Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUNLUN ENERGY
00135
5
SINOPEC CORP
00386
| (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 | 198.62%1.38B | -126.41%-1.4B | 69.44%5.29B | -11.64%3.12B | 42.93%3.54B | -57.17%2.47B | 79.10%5.78B | -28.38%3.23B | 429.88%4.5B | 128.68%849.79M |
| Net profit before non-cash adjustment | -23.72%1.29B | 32.05%1.69B | -41.02%1.28B | 68.45%2.17B | 66.41%1.29B | -73.21%772.48M | -12.27%2.88B | 18.14%3.29B | 100.36%2.78B | 738.35%1.39B |
| Total adjustment of non-cash items | -62.64%463.33M | 253.92%1.24B | -50.20%350.41M | -51.21%703.58M | 56.30%1.44B | -58.50%922.54M | 115.57%2.22B | -51.91%1.03B | 42.82%2.14B | 422.20%1.5B |
| -Depreciation and amortization | 1.18%689.09M | -0.15%681.08M | -2.09%682.11M | 1.28%696.66M | -24.98%687.83M | -21.35%916.91M | -19.44%1.17B | 18.58%1.45B | 21.15%1.22B | 92.98%1.01B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --470.65M | ---- | ---- | -21.97%21.72M | -62.03%27.83M | --73.31M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---5.35M | ---- | ---- | ---- | ---- | 64.84%-2.11M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---447.87M |
| -Disposal profit | -80.21%17.82M | 505.36%90.05M | -67.62%14.88M | 90.00%45.94M | -95.97%24.18M | -0.77%600.29M | 2,244.83%604.97M | 460.34%25.8M | -107.94%-7.16M | 2,565.59%90.22M |
| -Other non-cash items | -151.94%-243.59M | 235.33%469.01M | -788.13%-346.58M | -114.75%-39.02M | 144.50%264.65M | -231.45%-594.66M | 197.61%452.39M | -151.30%-463.46M | 15.73%903.35M | 447.18%780.57M |
| Changes in working capital | 91.43%-370.73M | -217.93%-4.32B | 1,332.93%3.67B | -68.36%255.94M | 3.83%809.02M | 16.46%779.16M | 161.18%669.06M | -157.82%-1.09B | 79.21%-424.17M | 32.72%-2.04B |
| -Change in receivables | 121.76%912.92M | -202.51%-4.2B | 268.39%4.09B | -1,187.97%-2.43B | -114.23%-188.74M | 40.95%1.33B | 196.28%941.1M | -9.50%-977.46M | 12.29%-892.64M | 46.06%-1.02B |
| -Change in inventory | -5.92%-794.85M | -152.32%-750.45M | -150.52%-297.42M | 393.73%588.68M | 151.66%119.23M | -257.40%-230.79M | 121.46%146.63M | 27.17%-683.1M | 57.48%-937.88M | -39.80%-2.21B |
| -Change in payables | -150.73%-475.91M | 176.30%938.09M | -237.17%-1.23B | 154.91%896.3M | 166.15%351.61M | 30.05%-531.54M | -510.59%-759.84M | -85.53%185.06M | 53.68%1.28B | 9.22%832.05M |
| -Provision for loans, leases and other losses | 78.73%-98.26M | -268.07%-461.86M | -29.65%274.8M | 2,232.45%390.64M | 515.96%16.75M | 130.06%2.72M | ---9.04M | ---- | ---- | ---- |
| -Changes in other current assets | -41.28%85.37M | -82.40%145.39M | 1.84%826.15M | 59.01%811.24M | 140.31%510.17M | -39.38%212.3M | -8.29%350.23M | 199.22%381.89M | -63.64%127.63M | 206.29%351.02M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -79.89%-2.01M | 2.86%-1.12M | 68.18%-1.15M | 35.35%-3.62M | 65.62%-5.6M | 30.38%-16.28M | -20.31%-23.39M | -18.34%-19.44M | 7.36%-16.43M | -242.91%-17.73M |
| Interest received (cash flow from operating activities) | 43.77%31.19M | 18.92%21.69M | 21.23%18.24M | 6.21%15.05M | -1.92%14.17M | 8.10%14.45M | -5.96%13.36M | 28.96%14.21M | -26.34%11.02M | 13.88%14.96M |
| Tax refund paid | 6.71%-480.5M | 51.81%-515.08M | 6.27%-1.07B | -641.67%-1.14B | 116.97%210.54M | 9.67%-1.24B | -9.85%-1.37B | -88.45%-1.25B | -1,620.40%-663.52M | -114.64%-38.57M |
| Other operating cash inflow (outflow) | 0.00%-1K | 100.00%-1K | -927.17%-78.15M | 68.47%-7.61M | 97.61%-24.13M | -1.01B | 0 | -3,984,600.00%-39.85M | 1K | 0 |
| Operating cash flow | 149.01%927.76M | -145.45%-1.89B | 109.48%4.17B | -46.71%1.99B | 1,580.55%3.73B | -94.95%222.04M | 127.65%4.39B | -49.67%1.93B | 374.23%3.83B | 130.56%808.45M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -100.40%-1.27B | 14.08%-635.94M | -27.58%-740.17M | -30.28%-580.17M | 37.24%-445.34M | 3.10%-709.63M | 57.31%-732.33M | 8.76%-1.72B | 29.66%-1.88B | -159.27%-2.67B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---150.01M | ---- | ---- | ---- | ---- |
| Net investment product transactions | ---- | ---- | ---- | ---- | 233.24%69.71M | --20.92M | ---- | --64.4M | --0 | 2,974.16%71.97M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-240K |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 2.80%882K |
| Net changes in other investments | 42.90%-52.22M | -18.60%-91.46M | -138.73%-77.12M | 63.19%-32.3M | -31.84%-87.75M | -3.03%-66.56M | -93.85%-64.61M | -37.26%-33.33M | -6.48%-24.28M | -27.28%-22.8M |
| Investing cash flow | -82.38%-1.33B | 11.00%-727.4M | -33.44%-817.28M | -32.18%-612.48M | 48.81%-463.38M | -13.59%-905.28M | 52.69%-796.94M | 11.55%-1.68B | 27.40%-1.9B | -150.80%-2.62B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---40M | --0 | 95.45%-40M | ---880M | --0 | 100.77%14.45M | -366.38%-1.87B | 159.21%700.53M | -198.51%-1.18B | -58.58%1.2B |
| Net common stock issuance | --0 | ---21K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | -100.05%-141K |
| Increase or decrease of lease financing | -44.02%-6.26M | 25.51%-4.35M | 10.41%-5.83M | 34.25%-6.51M | 28.24%-9.9M | 2.45%-13.8M | 5.06%-14.15M | -35.88%-14.9M | -6.96%-10.97M | -10.62%-10.25M |
| Cash dividends paid | -132.95%-437.83M | 57.06%-187.95M | -64.46%-437.71M | -69.52%-266.14M | 65.39%-157M | 30.88%-453.66M | -13.50%-656.31M | -23.31%-578.24M | -1,385.80%-468.93M | 49.71%-31.56M |
| Net other fund-raising expenses | ---- | ---2K | ---- | ---- | ---- | ---- | ---1K | ---- | 75.00%-1K | -100.00%-4K |
| Financing cash flow | -151.71%-484.09M | 60.23%-192.32M | 58.05%-483.54M | -590.61%-1.15B | 63.16%-166.9M | 82.14%-453.02M | -2,462.19%-2.54B | 106.46%107.38M | -243.48%-1.66B | -62.59%1.16B |
| Net cash flow | ||||||||||
| Beginning cash position | -35.36%5.14B | 56.27%7.95B | 4.59%5.09B | 175.60%4.87B | -39.22%1.77B | 56.97%2.91B | 23.96%1.85B | 21.47%1.49B | -35.42%1.23B | -23.66%1.9B |
| Current changes in cash | 68.61%-882.96M | -198.20%-2.81B | 1,183.37%2.86B | -92.80%223.18M | 372.93%3.1B | -207.28%-1.14B | 200.55%1.06B | 32.32%352.4M | 140.62%266.32M | -10.50%-655.7M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | 27.03%-3.32M | -184.88%-4.54M | 327.16%5.35M | 87.26%-2.36M | -624.13%-18.49M |
| Cash adjustments other than cash changes | ---- | -100.00%-2K | ---1K | ---- | ---- | 0.00%-1K | -200.00%-1K | --1K | ---- | --1K |
| End cash Position | -17.17%4.26B | -35.36%5.14B | 56.27%7.95B | 4.59%5.09B | 175.60%4.87B | -39.22%1.77B | 56.97%2.91B | 23.96%1.85B | 21.47%1.49B | -35.42%1.23B |
| Free cash flow | 86.06%-353.55M | -174.49%-2.54B | 143.28%3.41B | -57.37%1.4B | 760.49%3.28B | -113.62%-497.11M | 2,462.12%3.65B | -92.67%142.51M | 193.28%1.94B | 43.62%-2.08B |
| 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 |