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 | (Q4)Mar 31, 2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 608.66%531.41M | -119.19%-104.47M | 647.93%544.42M | -151.86%-99.36M | 25.22%191.59M | 241.99%153M | -154.08%-107.75M | 1,196.07%199.23M | -108.00%-18.18M | -79.26%31.92M |
| Net profit before non-cash adjustment | 374.64%387.3M | -51.33%81.6M | -60.74%167.67M | 321.77%427.04M | -36.23%101.25M | 153.87%158.78M | -218.43%-294.76M | 233.76%248.89M | -1,098.86%-186.07M | -259.79%-161.11M |
| Total adjustment of non-cash items | -193.12%-100.5M | 20.66%107.93M | 131.04%89.45M | -502.74%-288.22M | 186.68%71.57M | -93.63%24.96M | 424.26%391.91M | -137.85%-120.86M | 301.06%319.31M | 2,952.12%256.53M |
| -Depreciation and amortization | -9.47%82.67M | 13.83%91.32M | -0.16%80.22M | 12.26%80.35M | 2.45%71.58M | -16.15%69.87M | -0.60%83.33M | 6.88%83.83M | 1.73%78.44M | 0.90%21.86M |
| -Reversal of impairment losses recognized in profit and loss | ---- | 11.06%8.99M | --8.09M | --0 | ---- | -99.18%2.75M | 11,542.13%336.34M | -98.66%2.89M | --216.13M | --215.51M |
| -Disposal profit | -14,852.38%-167.29M | 505.00%1.13M | 99.91%-280K | -38,980.27%-320.85M | 98.27%-821K | 2.01%-47.46M | 76.57%-48.44M | -1,012.72%-206.72M | 8,995.98%22.65M | --24.26M |
| -Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 212.32%1.2M | 93.37%-71K |
| -Other non-cash items | -344.42%-15.88M | 357.86%6.5M | 102.97%1.42M | -6,014.13%-47.73M | 505.53%807K | -100.96%-199K | 2,501.97%20.68M | -197.29%-861K | 172.96%885K | 1,443.90%2.53M |
| Changes in working capital | 183.20%244.61M | -202.34%-294.01M | 220.62%287.29M | -1,368.89%-238.17M | 161.05%18.77M | 84.99%-30.75M | -387.76%-204.9M | 147.03%71.21M | -217.28%-151.42M | -242.20%-63.51M |
| -Change in receivables | 211.51%315.76M | -228.37%-283.17M | 279.78%220.59M | -47.00%-122.7M | -208.36%-83.47M | 115.79%77.03M | -313.59%-487.84M | 183.94%228.4M | -318.48%-272.09M | -541.35%-216.41M |
| -Change in inventory | 250.21%110.52M | -771.17%-73.58M | 91.53%-8.45M | -1,785.95%-99.74M | -63.44%5.92M | 149.99%16.18M | 43.92%-32.37M | -289.78%-57.72M | 731.26%30.41M | -90.77%1M |
| -Change in payables | -442.68%-257.72M | 268.54%75.21M | -193.59%-44.62M | -45.63%47.68M | 158.77%87.68M | -149.88%-149.21M | 495.33%299.14M | -220.59%-75.67M | 136.41%62.75M | 54.98%146.05M |
| -Provision for loans, leases and other losses | 1,272.99%54.34M | -92.22%3.96M | 504.92%50.88M | -59.26%8.41M | -48.48%20.65M | 112.62%40.08M | 109.08%18.85M | -29.39%9.02M | --12.77M | ---- |
| -Changes in other current assets | 290.24%19.66M | -117.00%-10.33M | 197.71%60.76M | -470.48%-62.19M | -396.06%-10.9M | 143.55%3.68M | 53.54%-8.45M | -910.44%-18.2M | 91.30%-1.8M | 239.24%12.73M |
| -Changes in other current liabilities | 133.56%2.05M | -174.97%-6.09M | 184.40%8.13M | -772.19%-9.63M | 94.04%-1.1M | -420.36%-18.52M | 139.52%5.78M | -188.39%-14.63M | 16,166.02%16.55M | -14.36%-32.69M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -54.92%-8.43M | -4.13%-5.44M | -27.22%-5.23M | 5.30%-4.11M | -63.51%-4.34M | -270.01%-2.65M | 52.64%-717K | -71.07%-1.51M | -30.15%-885K | -141.71%-423K |
| Interest received (cash flow from operating activities) | 24.70%4.45M | -6.20%3.57M | -3.40%3.81M | 11.61%3.94M | 24.68%3.53M | 3.40%2.83M | 15.33%2.74M | 12.51%2.38M | 11.40%2.11M | -92.86%1K |
| Tax refund paid | 93.53%-2.81M | 72.67%-43.36M | -1,262.14%-158.66M | 62.77%-11.65M | -12.94%-31.28M | -351.43%-27.7M | 55.86%-6.14M | -127.66%-13.9M | -349.33%-6.11M | -189.28%-1.92M |
| Other operating cash inflow (outflow) | 99.98%-1K | -413,300.00%-4.13M | -1K | 0 | 100.00%-1K | -2,000,000.00%-20M | -200.00%-1K | 0.00%1K | 0.00%1K | 100.00%2K |
| Operating cash flow | 441.02%524.62M | -140.03%-153.84M | 445.71%384.33M | -169.70%-111.17M | 51.22%159.5M | 194.29%105.48M | -160.08%-111.87M | 907.57%186.19M | -109.98%-23.06M | -81.02%29.58M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 212.24%125.73M | 59.62%-112.02M | -283.91%-277.42M | 133.32%150.84M | 7.67%-452.74M | -845.71%-490.38M | -141.16%-51.85M | 145.40%125.97M | -734.85%-277.49M | -2,981.04%-220.05M |
| Net intangibles purchase and sale | -818.71%-13.51M | -223.79%-1.47M | ---454K | --0 | -215.22%-725K | 90.42%-230K | -110.34%-2.4M | ---1.14M | ---- | ---- |
| Net investment product transactions | -26.74%-13.75M | 3.86%-10.85M | -8.83%-11.29M | -6.68%-10.37M | -0.32%-9.72M | -331.35%-9.69M | --4.19M | ---- | ---- | ---- |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | 70.00%-300K | ---1M | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | -22.78%139K | -70.97%180K | -16.22%620K | 45.10%740K | --510K | ---- | ---- | ---- |
| Net changes in other investments | 49.90%-1.48M | ---2.96M | ---- | 62.94%-2.43M | 18.09%-6.54M | -1,352.55%-7.99M | -54,900.00%-550K | ---1K | ---- | ---- |
| Investing cash flow | 176.19%96.99M | 55.95%-127.3M | -309.09%-289.02M | 129.47%138.23M | 7.63%-469.11M | -893.73%-507.85M | -140.94%-51.11M | 144.99%124.83M | -734.85%-277.49M | -2,981.04%-220.05M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -395.19%-410.83M | -42.83%139.17M | 253.55%243.42M | -141.50%-158.53M | -47.96%381.99M | 711.77%734.07M | -500.20%-119.99M | -110.17%-19.99M | --196.67M | ---- |
| Net common stock issuance | 136.96%109K | -91.58%46K | 101.49%546K | -83,254.55%-36.68M | -10.00%-44K | ---40K | ---- | ---24K | ---- | ---- |
| Increase or decrease of lease financing | 5.29%-7.07M | 16.33%-7.47M | 7.48%-8.93M | -24.13%-9.65M | 31.73%-7.77M | 22.48%-11.39M | 2.77%-14.69M | -5.43%-15.11M | -20.37%-14.33M | 1.06%-4.49M |
| Cash dividends paid | -0.20%-47.8M | -50.03%-47.71M | 1.61%-31.8M | 16.74%-32.32M | -49.96%-38.81M | 6.85%-25.88M | -16.37%-27.79M | -32.37%-23.88M | 13.78%-18.04M | 56.67%-26K |
| Net other fund-raising expenses | ---- | 0.00%-1K | 50.00%-1K | 0.00%-2K | 33.33%-2K | -200.00%-3K | ---1K | ---- | 0.00%-1K | ---- |
| Financing cash flow | -654.02%-465.6M | -58.65%84.04M | 185.69%203.24M | -170.72%-237.18M | -51.87%335.36M | 528.86%696.76M | -175.37%-162.47M | -135.91%-59M | 599.94%164.3M | 4,279.94%192.15M |
| Net cash flow | ||||||||||
| Beginning cash position | -22.62%674.43M | 52.11%871.53M | -26.83%572.97M | 3.40%783.1M | 63.59%757.35M | -41.28%462.96M | 46.99%788.36M | -20.26%536.33M | 32.48%672.58M | 1.17%534.65M |
| Current changes in cash | 179.16%156.02M | -166.02%-197.1M | 242.09%298.56M | -916.17%-210.12M | -91.25%25.75M | 190.46%294.39M | -229.13%-325.44M | 284.98%252.03M | -182.62%-136.24M | -98.83%1.69M |
| Cash adjustments other than cash changes | --1K | ---- | --1K | ---- | 0.00%1K | -97.44%1K | --39K | ---- | 0.00%-1K | --0 |
| End cash Position | 23.13%830.45M | -22.62%674.43M | 52.11%871.53M | -26.83%572.97M | 3.40%783.1M | 63.59%757.35M | -41.28%462.96M | 46.99%788.36M | -20.26%536.33M | -20.26%536.33M |
| Free cash flow | 268.46%450.35M | -352.34%-267.33M | 128.63%105.94M | -25.57%-370.01M | 32.82%-294.67M | -76.77%-438.62M | -395.77%-248.13M | 126.77%83.89M | -258.47%-313.4M | -228.06%-190.47M |
| 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 |