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 | 90.46%426.99M | -4.18%224.18M | -74.25%233.97M | 70.65%908.63M | 12.83%532.44M | 9.92%471.9M | -47.40%429.3M | 123.77%816.15M | -53.69%364.72M | 77.75%787.53M |
| Net profit before non-cash adjustment | -48.90%222.69M | -11.22%435.8M | 25.28%490.88M | 30.38%391.84M | 113.14%300.54M | -64.52%141M | -20.05%397.39M | 9.05%497.05M | 1.39%455.79M | -8.18%449.53M |
| Total adjustment of non-cash items | 97.55%232.79M | -29.71%117.84M | -4.72%167.65M | 26.17%175.95M | -51.46%139.45M | 26.14%287.26M | -7.55%227.73M | -2.80%246.33M | -0.76%253.43M | -2.14%255.36M |
| -Depreciation and amortization | 22.55%225.36M | 14.37%183.89M | -7.06%160.78M | -15.61%173M | -8.37%205M | 7.00%223.72M | -8.34%209.09M | -1.86%228.12M | 5.73%232.44M | 13.38%219.84M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | --68.83M | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -320.83%-265K |
| -Disposal profit | --0 | ---1.97M | --0 | --0 | --0 | -137.10%-35.67M | -14.26%-15.05M | -13.45%-13.17M | -2,590.77%-11.61M | -97.88%466K |
| -Net exchange gains and losses | -98.58%17K | 312.41%1.2M | -57.66%290K | -25.14%685K | 217.71%915K | 311.43%288K | 102.07%70K | -168.65%-3.39M | -222.69%-1.26M | 32.69%1.03M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 10.67%6.05M |
| -Other non-cash items | 111.36%7.42M | -1,092.16%-65.27M | 191.11%6.58M | 103.40%2.26M | -320.94%-66.47M | -10.50%30.09M | -3.31%33.61M | 2.66%34.76M | 19.86%33.86M | -26.94%28.25M |
| Changes in working capital | 91.35%-28.5M | 22.40%-329.46M | -224.56%-424.56M | 268.68%340.84M | 111.87%92.45M | 122.28%43.64M | -369.09%-195.82M | 121.12%72.77M | -516.90%-344.5M | 126.88%82.64M |
| -Change in receivables | 380.21%197.54M | -80.07%-70.5M | -122.36%-39.15M | 264.93%175.05M | -149.83%-106.14M | 573.02%213.02M | 56.50%-45.03M | -68.73%-103.52M | -560.73%-61.36M | 93.24%-9.29M |
| -Change in inventory | 37.52%-166.71M | 10.56%-266.8M | -393.89%-298.29M | -46.93%101.5M | 183.63%191.26M | -314.16%-228.68M | -186.02%-55.22M | 122.78%64.19M | -449.31%-281.79M | 157.03%80.67M |
| -Change in payables | -54.10%-33.82M | 24.64%-21.94M | -142.24%-29.12M | 235.72%68.93M | -173.36%-50.79M | 235.57%69.24M | -1,007.55%-51.07M | -84.96%5.63M | 160.32%37.42M | -315.69%-62.04M |
| -Provision for loans, leases and other losses | -130.43%-2.77M | 118.03%9.11M | 187.53%4.18M | -229.50%-4.77M | -50.14%3.69M | 222.85%7.39M | -69.75%2.29M | 343.19%7.57M | ---3.11M | ---- |
| -Changes in other current assets | 976.50%27.53M | 105.34%2.56M | -138.46%-47.87M | -185.86%-20.07M | -18.66%23.38M | 174.02%28.74M | -524.06%-38.83M | 81.33%-6.22M | -145.47%-33.33M | 227.77%73.29M |
| -Changes in other current liabilities | -377.44%-50.27M | 226.64%18.12M | -170.79%-14.31M | -34.92%20.21M | 167.42%31.06M | -478.78%-46.07M | -107.57%-7.96M | 4,596.58%105.13M | ---2.34M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -26.62%-31.37M | -8.94%-24.77M | 6.44%-22.74M | 13.20%-24.31M | 11.82%-28M | 10.65%-31.76M | 1.91%-35.54M | -2.06%-36.23M | 13.18%-35.5M | 15.97%-40.89M |
| Interest received (cash flow from operating activities) | 25.92%23.01M | 2.34%18.27M | 46.16%17.85M | 1.90%12.21M | -28.13%11.99M | 10.79%16.68M | 14.32%15.05M | 8.59%13.17M | 19.55%12.13M | 25.32%10.14M |
| Tax refund paid | 11.55%-129.33M | 27.63%-146.22M | -127.46%-202.05M | -64.96%-88.83M | 28.45%-53.85M | 63.96%-75.26M | -269.24%-208.79M | 66.03%-56.54M | -59.75%-166.46M | 53.18%-104.19M |
| Other operating cash inflow (outflow) | 0 | 10,626.04%72.51M | -95.61%676K | -79.32%15.4M | 74.47M | 0 | 0 | 0 | -1K | 0 |
| Operating cash flow | 100.95%289.29M | 419.64%143.97M | -96.63%27.71M | 53.27%823.11M | 40.75%537.04M | 90.76%381.56M | -72.84%200.02M | 321.15%736.54M | -73.20%174.89M | 262.64%652.59M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 62.95%-124.11M | -291.71%-334.94M | -38.78%-85.51M | -25.63%-61.61M | 78.52%-49.04M | 8.06%-228.34M | -355.17%-248.36M | 30.27%-54.56M | 26.24%-78.25M | -162.82%-106.08M |
| Net intangibles purchase and sale | 78.45%-979K | -154.22%-4.54M | 27.97%-1.79M | -182.70%-2.48M | 130.18%3M | -198.80%-9.94M | 22.72%-3.33M | -9.93%-4.31M | 2.17%-3.92M | 73.88%-4M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --35M | ---- | ---- | ---- | ---- |
| Net investment product transactions | -65.61%-10.32M | 26.85%-6.23M | -71.34%-8.52M | 9.52%-4.97M | 98.06%-5.5M | -205.25%-283.93M | 4,587.31%269.78M | -113.02%-6.01M | 1,032.49%46.18M | -28.19%-4.95M |
| Net changes in other investments | 80.71%-3.2M | -561.70%-16.56M | 207.59%3.59M | -774.90%-3.33M | -51.52%494K | 86.97%1.02M | 97.46%545K | -86.19%276K | 1,716.36%2M | -83.36%110K |
| Investing cash flow | 61.74%-138.6M | -292.82%-362.28M | -27.38%-92.23M | -41.84%-72.4M | 89.50%-51.04M | -2,708.88%-486.19M | 128.85%18.64M | -90.06%-64.61M | 70.42%-33.99M | -95.15%-114.93M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -251.32%-295.71M | -22.84%195.42M | 188.14%253.27M | -242.59%-287.34M | 715.03%201.51M | -121.44%-32.76M | -13.29%152.81M | 195.80%176.24M | 23.75%-183.96M | -4,543.00%-241.26M |
| Net common stock issuance | ---10K | --0 | -416.90%-367K | ---71K | --0 | -29.63%-70K | 99.41%-54K | -5,633.33%-9.12M | 97.17%-159K | -1,840.83%-5.61M |
| Increase or decrease of lease financing | 4.34%-42.5M | 1.56%-44.42M | 29.87%-45.13M | 27.29%-64.35M | 33.02%-88.5M | 5.09%-132.13M | -51.04%-139.22M | -41.62%-92.18M | -10.27%-65.09M | 29.63%-59.03M |
| Cash dividends paid | -16.67%-65.36M | 0.02%-56.02M | -20.00%-56.03M | 28.57%-46.69M | 0.00%-65.37M | 12.50%-65.37M | -13.79%-74.72M | -39.99%-65.66M | 0.30%-46.9M | 0.01%-47.04M |
| Cash dividends for minorities | 0.00%-14M | 0.00%-14M | 0.00%-14M | 0.00%-14M | 0.00%-14M | 0.00%-14M | -33.33%-14M | 0.00%-10.5M | ---10.5M | ---- |
| Net other fund-raising expenses | -23,683,600.00%-236.84M | 50.00%-1K | -100.00%-2K | 0.00%-1K | ---1K | ---- | 0.00%-1K | 50.00%-1K | ---2K | ---- |
| Financing cash flow | -908.20%-654.41M | -41.22%80.97M | 133.40%137.74M | -1,326.06%-412.45M | 113.77%33.64M | -224.99%-244.34M | -6,082.73%-75.18M | 99.60%-1.22M | 13.12%-306.61M | -180.56%-352.93M |
| Net cash flow | ||||||||||
| Beginning cash position | -5.32%2.47B | 2.88%2.6B | 15.39%2.53B | 30.98%2.19B | -17.26%1.67B | 7.63%2.02B | 55.89%1.88B | -12.00%1.21B | 15.48%1.37B | -0.46%1.19B |
| Current changes in cash | -266.77%-503.72M | -287.56%-137.34M | -78.35%73.22M | -34.90%338.26M | 248.91%519.64M | -343.22%-348.96M | -78.61%143.48M | 504.73%670.72M | -189.71%-165.72M | 4,006.30%184.73M |
| Effect of exchange rate changes | 98.58%-17K | -312.41%-1.2M | 57.66%-290K | 25.14%-685K | -217.71%-915K | -311.43%-288K | -102.07%-70K | 168.65%3.39M | 222.69%1.26M | -32.69%-1.03M |
| Cash adjustments other than cash changes | ---1K | ---- | ---- | ---1K | ---- | ---2K | ---- | --1K | ---- | -100.00%-2K |
| End cash Position | -20.44%1.96B | -5.32%2.47B | 2.88%2.6B | 15.39%2.53B | 30.98%2.19B | -17.26%1.67B | 7.63%2.02B | 55.89%1.88B | -12.00%1.21B | 15.48%1.37B |
| Free cash flow | 183.14%164.21M | -210.93%-197.52M | -108.37%-63.52M | 55.54%759.01M | 240.58%488M | 377.33%143.28M | -107.62%-51.67M | 635.48%677.67M | -83.02%92.14M | 336.56%542.5M |
| 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 |