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 | -30.46%2.63B | 9.45%3.78B | -5.74%3.45B | 81.81%3.66B | -5.66%2.01B | 46.04%2.13B | 1.46%1.46B | 151.63%1.44B | -10.63%572.55M | -45.10%640.63M |
| Net profit before non-cash adjustment | 9.11%3.02B | 2.13%2.77B | -11.67%2.71B | 86.50%3.07B | -77.64%1.65B | 560.02%7.37B | 205.13%1.12B | -351.40%-1.06B | -28.07%422.39M | -7.92%587.21M |
| Total adjustment of non-cash items | 12.66%1.01B | 5.67%893.58M | 18.74%845.65M | -13.83%712.2M | 117.71%826.54M | -1,342.85%-4.67B | -79.98%375.42M | 237.03%1.87B | 225.34%556.29M | -48.65%170.99M |
| -Depreciation and amortization | 26.00%1.47B | 15.08%1.16B | -13.03%1.01B | 14.24%1.16B | 13.04%1.02B | -8.27%900.31M | 20.25%981.43M | 8.05%816.13M | 19.41%755.32M | 3.15%632.56M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | 52,633.00%105.47M | --200K | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 40.54%-53.47M |
| -Disposal profit | -3,235.25%-401.1M | -386.69%-12.03M | 97.60%-2.47M | -317.95%-103.15M | 100.87%47.33M | -647.50%-5.44B | -111,245.57%-728.2M | 98.54%-654K | -45.93%-44.79M | -335.36%-30.69M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -2,440.59%-81.99M |
| -Other non-cash items | 77.40%-58.32M | -58.31%-258M | 53.07%-162.97M | -45.62%-347.26M | -4.40%-238.47M | -287.23%-228.42M | -88.48%122M | 786.84%1.06B | 47.79%-154.24M | -49.94%-295.43M |
| Changes in working capital | -1,353.05%-1.4B | 203.63%112.07M | 12.14%-108.14M | 73.24%-123.07M | 18.93%-459.97M | -1,793.89%-567.35M | -104.77%-29.96M | 254.57%627.75M | -245.46%-406.13M | -159.94%-117.56M |
| -Change in receivables | 397.56%480.62M | -113.39%-161.52M | 400.29%1.21B | 17.81%-401.82M | -392.20%-488.91M | -171.60%-99.33M | 143.44%138.74M | -199.23%-319.39M | 255.02%321.86M | -90.43%90.66M |
| -Change in inventory | -369.32%-646.79M | 158.77%240.15M | 1.15%-408.63M | -390.15%-413.4M | 143.35%142.48M | 32.41%-328.68M | -355.83%-486.3M | 221.70%190.09M | -362.36%-156.19M | -102.83%-33.78M |
| -Change in payables | -1,586.15%-1.3B | 86.55%-77.33M | -187.28%-574.89M | 6,899.97%658.65M | 94.45%-9.69M | -133.28%-174.64M | 5.48%524.74M | 174.05%497.5M | -683.32%-671.85M | 110.67%115.18M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -171.40%-159.08M |
| -Provision for loans, leases and other losses | 47.67%-21.21M | 80.70%-40.54M | -578.87%-210.04M | 193.85%43.86M | -142.42%-46.73M | 140.14%110.16M | -172.35%-274.4M | 2,581.46%379.29M | ---15.29M | ---- |
| -Changes in other current assets | 3.30%85.85M | 253.78%83.11M | -43.87%-54.04M | -140.70%-37.56M | 288.73%92.3M | -151.79%-48.9M | 156.18%94.43M | -276.41%-168.1M | 176.18%95.29M | 85.86%-125.09M |
| -Changes in other current liabilities | -98.19%1.23M | 201.56%68.2M | -346.89%-67.16M | 118.20%27.2M | -475.54%-149.42M | 4.44%-25.96M | -156.17%-27.17M | 141.30%48.37M | 467.80%20.05M | 97.35%-5.45M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -11.35%-87.72M | 1.60%-78.78M | 12.51%-80.07M | -12.62%-91.52M | -42.27%-81.26M | 15.48%-57.12M | 3.07%-67.58M | 0.68%-69.72M | 13.25%-70.19M | 11.37%-80.91M |
| Interest received (cash flow from operating activities) | 24.22%109.09M | 6.13%87.82M | 20.72%82.74M | 11.68%68.54M | 3.25%61.37M | 0.32%59.44M | 14.75%59.25M | 15.28%51.64M | -8.85%44.79M | 26.45%49.14M |
| Tax refund paid | -13.95%-961.02M | -23.50%-843.38M | -603.15%-682.9M | 104.69%135.72M | -2,295.86%-2.9B | 31.64%-120.9M | -103.92%-176.87M | 36.07%-86.74M | -1,336.34%-135.68M | 97.05%-9.45M |
| Other operating cash inflow (outflow) | -91.41%22.97M | -0.97%267.35M | 6.01%269.97M | 3.00%254.67M | 1.37%247.24M | 186.29%243.91M | -823.63%-282.67M | -109.99%-30.6M | 0.12%306.33M | 6.53%305.98M |
| Operating cash flow | -46.73%1.71B | 5.57%3.21B | -24.52%3.04B | 714.83%4.03B | -128.99%-655.32M | 127.39%2.26B | -23.85%993.97M | 81.85%1.31B | -20.72%717.8M | -16.31%905.39M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 48.39%-1.27B | -5.24%-2.46B | -426.08%-2.34B | -13.92%-444.86M | -108.01%-390.51M | 924.44%4.87B | 78.55%-591.02M | -549.84%-2.76B | 361.36%612.46M | 6.47%-234.33M |
| Net intangibles purchase and sale | -21.88%-51.53M | 5.63%-42.28M | 7.03%-44.8M | -184.29%-48.19M | 90.98%-16.95M | 11.33%-187.85M | -85.13%-211.87M | -387.33%-114.44M | -20.11%-23.48M | 15.13%-19.55M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | 884.76%167.41M | --17M | ---- | ---- | ---- |
| Net investment property transactions | ---- | ---- | ---- | ---504.4M | ---- | --50.19M | ---- | ---- | ---- | ---- |
| Net investment product transactions | -180.93%-433.87M | -362.92%-154.44M | 192.11%58.74M | 20.05%-63.77M | -102.93%-79.76M | -454.67%-39.31M | 219.90%11.08M | -122.03%-9.24M | 88.62%-4.16M | 19.98%-36.57M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---856M | ---- | ---- | ---- | ---- |
| Net changes in other investments | 200.00%1K | 0.00%-1K | -100.04%-1K | --2.35M | ---- | 102.60%2.61M | -382.65%-100.48M | 75.60%-20.82M | -139.09%-85.31M | 4,465.95%218.25M |
| Investing cash flow | 33.96%-1.76B | -14.33%-2.66B | -119.70%-2.33B | -117.33%-1.06B | -112.15%-487.22M | 558.10%4.01B | 69.81%-875.29M | -680.50%-2.9B | 791.82%499.5M | 77.73%-72.2M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -389.80%-903.6M | 143.44%311.8M | 21.95%-717.7M | -72.15%-919.57M | 56.94%-534.16M | -1,975.79%-1.24B | -103.87%-59.76M | 515.53%1.55B | 4.78%-371.98M | 34.64%-390.64M |
| Net common stock issuance | ---- | --0 | 42.08%-669K | -369.51%-1.16M | 65.35%-246K | -100.56%-710K | -420.59%-354K | ---68K | ---- | 76.66%-208K |
| Cash dividends paid | -35.00%-314.91M | 0.01%-233.27M | -99.98%-233.28M | 50.00%-116.65M | -32.10%-233.31M | -51.38%-176.62M | 0.00%-116.68M | 0.00%-116.68M | 0.01%-116.68M | 0.02%-116.69M |
| Cash dividends for minorities | -70.40%-5.64M | 46.03%-3.31M | -215.23%-6.13M | -51.88%-1.94M | 20.99%-1.28M | -78.41%-1.62M | -91.16%-908K | 58.55%-475K | -19.38%-1.15M | 15.19%-960K |
| Net other fund-raising expenses | 1.16%-77.07M | -11.88%-77.98M | 22.34%-69.7M | 56.90%-89.75M | -226.89%-208.23M | 4.69%-63.7M | -7.37%-66.84M | -44.82%-62.25M | -20.86%-42.98M | 9.58%-35.56M |
| Financing cash flow | -47,216.87%-1.3B | 99.73%-2.75M | 9.00%-1.03B | -15.54%-1.13B | 34.11%-977.22M | -506.53%-1.48B | -117.90%-244.54M | 356.43%1.37B | 2.07%-532.79M | 28.01%-544.06M |
| Net cash flow | ||||||||||
| Beginning cash position | 6.66%8.77B | -3.66%8.22B | 27.50%8.54B | -24.05%6.7B | 118.83%8.81B | -3.03%4.03B | -5.20%4.15B | 18.51%4.38B | 7.14%3.7B | 0.98%3.45B |
| Current changes in cash | -346.04%-1.35B | 275.11%547.76M | -116.99%-312.81M | 186.86%1.84B | -144.28%-2.12B | 3,903.32%4.79B | 44.81%-125.86M | -133.32%-228.05M | 136.75%684.51M | 16,383.98%289.13M |
| Cash adjustments other than cash changes | ---- | ---- | ---1K | ---- | ---2K | ---- | ---- | ---- | ---- | -235.53%-42.82M |
| End cash Position | -15.36%7.42B | 6.66%8.77B | -3.66%8.22B | 27.50%8.54B | -24.05%6.7B | 118.83%8.81B | -3.03%4.03B | -5.20%4.15B | 18.51%4.38B | 7.14%3.7B |
| Free cash flow | -42.75%387.36M | 3.77%676.61M | -78.59%652.05M | 385.16%3.05B | -165.80%-1.07B | 297.78%1.62B | 47.64%-820.76M | -407.36%-1.57B | -153.13%-308.96M | -24.74%581.52M |
| 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 |