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 | -49.06%2.52B | 446.09%4.95B | 167.55%907M | -94.92%339M | 3.60%6.68B | 968.63%6.45B | -133.73%-742.21M | 19.92%2.2B | 847.84%1.83B | -93.17%193.59M |
| Net profit before non-cash adjustment | -4.41%2.64B | 61.28%2.77B | -35.65%1.72B | -28.91%2.67B | 92.56%3.75B | 48.58%1.95B | -49.69%1.31B | 8.04%2.6B | 21.54%2.41B | 25.65%1.98B |
| Total adjustment of non-cash items | -46.11%1.23B | -15.88%2.29B | 59.44%2.72B | 2,608.82%1.71B | -105.51%-68M | 41.62%1.23B | -14.00%871.89M | -20.70%1.01B | 62.39%1.28B | -35.14%787.28M |
| -Depreciation and amortization | 17.82%1.87B | -1.49%1.59B | 22.96%1.61B | 47.47%1.31B | -11.78%889M | 8.36%1.01B | 1.33%929.91M | 15.14%917.74M | -5.58%797.05M | -1.36%844.12M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | --314M | --0 | ---- | 27.62%38M | --29.78M | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -54.24%68.16M |
| -Disposal profit | -487.50%-124M | 3,300.00%32M | 99.19%-1M | -612.50%-123M | 114.14%24M | -11.52%-169.72M | -48.51%-152.19M | 18.05%-102.48M | -1,092.62%-125.06M | -3.83%-10.49M |
| -Net exchange gains and losses | --7M | --0 | --8M | --0 | -331.43%-23M | 149.32%9.94M | -310.51%-20.15M | 826.80%9.57M | -109.02%-1.32M | 153.87%14.61M |
| -Pension and employee benefit expenses | ---- | --0 | --319M | --0 | --3M | ---- | --28.4M | ---- | ---- | -37.08%19.43M |
| -Other non-cash items | -177.99%-521M | 42.74%668M | -9.65%468M | 153.90%518M | -375.42%-961M | 521.55%348.92M | -70.30%56.14M | -68.91%189M | 509.15%607.81M | -168.98%-148.55M |
| Changes in working capital | -1,213.59%-1.35B | 97.08%-103M | 12.43%-3.53B | -234.47%-4.03B | -8.22%3B | 211.65%3.27B | -106.20%-2.92B | 23.53%-1.42B | 28.04%-1.85B | -6,225.76%-2.58B |
| -Change in receivables | 146.71%575M | 47.95%-1.23B | -923.81%-2.37B | 56.08%-231M | -161.27%-526M | 273.06%858.49M | 74.67%-496.07M | -74.18%-1.96B | 25.69%-1.12B | -116.56%-1.51B |
| -Change in inventory | 46.28%-606M | -409.89%-1.13B | 120.65%364M | 11.54%-1.76B | -181.06%-1.99B | 685.05%2.46B | -5.01%-420.22M | 85.76%-400.16M | -105.20%-2.81B | -320.54%-1.37B |
| -Change in payables | -178.95%-1.47B | 288.84%1.86B | 53.80%-986M | -142.36%-2.13B | 7,178.53%5.04B | 96.08%-71.17M | -685.06%-1.81B | -82.30%310.1M | 474.48%1.75B | -71.40%305.04M |
| -Provision for loans, leases and other losses | -3.02%193M | 147.27%199M | -1,302.86%-421M | -92.68%35M | 2,358.09%478M | 110.02%19.45M | -130.77%-193.98M | 92.64%630.35M | --327.21M | ---- |
| -Changes in other current assets | 163.80%104M | -643.33%-163M | 0.00%30M | --30M | --0 | ---- | ---- | ---- | ---- | ---- |
| -Changes in other current liabilities | -141.62%-149M | 337.09%358M | -557.58%-151M | --33M | --0 | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -54.90%-158M | -25.93%-102M | -92.86%-81M | -10.53%-42M | 37.55%-38M | -37.66%-60.85M | 23.01%-44.2M | 6.86%-57.41M | 18.19%-61.64M | 15.59%-75.34M |
| Interest received (cash flow from operating activities) | 21.59%321M | 26.32%264M | 2.45%209M | -4.23%204M | 4.69%213M | 45.77%203.46M | 12.42%139.58M | 2.63%124.16M | -17.16%120.98M | 39.86%146.05M |
| Tax refund paid | -10.91%-874M | 10.45%-788M | 47.77%-880M | -199.29%-1.69B | 20.61%-563M | -9.87%-709.2M | 22.35%-645.49M | -18.33%-831.3M | -26.32%-702.53M | 19.05%-556.14M |
| Other operating cash inflow (outflow) | 3M | 0 | -9,000.00%-89M | 200.00%1M | -99,900.00%-1M | 100.00%-1K | -458.89%-30.01M | 176.32%8.36M | -1,666.94%-10.96M | -110.17%-620K |
| Operating cash flow | -58.05%1.82B | 6,456.06%4.33B | 105.58%66M | -118.81%-1.18B | 6.96%6.29B | 544.70%5.88B | -191.56%-1.32B | 22.31%1.44B | 503.74%1.18B | -113.52%-292.46M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -46.44%-1.69B | -9.92%-1.15B | 22.08%-1.05B | 53.33%-1.35B | -305.80%-2.88B | 26.55%-710.21M | 17.74%-966.91M | -25.66%-1.18B | -28.23%-935.38M | -54.91%-729.44M |
| Net intangibles purchase and sale | 59.15%-29M | -57.78%-71M | -221.43%-45M | -75.00%-14M | 91.64%-8M | 15.10%-95.72M | -2,783.30%-112.74M | -4.27%-3.91M | -290.63%-3.75M | 78.67%-960K |
| Net business purchase and sale | ---- | ---- | ---- | -16,140.00%-3.25B | 59.93%-20M | 92.80%-49.91M | -1,083.00%-693.54M | -164.37%-58.63M | ---22.18M | ---- |
| Net investment product transactions | 219.15%150M | 4,800.00%47M | -100.43%-1M | 4,600.00%235M | 1,794.92%5M | -101.03%-295K | 1,296.39%28.51M | -3.79%-2.38M | 96.05%-2.3M | -2,551.48%-58.2M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | --24M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 132.56%14M | 56.12%-43M | 37.18%-98M | -7,900.00%-156M | 107.49%2M | -27.79%-26.72M | -113.45%-20.91M | 339.93%155.48M | 25.07%-64.8M | 48.73%-86.48M |
| Investing cash flow | -27.32%-1.55B | -4.37%-1.22B | 74.20%-1.17B | -55.98%-4.53B | -228.82%-2.9B | 50.00%-882.85M | -62.75%-1.77B | -5.49%-1.08B | -17.52%-1.03B | -35.33%-875.08M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 228.39%1.31B | -165.89%-1.02B | -74.86%1.55B | 334.01%6.15B | 18.68%-2.63B | -278.84%-3.23B | 305.74%1.81B | -145.86%-877.68M | 6.79%1.91B | 362.06%1.79B |
| Net common stock issuance | --0 | ---1M | --0 | --0 | --0 | 48.73%-624K | -100.02%-1.22M | 185,542.14%5.05B | -11.42%-2.72M | 84.68%-2.44M |
| Increase or decrease of lease financing | 29.35%-142M | -8.65%-201M | -122.89%-185M | 7.78%-83M | -21.19%-90M | -245.46%-74.27M | 16.94%-21.5M | 30.34%-25.88M | 10.94%-37.16M | 3.51%-41.72M |
| Cash dividends paid | 0.00%-362M | 0.00%-362M | 8.35%-362M | -20.06%-395M | 23.23%-329M | 0.00%-428.56M | -40.14%-428.57M | -9.98%-305.81M | -24.98%-278.05M | -33.12%-222.47M |
| Cash dividends for minorities | -9.94%-199M | -4.62%-181M | -46.61%-173M | -131.37%-118M | 53.60%-51M | -12.77%-109.92M | -11.54%-97.48M | 24.48%-87.39M | 6.10%-115.71M | -101.62%-123.23M |
| Net other fund-raising expenses | -16,000.00%-322M | 0.00%-2M | 0.00%-2M | 0.00%-2M | -199,900.00%-2M | 100.00%-1K | -106.11%-22.35M | 117.33%365.64M | -837,148.02%-2.11B | -9.03%252K |
| Financing cash flow | 115.98%282M | -314.46%-1.77B | -85.16%823M | 279.05%5.55B | 19.38%-3.1B | -411.25%-3.84B | -70.01%1.23B | 754.20%4.12B | -144.87%-629.26M | 244.44%1.4B |
| Net cash flow | ||||||||||
| Beginning cash position | 31.49%8.17B | 3.46%6.22B | 0.52%6.01B | 5.84%5.98B | 26.67%5.65B | -30.77%4.46B | 229.69%6.44B | -22.73%1.95B | 0.11%2.53B | 33.06%2.52B |
| Current changes in cash | -59.42%545M | 581.36%1.34B | -70.12%-279M | -156.75%-164M | -74.98%289M | 162.31%1.15B | -141.41%-1.85B | 1,038.61%4.48B | -302.99%-476.87M | -56.88%234.92M |
| Effect of exchange rate changes | 4.72%643M | 56.63%614M | 101.03%392M | 210.80%195M | -612.67%-176M | 126.85%34.33M | -1,419.59%-127.86M | 109.94%9.69M | 58.04%-97.45M | -382.07%-232.21M |
| Cash adjustments other than cash changes | --1M | ---- | --95M | ---- | 21,699,900.00%217M | 200.00%1K | -200.00%-1K | --1K | ---- | ---2K |
| End cash Position | 14.55%9.36B | 31.49%8.17B | 3.46%6.22B | 0.52%6.01B | 5.83%5.98B | 26.68%5.65B | -30.77%4.46B | 229.69%6.44B | -22.73%1.95B | 0.11%2.53B |
| Free cash flow | -96.84%98M | 397.51%3.1B | 58.97%-1.04B | -174.83%-2.54B | -32.89%3.4B | 310.27%5.06B | -1,026.39%-2.41B | 17.32%259.85M | 121.35%221.49M | -161.92%-1.04B |
| 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 |