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 | 503.00%426.61B | 92.86%-105.86B | -4,647.55%-1.48T | -102.28%-31.25B | 2,141.91%1.37T | 249.35%61.15B | -124.08%-40.94B | -113.01%-18.27B | 146.94%140.43B | -575.82%-299.14B |
| Net profit before non-cash adjustment | 14.81%50.49B | 16.41%43.98B | 32.83%37.78B | 23.42%28.44B | -19.67%23.04B | -36.17%28.69B | 58.67%44.94B | 2.25%28.32B | -18.43%27.7B | -5.58%33.96B |
| Total adjustment of non-cash items | 106.85%7.75B | -50.15%-113.02B | 21.86%-75.27B | -96.12%-96.32B | 27.44%-49.11B | 30.33%-67.69B | 18.11%-97.16B | -75.71%-118.65B | 4.02%-67.53B | 16.30%-70.35B |
| -Depreciation and amortization | 38.79%4.66B | 4.29%3.35B | -1.56%3.22B | -3.71%3.27B | -8.17%3.39B | -12.11%3.7B | -6.78%4.2B | -4.06%4.51B | -7.70%4.7B | -9.60%5.09B |
| -Assets reserve and write-off | -67.12%24M | -3.95%73M | -71.43%76M | --266M | --0 | --131M | ---- | --717M | ---- | ---- |
| -Share of associates | -100.00%-6M | -200.00%-3M | 94.12%-1M | 22.73%-17M | -46.67%-22M | -400.00%-15M | -64.29%5M | 16.67%14M | --12M | ---- |
| -Disposal profit | 13.52%-2.52B | -234.08%-2.92B | 115.23%2.17B | -872.21%-14.27B | 68.11%-1.47B | 81.64%-4.6B | -2,001.68%-25.07B | 84.97%-1.19B | -39.06%-7.94B | 13.52%-5.71B |
| -Net exchange gains and losses | 114.19%1.69B | -85.30%-11.89B | 34.70%-6.41B | -64.54%-9.82B | -234.25%-5.97B | 238.19%4.45B | -195.80%-3.22B | 316.43%3.36B | -131.75%-1.55B | 134.26%4.89B |
| -Other non-cash items | 103.84%3.91B | -36.76%-101.64B | 1.88%-74.32B | -68.14%-75.74B | 36.86%-45.05B | 2.37%-71.35B | 42.03%-73.08B | -100.88%-126.06B | 15.91%-62.75B | -8.43%-74.63B |
| Changes in working capital | 1,100.51%368.38B | 97.45%-36.82B | -4,047.80%-1.45T | -97.38%36.63B | 1,294.78%1.4T | 787.94%100.15B | -84.35%11.28B | -60.02%72.06B | 168.60%180.25B | -336.79%-262.74B |
| -Change in receivables | -171.72%-2.92B | -1,819.64%-1.08B | -129.79%-56M | 2,450.00%188M | 99.55%-8M | -218.36%-1.79B | -128.05%-561M | -92.19%-246M | 78.23%-128M | -18.07%-588M |
| -Change in loans | 63.88%-214.66B | 58.50%-594.3B | -326.78%-1.43T | -164.38%-335.58B | 790.07%521.26B | 120.10%58.56B | -3.61%-291.38B | -41.11%-281.22B | 45.89%-199.29B | -342.75%-368.29B |
| -Change in financial assets | ---56M | --0 | 138.96%30M | -466.67%-77M | 141.18%21M | -155.00%-51M | 71.01%-20M | -115.37%-69M | 228.29%449M | -2,433.33%-350M |
| -Provision for loans, leases and other losses | 21.11%-2.27B | -1,297.92%-2.88B | -96.32%240M | 5.27%6.53B | 768.43%6.2B | -166.43%-928M | 123.69%1.4B | -423.80%-5.9B | 49.46%-1.13B | 71.16%-2.23B |
| -Change in deposits by banks and customers | -0.12%454.08B | 592.76%454.6B | -79.70%65.62B | -62.70%323.33B | 3,435.89%866.79B | -86.73%24.51B | -20.32%184.78B | -5.52%231.91B | 97.83%245.46B | 780.46%124.08B |
| -Change in financial liabilities | 24.97%134.43B | 231.05%107.57B | -281.31%-82.08B | 14,656.91%45.27B | 97.55%-311M | -109.15%-12.72B | -0.50%138.98B | 0.17%139.68B | 1,002.73%139.44B | -11.03%-15.45B |
| -Changes in other current assets | 122.73%285M | -156.01%-1.25B | 174.36%2.24B | -200.13%-3.01B | -90.76%3.01B | 248.41%32.54B | -79.77%-21.92B | -173.86%-12.2B | -31,907.14%-4.45B | 105.09%14M |
| -Changes in other current liabilities | -201.37%-517M | 466.67%510M | 573.68%90M | 72.86%-19M | -488.89%-70M | 500.00%18M | -96.91%3M | 196.04%97M | -250.75%-101M | 152.34%67M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -53.28%-25.53B | -150.02%-16.65B | -129.77%-6.66B | 44.62%-2.9B | 45.40%-5.24B | -13.37%-9.59B | -49.58%-8.46B | -12.45%-5.65B | 12.84%-5.03B | 1.67%-5.77B |
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | -26.57%-12.81B | 0.00%-10.12B | -8.92%-10.12B | -57.04%-9.29B | 63.71%-5.92B | -222.06%-16.31B | 33.26%-5.06B | 16.21%-7.59B | 12.99%-9.05B | -33.07%-10.41B |
| Other operating cash inflow (outflow) | 18.22%113.34B | 11.15%95.88B | 3.64%86.26B | 6.90%83.24B | -2.83%77.86B | 1.20%80.13B | 0.85%79.18B | 5.55%78.51B | -8.65%74.38B | -4.40%81.42B |
| Operating cash flow | 1,464.60%501.62B | 97.40%-36.76B | -3,653.53%-1.41T | -97.23%39.8B | 1,145.92%1.44T | 366.82%115.38B | -47.41%24.72B | -76.59%47B | 185.82%200.73B | -274.09%-233.89B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -64.69%-4.24B | -165.40%-2.58B | 71.52%-971M | -40.79%-3.41B | -17.17%-2.42B | -30.66%-2.07B | 24.59%-1.58B | 21.33%-2.1B | -6.72%-2.67B | 1.65%-2.5B |
| Net intangibles purchase and sale | -11.89%-1.9B | -64.63%-1.7B | 11.87%-1.03B | -28.54%-1.17B | -2.13%-911M | 30.58%-892M | 2.28%-1.29B | -56.92%-1.32B | 6.16%-838M | -48.83%-893M |
| Net business purchase and sale | ---3.29B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---103M | ---- |
| Net investment property transactions | 57.87%-75.15B | -184.43%-178.37B | -188.15%-62.71B | -17.27%71.15B | 228.53%86B | -23.83%26.18B | 2,658.03%34.37B | -98.59%1.25B | -64.69%88.63B | 2.56%251.02B |
| Net changes in other investments | -104.16%-295M | 2,148.84%7.09B | -297.71%-346M | 135.64%175M | -102.90%-491M | -5.81%16.96B | 899,950.00%18B | 100.00%2M | -3,018.17%-47.02B | -1,965.75%-1.51B |
| Investing cash flow | 51.65%-84.88B | -169.84%-175.56B | -197.49%-65.06B | -18.78%66.74B | 104.56%82.18B | -18.84%40.17B | 2,386.33%49.5B | -105.70%-2.17B | -84.56%38B | 1.89%246.12B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | -23.08%-16B | -333.33%-13B | ---3B | ---- |
| Net common stock issuance | 61.36%-5.03B | -160.06%-13.01B | -99.72%-5B | ---2.51B | ---- | ---- | ---- | ---4.5B | ---- | ---- |
| Cash dividends paid | -59.64%-18.99B | -26.58%-11.9B | -91.21%-9.4B | -8.40%-4.92B | 39.96%-4.53B | -66.71%-7.55B | 0.15%-4.53B | -0.02%-4.54B | -0.02%-4.54B | -0.02%-4.54B |
| Cash dividends for minorities | --0 | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 25.00%-3M | -100.00%-4M |
| Net other fund-raising expenses | 99.81%-1M | ---536M | ---- | 0.00%-1M | ---1M | ---- | ---- | --624M | ---- | ---- |
| Financing cash flow | 5.60%-24.02B | -76.66%-25.45B | -94.02%-14.4B | -63.60%-7.42B | 39.93%-4.54B | 63.21%-7.56B | 4.12%-20.53B | -184.06%-21.42B | -66.09%-7.54B | 79.86%-4.54B |
| Net cash flow | ||||||||||
| Beginning cash position | -20.37%929.55B | -56.13%1.17T | 3.87%2.66T | 144.77%2.56T | 16.47%1.05T | 6.35%898.63B | 2.85%844.95B | 39.16%821.54B | 1.32%590.35B | 154.13%582.67B |
| Current changes in cash | 265.17%392.72B | 84.08%-237.77B | -1,606.99%-1.49T | -93.46%99.11B | 923.78%1.52T | 175.69%148B | 129.24%53.68B | -89.87%23.42B | 2,905.19%231.19B | -97.82%7.69B |
| Effect of exchange rate changes | ---- | ---- | --0 | --1M | --0 | -200.00%-1M | 120.00%1M | -400.00%-5M | 88.89%-1M | -145.00%-9M |
| Cash adjustments other than cash changes | 0.00%-1M | 50.00%-1M | -300.00%-2M | -50.00%1M | --2M | ---- | ---- | ---1M | ---- | ---1M |
| End cash Position | 42.25%1.32T | -20.37%929.55B | -56.13%1.17T | 3.87%2.66T | 144.77%2.56T | 16.47%1.05T | 6.35%898.63B | 2.85%844.95B | 39.16%821.54B | 1.32%590.35B |
| Free cash flow | 1,271.87%495.34B | 97.02%-42.27B | -4,165.05%-1.42T | -97.57%34.85B | 1,175.75%1.43T | 436.82%112.42B | -51.95%20.94B | -77.85%43.58B | 182.72%196.75B | -281.35%-237.84B |
| 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 |