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 | 35.79%3.39B | -49.74%2.5B | 33.07%4.97B | -29.86%3.74B | 24.51%5.32B | 33.39%4.28B | -11.40%3.21B | -35.80%3.62B | 84.59%5.64B | 48.16%3.05B |
| Net profit before non-cash adjustment | 94.67%3.76B | -28.59%1.93B | 59.24%2.71B | -53.88%1.7B | 12.05%3.69B | 21.39%3.29B | -22.09%2.71B | 26.43%3.48B | 61.59%2.75B | 10.85%1.7B |
| Total adjustment of non-cash items | -94.93%75M | 66.44%1.48B | -71.69%888M | 86.91%3.14B | 7.75%1.68B | 71.47%1.56B | 27.78%908.42M | -60.58%710.9M | 73.69%1.8B | -34.15%1.04B |
| -Depreciation and amortization | 13.40%1.46B | -8.74%1.28B | 8.82%1.41B | -10.64%1.29B | -2.69%1.45B | 34.11%1.49B | 14.31%1.11B | -2.67%969.97M | -11.68%996.6M | 33.66%1.13B |
| -Reversal of impairment losses recognized in profit and loss | --53M | --0 | ---- | --1.67B | --0 | 6,633.49%29.56M | --439K | ---- | --130.23M | ---- |
| -Share of associates | 54.84%48M | 181.82%31M | -84.06%11M | -36.46%69M | 1,247.63%108.59M | 34.34%-9.46M | -63.61%-14.41M | 64.27%-8.81M | -268.63%-24.65M | -83.67%14.62M |
| -Disposal profit | -20,933.33%-631M | 70.00%-3M | -108.62%-10M | 439.79%116M | -234.01%-34.14M | 124.81%25.48M | 9.02%-102.66M | -13.19%-112.85M | -85.43%-99.7M | -159.21%-53.77M |
| -Net exchange gains and losses | 50.00%-42M | -4,300.00%-84M | -80.00%2M | 163.91%10M | 85.80%-15.65M | -431.36%-110.19M | 73.54%-20.74M | 54.00%-78.39M | -308.22%-170.39M | 134.81%81.83M |
| -Other non-cash items | -423.60%-809M | 147.89%250M | -3,162.50%-522M | -109.27%-16M | 27.53%172.58M | 314.82%135.33M | -6.73%-63M | -106.08%-59.02M | 832.47%971.47M | -116.84%-132.63M |
| Changes in working capital | 50.82%-449M | -166.50%-913M | 224.48%1.37B | -2,712.20%-1.1B | 93.12%-39.22M | -38.43%-570.41M | 27.80%-412.06M | -152.76%-570.7M | 246.11%1.08B | 129.72%312.52M |
| -Change in receivables | -640.91%-714M | 155.70%132M | 24.04%-237M | -4,034.09%-312M | 98.49%-7.55M | -494.01%-500.41M | 173.64%127M | -219.67%-172.48M | -66.92%144.13M | 166.38%435.69M |
| -Change in inventory | -144.48%-395M | 54.70%888M | -10.31%574M | 157.79%640M | -26.51%-1.11B | -916.26%-875.42M | 111.96%107.25M | -206.99%-897.07M | 516.32%838.42M | -162.51%-201.39M |
| -Change in prepaid assets | ---- | -83.33%3M | 350.00%18M | 180.35%4M | -101.01%-4.98M | 7,324.46%492.42M | ---6.82M | ---- | ---- | ---- |
| -Change in payables | 136.40%618M | -252.42%-1.7B | 179.34%1.11B | -234.66%-1.4B | 306.66%1.04B | 140.40%256.39M | -286.25%-634.65M | 2.90%340.75M | 358.14%331.14M | 115.02%72.28M |
| -Provision for loans, leases and other losses | 118.87%30M | -7,850.00%-159M | -116.67%-2M | -26.96%12M | 11.21%16.43M | 179.50%14.77M | -215.97%-18.58M | 196.67%16.02M | 43.46%-16.58M | 87.59%-29.32M |
| -Changes in other current assets | 115.79%12M | 19.15%-76M | -118.60%-94M | -298.10%-43M | -48.11%21.71M | 204.39%41.83M | -90.33%13.74M | 165.94%142.07M | -711.04%-215.45M | --35.26M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -244.44%-31M | -80.00%-9M | -25.00%-5M | 61.44%-4M | 27.15%-10.37M | -105.41%-14.24M | -2,651.19%-6.93M | -28.57%-252K | 82.05%-196K | 33.58%-1.09M |
| Interest received (cash flow from operating activities) | 8.97%158M | 21.85%145M | 0.85%119M | 4.39%118M | -8.10%113.04M | 4.76%123M | 8.63%117.4M | -1.06%108.07M | 3.04%109.23M | 19.03%106M |
| Tax refund paid | 77.35%-224M | -36.98%-989M | 38.97%-722M | -17.79%-1.18B | -34.35%-1B | 33.89%-747.53M | -6.07%-1.13B | -79.06%-1.07B | 12.12%-595.33M | -391.20%-677.46M |
| Other operating cash inflow (outflow) | 0 | -1M | 0 | 0 | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | -1K | 0 |
| Operating cash flow | 100.43%3.3B | -62.31%1.64B | 63.62%4.36B | -39.73%2.67B | 21.59%4.42B | 66.41%3.64B | -17.83%2.19B | -48.34%2.66B | 107.59%5.15B | 16.10%2.48B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 130.15%186M | 29.65%-617M | -1.50%-877M | 25.12%-864M | 11.28%-1.15B | 43.75%-1.3B | -27.30%-2.31B | -312.18%-1.82B | 73.83%-440.62M | -134.91%-1.68B |
| Net intangibles purchase and sale | -47.09%-328M | 16.17%-223M | 70.25%-266M | -114.13%-894M | ---417.5M | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | -3,001.32%-4.68B | ---151M | --0 | 108.49%2M | 98.88%-23.56M | ---2.11B | ---- | ---- | ---- | ---- |
| Net investment product transactions | -28.85%37M | 152.00%52M | -217.65%-100M | 457.43%85M | 52.04%-23.78M | -207.64%-49.58M | 248.97%46.06M | 145.23%13.2M | -102.61%-29.18M | 210.90%1.12B |
| Net changes in other investments | 107.14%3M | -4,300.00%-42M | -50.00%1M | -96.34%2M | 123.99%54.69M | -486.49%-227.98M | -69.75%-38.87M | 84.93%-22.9M | -153.22%-151.92M | -44.21%-60M |
| Investing cash flow | -387.77%-4.79B | 21.01%-981M | 25.58%-1.24B | -6.71%-1.67B | 57.56%-1.56B | -59.88%-3.68B | -26.23%-2.3B | -193.68%-1.83B | 0.42%-621.73M | 64.68%-624.36M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -1,379.31%-1.29B | -323.08%-87M | 178.00%39M | 78.49%-50M | -226.72%-232.4M | -47.12%183.39M | 99.29%346.79M | 483.64%174.02M | -352.69%-45.36M | -154.60%-10.02M |
| Net common stock issuance | --0 | --0 | -26.09%17M | -58.82%23M | 33.67%55.85M | -18.86%41.78M | -72.75%51.49M | 2.44%188.95M | 210.67%184.45M | -8,014.02%-166.66M |
| Cash dividends paid | -1.52%-936M | -5.13%-922M | -3.06%-877M | -5.70%-851M | -0.18%-805.15M | -0.17%-803.72M | -44.83%-802.34M | -9.88%-554.01M | -4.72%-504.19M | -0.15%-481.48M |
| Cash dividends for minorities | -33.72%-115M | 4.44%-86M | 31.30%-90M | -38.32%-131M | 12.60%-94.71M | -50.40%-108.37M | 2.51%-72.05M | 30.11%-73.9M | -61.50%-105.75M | -36.34%-65.48M |
| Net other fund-raising expenses | -17.39%-81M | 4.17%-69M | -9.09%-72M | 13.05%-66M | 61.64%-75.91M | -30.21%-197.88M | 6.51%-151.97M | 3.84%-162.56M | -10.92%-169.05M | -50.74%-152.41M |
| Financing cash flow | -107.82%-2.42B | -18.41%-1.16B | 8.56%-983M | 6.71%-1.08B | -30.24%-1.15B | -40.87%-884.79M | -46.92%-628.08M | 33.19%-427.5M | 26.96%-639.89M | -42.77%-876.04M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.06%13.58B | 18.25%14B | 0.10%11.84B | 16.88%11.83B | -8.58%10.12B | -6.69%11.07B | 4.12%11.87B | 50.90%11.4B | 14.69%7.55B | -2.13%6.58B |
| Current changes in cash | -680.24%-3.91B | -123.44%-501M | 2,839.74%2.14B | -104.57%-78M | 283.21%1.71B | -24.77%-931.69M | -283.42%-746.74M | -89.53%407.12M | 296.56%3.89B | 501.14%980.59M |
| Effect of exchange rate changes | -4.11%70M | 192.00%73M | -72.22%25M | 3,806.25%90M | 112.95%2.3M | 62.20%-17.8M | -175.43%-47.08M | 226.05%62.42M | -167.59%-49.52M | -157.64%-18.51M |
| Cash adjustments other than cash changes | --148M | ---- | ---1M | ---- | ---- | ---2K | ---- | -100.02%-1K | -5.84%4.99M | -92.34%5.3M |
| End cash Position | -27.19%9.89B | -3.06%13.58B | 18.25%14B | 0.10%11.84B | 16.89%11.83B | -8.58%10.12B | -6.69%11.07B | 4.12%11.87B | 50.90%11.4B | 14.69%7.55B |
| Free cash flow | 183.27%2.27B | -75.12%801M | 254.52%3.22B | -68.15%908M | 27.43%2.85B | 1,867.80%2.24B | -115.08%-126.54M | -82.15%839.07M | 491.82%4.7B | -38.77%794.42M |
| 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 |