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 | |
|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||
| Cash from operating activities | 57.50%4.47B | 186.36%2.84B | -63.97%990M | 2.75B |
| Net profit before non-cash adjustment | 2.29%2.24B | 18.60%2.19B | 23.68%1.84B | --1.49B |
| Total adjustment of non-cash items | 25.93%1.63B | 30.37%1.29B | -48.03%991M | --1.91B |
| -Depreciation and amortization | -3.63%1.03B | -4.54%1.07B | -4.50%1.12B | --1.18B |
| -Disposal profit | -66.67%1M | --3M | --0 | --127M |
| -Other non-cash items | 174.07%592M | 262.41%216M | -122.06%-133M | --603M |
| Changes in working capital | 192.74%600M | 65.01%-647M | -183.59%-1.85B | ---652M |
| -Change in receivables | 125.37%154M | 32.71%-607M | 59.17%-902M | ---2.21B |
| -Change in inventory | -33.33%6M | 200.00%9M | 0.00%3M | --3M |
| -Change in prepaid assets | -191.22%-135M | 118.32%148M | -442.37%-808M | --236M |
| -Change in payables | -236.84%-78M | -19.72%57M | 691.67%71M | ---12M |
| -Provision for loans, leases and other losses | -109.36%-25M | -82.12%267M | -5.80%1.49B | --1.59B |
| -Changes in other current assets | 230.13%678M | 69.46%-521M | -569.02%-1.71B | ---255M |
| Dividends paid (cash flow from operating activities) | ||||
| Dividends received (cash flow from operating activities) | ||||
| Interest paid (cash flow from operating activities) | 50.77%-32M | 33.67%-65M | 13.27%-98M | -113M |
| Interest received (cash flow from operating activities) | 3M | 0 | 0 | 0 |
| Tax refund paid | -331.05%-1.28B | 132.59%554M | -7,291.30%-1.7B | -23M |
| Other operating cash inflow (outflow) | -93M | 0 | 0 | -1M |
| Operating cash flow | -7.85%3.06B | 511.39%3.32B | -130.95%-808M | --2.61B |
| Investing cash flow | ||||
| Net PPE purchase and sale | 44.16%-43M | 35.29%-77M | -36.78%-119M | ---87M |
| Net intangibles purchase and sale | 48.91%-140M | -19.65%-274M | -231.88%-229M | ---69M |
| Net investment product transactions | -148.76%-500M | -108.38%-201M | --2.4B | --0 |
| Net changes in other investments | 287.50%15M | -33.33%-8M | -160.00%-6M | --10M |
| Investing cash flow | -19.29%-668M | -127.37%-560M | 1,501.37%2.05B | ---146M |
| Financing cash flow | ||||
| Net issuance payments of debt | 76.90%-492M | -73.74%-2.13B | -0.08%-1.23B | ---1.23B |
| Net common stock issuance | -17.77%1.45B | 178.36%1.77B | ---2.26B | --0 |
| Increase or decrease of lease financing | 25.79%-633M | 8.77%-853M | -1.08%-935M | ---925M |
| Cash dividends paid | ---656M | ---- | -100.00%-44M | ---22M |
| Net other fund-raising expenses | ---- | 50.00%-1M | -100.00%-2M | ---1M |
| Financing cash flow | 73.05%-328M | 72.73%-1.22B | -105.34%-4.46B | ---2.17B |
| Net cash flow | ||||
| Beginning cash position | 42.29%5.2B | -46.86%3.66B | 4.42%6.88B | --6.59B |
| Current changes in cash | 33.61%2.07B | 147.98%1.55B | -1,204.11%-3.22B | --292M |
| Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | ---1M |
| End cash Position | 39.72%7.27B | 42.29%5.2B | -46.86%3.66B | --6.88B |
| Free cash flow | -3.13%2.88B | 357.18%2.97B | -147.09%-1.16B | --2.46B |
| Currency Unit | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |