12.21%-748K | 23.72%-852K | 27.70%-1.12M | 2.15%-1.55M | -128.62%-1.58M |
| Interest received (cash flow from operating activities) | 285.42%4.55M | 87.60%1.18M | -92.11%629K | 1,253.48%7.97M | -28.86%589K | -92.50%828K | 101.37%11.04M | 1,169.44%5.48M | -58.82%432K | 129.04%1.05M |
| Tax refund paid | -312.54%-249.9M | 61.09%-60.58M | -888.95%-155.69M | -114.92%-15.74M | 719.69%105.53M | 93.61%-17.03M | 13.74%-266.51M | -187.82%-308.94M | -6.85%-107.34M | -48.46%-100.46M |
| Other operating cash inflow (outflow) | -18,168.64%-61.07M | -99.93%338K | -5.16%464.16M | 90.71%489.4M | 232.16%256.62M | -194.17M | 0 | -1K | 0 | -1K |
| Operating cash flow | 13.28%1.31B | 29.66%1.16B | 5.41%891.61M | 143.42%845.81M | -10.89%347.46M | -3.61%389.92M | -37.95%404.54M | -35.10%651.95M | 171.82%1B | -16.13%369.58M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -295.19%-570.31M | -29.82%-144.31M | 51.79%-111.16M | -578.79%-230.58M | 92.82%-33.97M | -190.07%-473.43M | 11.41%-163.21M | 59.32%-184.22M | -109.15%-452.89M | -329.99%-216.54M |
| Net intangibles purchase and sale | 14.87%-194.66M | -3.49%-228.68M | -48.72%-220.96M | 14.68%-148.57M | -59.16%-174.14M | -88.40%-109.41M | -15.17%-58.07M | 40.23%-50.43M | 68.54%-84.37M | -492.83%-268.18M |
| Net business purchase and sale | --1.51M | --0 | ---- | --18.58M | ---- | 231.37%101.98M | ---77.63M | ---- | ---- | ---209.83M |
| Net investment product transactions | 3,188.29%225.82M | -103.48%-7.31M | 166.14%210.13M | -69.49%78.96M | 893.31%258.79M | 49.09%-32.62M | 32.20%-64.07M | -500.65%-94.5M | 111.28%23.59M | -326.72%-209.06M |
| Advance cash and loans provided to other parties | -2,444.44%-22.9M | 53.85%-900K | ---1.95M | --0 | ---- | 97.50%-2.62M | -1,650.00%-105M | ---6M | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | 43.13%2.79M | -35.00%1.95M | --3M | ---- | ---- | --197.62M | ---- | -93.67%100K | -31.30%1.58M | 22.67%2.3M |
| Net changes in other investments | 64.22%-82.4M | -7,101.19%-230.29M | 88.31%-3.2M | 11.34%-27.37M | -166.43%-30.87M | 203.48%46.46M | -563.36%-44.9M | 67.77%-6.77M | 35.77%-21M | -25.36%-32.7M |
| Investing cash flow | -5.02%-640.15M | -391.00%-609.55M | 59.82%-124.14M | -1,659.24%-308.98M | 107.28%19.82M | 46.96%-272.02M | -50.05%-512.89M | 35.88%-341.82M | 42.92%-533.09M | -453.34%-934M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---133.45M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---92.61M |
| Net common stock issuance | ---80.11M | --0 | ---- | ---1.24B | ---- | -2,300.00%-24K | ---1K | ---- | ---- | --242.59M |
| Increase or decrease of lease financing | 89.09%-743K | 53.39%-6.81M | -39.87%-14.61M | 22.77%-10.45M | -1.36%-13.53M | -16.06%-13.35M | 48.42%-11.5M | 13.57%-22.29M | 8.42%-25.79M | 33.44%-28.16M |
| Cash dividends paid | -65.21%-138.14M | -0.60%-83.61M | 26.65%-83.11M | 0.00%-113.31M | 0.00%-113.31M | 0.00%-113.31M | 0.00%-113.31M | 0.00%-113.31M | -5.99%-113.31M | 11.11%-106.91M |
| Net other fund-raising expenses | -100.00%-2K | ---1K | ---- | -100.01%-1K | 980,050.00%19.6M | 98.90%-2K | ---181K | ---- | ---- | 0.00%-1K |
| Financing cash flow | -289.75%-352.44M | 7.47%-90.43M | 92.84%-97.73M | -1,172.65%-1.36B | 15.35%-107.24M | -1.35%-126.68M | 7.83%-124.99M | 2.52%-135.6M | -1,032.99%-139.1M | 109.17%14.91M |
| Net cash flow | ||||||||||
| Beginning cash position | 17.10%3.12B | 33.53%2.67B | -29.30%2B | 10.14%2.83B | -1.91%2.57B | -8.19%2.62B | 6.53%2.85B | 14.20%2.67B | -19.01%2.34B | 3.91%2.89B |
| Current changes in cash | -30.49%317.05M | -31.90%456.12M | 180.90%669.74M | -418.37%-827.89M | 3,061.79%260.05M | 96.24%-8.78M | -233.69%-233.34M | -47.49%174.54M | 160.49%332.4M | -602.91%-549.52M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | --0 | 166.67%2K | ---3K | --0 | 100.20%1K |
| Cash adjustments other than cash changes | --3.05B | ---- | 0.00%-1K | -200.00%-1K | 100.00%1K | -4,113,600.00%-41.14M | ---1K | ---- | -300.00%-2K | 200.00%1K |
| End cash Position | 107.78%6.49B | 17.10%3.12B | 33.53%2.67B | -29.30%2B | 10.14%2.83B | -1.91%2.57B | -8.19%2.62B | 6.53%2.85B | 14.20%2.67B | -19.01%2.34B |
| Free cash flow | -30.33%544.3M | 39.99%781.21M | 19.71%558.07M | 235.47%466.2M | 171.71%138.97M | -205.85%-193.78M | -55.80%183.07M | -11.36%414.22M | 505.88%467.33M | -133.37%-115.14M |
| 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 |