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 | -60.59%1.05B | 159.74%2.66B | -4.51%1.02B | -71.00%1.07B | 67.93%3.7B | -47.73%2.2B | 237.54%4.21B | -35.07%1.25B | -37.70%1.92B | 10.52%3.08B |
| Net profit before non-cash adjustment | 48.91%3.83B | 20.37%2.57B | -23.88%2.14B | 5.78%2.81B | -0.15%2.66B | -2.38%2.66B | 22.68%2.72B | 12.23%2.22B | -14.30%1.98B | -45.63%2.31B |
| Total adjustment of non-cash items | -178.60%-1.1B | -92.99%-394.17M | 60.42%-204.24M | -202.24%-516.04M | -878.00%-170.74M | 93.84%-17.46M | -238.86%-283.44M | -45.35%204.12M | 45.36%373.53M | 119.97%256.96M |
| -Depreciation and amortization | 7.76%754.54M | 15.28%700.2M | -10.42%607.42M | 6.91%678.05M | -5.34%634.25M | 1.88%670.02M | -1.72%657.64M | -2.93%669.16M | -1.51%689.32M | 22.16%699.88M |
| -Reversal of impairment losses recognized in profit and loss | --204.62M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -107.69%-71.39M |
| -Share of associates | -16.85%-840.5M | -18.03%-719.28M | 14.27%-609.41M | -5.35%-710.84M | -9.52%-674.72M | 15.57%-616.09M | -91.81%-729.72M | -2.33%-380.44M | 13.75%-371.77M | 72.79%-431.03M |
| -Disposal profit | -160.32%-987.34M | -947.99%-379.28M | 87.18%-36.19M | -1,658.37%-282.39M | 124.15%18.12M | 47.70%-75.03M | -5,852.28%-143.45M | 97.42%-2.41M | -3,356.02%-93.35M | -104.67%-2.7M |
| -Net exchange gains and losses | 100.32%69K | -25.36%-21.61M | -8.12%-17.24M | -322.87%-15.94M | -82.86%7.15M | 98.37%41.74M | 315.56%21.04M | -96.52%5.06M | 1,042.26%145.48M | 106.22%12.74M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 85.27%168.41M |
| -Other non-cash items | -989.70%-229.55M | 117.34%25.8M | 19.52%-148.82M | -18.89%-184.92M | -308.20%-155.54M | 57.16%-38.1M | -1.95%-88.95M | -2,368.62%-87.25M | 103.23%3.85M | 35.69%-118.95M |
| Changes in working capital | -452.50%-1.69B | 152.55%478.52M | 25.43%-910.58M | -200.87%-1.22B | 374.23%1.21B | -124.96%-441.47M | 250.20%1.77B | -172.97%-1.18B | -183.44%-431.42M | 402.95%517.07M |
| -Change in receivables | 420.13%3.64B | 34.31%-1.14B | -41.49%-1.73B | -139.60%-1.22B | 412.62%3.09B | -77.08%603.27M | 281.03%2.63B | 23.87%-1.45B | -265.08%-1.91B | 214.69%1.16B |
| -Change in inventory | -127.93%-48.64M | 121.88%174.13M | -259.34%-795.66M | -68.05%-221.42M | 73.90%-131.76M | -218.40%-504.81M | -291.65%-158.55M | 116.10%82.73M | -168.49%-513.97M | 223.02%750.41M |
| -Change in payables | -528.96%-5.97B | -0.09%1.39B | 717.10%1.39B | 109.04%170.34M | -272.59%-1.88B | 51.11%-505.66M | -390.73%-1.03B | -78.62%355.78M | 217.70%1.66B | -198.41%-1.41B |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 516.97%273.21M |
| -Provision for loans, leases and other losses | 51.84%200.34M | 5.18%131.94M | 21.58%125.44M | 49.73%103.18M | 49.52%68.91M | -21.48%46.09M | 14.67%58.7M | 289.43%51.19M | ---27.02M | ---- |
| -Changes in other current assets | 205.01%242.61M | -327.20%-231.04M | 18.39%-54.08M | -77.52%-66.27M | -155.54%-37.33M | 337.45%67.22M | 61.40%-28.31M | -126.81%-73.35M | 321.44%273.6M | -84.01%64.92M |
| -Changes in other current liabilities | 59.41%240.67M | -2.26%150.98M | 778.27%154.47M | -82.82%17.59M | 169.38%102.39M | -149.31%-147.58M | 313.74%299.3M | -271.89%-140.03M | 125.92%81.47M | 4.57%-314.3M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 58.55%-10.3M | -56.91%-24.84M | -24.49%-15.83M | 1.35%-12.72M | 58.60%-12.89M | -15.08%-31.14M | -20.20%-27.06M | 4.14%-22.51M | 24.92%-23.48M | 20.50%-31.28M |
| Interest received (cash flow from operating activities) | 19.50%622.65M | 9.12%521.07M | 0.26%477.51M | 15.64%476.28M | 18.33%411.85M | 8.31%348.05M | 9.04%321.35M | -0.40%294.71M | 3.37%295.9M | 21.13%286.25M |
| Tax refund paid | -95.33%-775.95M | 52.43%-397.25M | -48.47%-835.09M | -13.42%-562.46M | 34.50%-495.9M | -6.52%-757.09M | -13.69%-710.73M | -75.90%-625.15M | 53.78%-355.4M | 5.01%-768.98M |
| Other operating cash inflow (outflow) | -23.98%13.14M | 1,728,400.00%17.28M | 0.00%-1K | -1K | 0 | 0.00%-1K | -100.02%-1K | -71.50%5.17M | 18.13M | 0 |
| Operating cash flow | -67.66%897.21M | 326.84%2.77B | -33.19%649.98M | -72.96%972.88M | 104.41%3.6B | -53.59%1.76B | 321.75%3.79B | -51.54%899.43M | -27.75%1.86B | 10.85%2.57B |
| Investing cash flow | ||||||||||
| Net business purchase and sale | --0 | --64.2M | --0 | ---5M | --0 | ---5.78M | ---- | ---- | ---- | ---- |
| Net investment product transactions | 113.16%490.78M | 423.27%230.24M | -107.09%-71.22M | 319.21%1.01B | 21.59%-458.59M | -814.05%-584.83M | 564.57%81.9M | 60.99%-17.63M | -177.91%-45.19M | 104.19%58M |
| Net changes in other investments | -9.16%-454.18M | 39.38%-416.07M | -56.55%-686.36M | 37.72%-438.43M | 22.27%-703.91M | 12.29%-905.63M | -198.41%-1.03B | 47.13%-346.01M | 4.61%-654.43M | 68.91%-686.04M |
| Investing cash flow | 130.10%36.61M | 83.95%-121.63M | -234.84%-757.59M | 148.33%561.83M | 22.31%-1.16B | -57.40%-1.5B | -161.42%-950.62M | 48.02%-363.64M | -11.40%-699.62M | 82.49%-628.04M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -1,302.12%-683.06M | -175.27%-48.72M | 908.29%64.72M | -156.63%-8.01M | 104.41%14.14M | -895.51%-320.96M | 167.13%40.35M | 140.17%15.1M | 101.85%6.29M | -177.81%-339.32M |
| Net common stock issuance | -264.36%-730.62M | -145.31%-200.52M | 55.34%-81.74M | -4,230.54%-183.05M | 97.39%-4.23M | 19.30%-161.89M | -0.87%-200.59M | -2.42%-198.86M | 51.97%-194.16M | -27,012.21%-404.24M |
| Cash dividends paid | -104.12%-1.1B | -7.82%-538.76M | 20.67%-499.67M | -31.46%-629.85M | -4.58%-479.13M | -5.15%-458.13M | -4.99%-435.68M | 1.14%-414.98M | -4.31%-419.76M | -24.98%-402.41M |
| Cash dividends for minorities | ---4.5M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | -560.88%-16.89M | 9.62%-2.56M | 0.07%-2.83M | 33.41%-2.83M | 1.19%-4.25M | -77.80%-4.3M | -242,000.00%-2.42M | 0.00%1K | 100.03%1K | ---2.97M |
| Financing cash flow | -220.64%-2.53B | -52.17%-790.56M | 36.93%-519.52M | -73.98%-823.73M | 49.91%-473.46M | -57.98%-945.28M | 0.07%-598.34M | 1.46%-598.74M | 47.11%-607.63M | -157.83%-1.15B |
| Net cash flow | ||||||||||
| Beginning cash position | 15.18%14.3B | -4.63%12.42B | 5.99%13.02B | 18.89%12.29B | -6.15%10.33B | 25.43%11.01B | -0.66%8.78B | 6.63%8.84B | 10.55%8.29B | -18.67%7.5B |
| Current changes in cash | -185.97%-1.6B | 396.94%1.86B | -188.21%-627.13M | -63.77%710.97M | 388.15%1.96B | -130.35%-681.09M | 3,665.15%2.24B | -111.47%-62.95M | -30.71%548.66M | 146.17%791.86M |
| Effect of exchange rate changes | -93.99%1.39M | -5.82%23.06M | -1.29%24.49M | 329.44%24.81M | -351.00%-10.81M | 136.39%4.31M | -365.78%-11.84M | 857.85%4.45M | 172.77%465K | 89.12%-639K |
| Cash adjustments other than cash changes | 200.00%1K | ---1K | ---- | 150.00%1K | -300.00%-2K | 150.00%1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K |
| End cash Position | -11.18%12.7B | 15.18%14.3B | -4.63%12.42B | 5.99%13.02B | 18.89%12.29B | -6.15%10.33B | 25.43%11.01B | -0.66%8.78B | 6.63%8.84B | 10.55%8.29B |
| Free cash flow | -67.66%897.21M | 326.84%2.77B | -33.19%649.98M | -72.96%972.88M | 104.41%3.6B | -53.59%1.76B | 321.75%3.79B | -51.54%899.43M | -27.75%1.86B | 10.85%2.57B |
| 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 |