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 | 26.81%1.69B | -1.43%1.34B | 36.11%1.35B | 678.58%995.19M | -87.31%127.82M | -7.23%1.01B | -12.82%1.09B | -31.84%1.25B | 63.58%1.83B | -13.90%1.12B |
| Net profit before non-cash adjustment | 6.92%688.13M | 9.87%643.62M | -1.33%585.79M | 16.72%593.69M | -47.66%508.66M | 18.76%971.79M | 2.76%818.31M | 5.81%796.35M | -15.70%752.58M | 25.32%892.7M |
| Total adjustment of non-cash items | 110.34%524.06M | -24.74%249.15M | 118.66%331.07M | -27.87%151.41M | -21.65%209.91M | -31.57%267.91M | -35.75%391.47M | 117.17%609.32M | -30.80%280.57M | 30.99%405.45M |
| -Depreciation and amortization | 19.39%434.33M | 20.03%363.79M | 10.12%303.09M | -10.58%275.23M | -10.13%307.81M | -3.26%342.5M | -28.33%354.05M | 25.46%493.98M | 2.49%393.74M | -2.03%384.19M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 172.86%81.76M |
| -Disposal profit | --4.82M | --0 | 61.41%1.78M | -8.61%1.1M | -69.53%1.21M | 139.66%3.96M | -65.78%1.65M | 135.75%4.83M | -2,988.89%-13.52M | -76.54%468K |
| -Other non-cash items | 174.07%84.92M | -537.62%-114.65M | 120.97%26.2M | -26.05%-124.93M | -26.16%-99.11M | -319.62%-78.56M | -67.63%35.77M | 210.90%110.51M | -63.45%-99.65M | -320.75%-60.97M |
| Changes in working capital | 8.71%480.91M | 1.07%442.39M | 75.02%437.71M | 142.33%250.09M | -154.03%-590.74M | -87.30%-232.55M | 22.56%-124.16M | -120.19%-160.33M | 538.16%793.95M | -165.78%-181.2M |
| -Change in receivables | 6.52%415.52M | -17.85%390.1M | 210.23%474.88M | -1,155.96%-430.82M | -106.35%-34.3M | 349.01%539.79M | 64.19%-216.78M | -199.50%-605.35M | 270.29%608.39M | -177.69%-357.26M |
| -Change in inventory | 22.45%-524.4M | -141.86%-676.18M | -167.02%-279.57M | 463.57%417.14M | -137.65%-114.73M | 2,025.10%304.74M | -93.90%14.34M | 520.95%235.02M | 75.56%-55.83M | 9.80%-228.4M |
| -Change in payables | -32.68%444.84M | 453.63%660.81M | -50.44%119.36M | 149.79%240.82M | 58.13%-483.63M | -3,800.74%-1.16B | -78.33%31.21M | -13.18%144.03M | -58.98%165.89M | 487.39%404.46M |
| -Provision for loans, leases and other losses | 114.25%144.95M | -45.01%67.65M | 436.24%123.04M | -45.27%22.95M | -46.27%41.93M | 65.79%78.03M | -28.65%47.07M | -12.64%65.97M | --75.51M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 65.71%-2.14M | |||||||||
| Interest received (cash flow from operating activities) | 33.65%54M | 10.96%40.4M | 38.93%36.41M | 26.90%26.21M | -5.44%20.65M | -13.54%21.84M | 20.63%25.26M | 7.53%20.94M | -11.81%19.47M | 10.85%22.08M |
| Tax refund paid | 45.97%-164.83M | -42.86%-305.06M | -65.78%-213.54M | 55.40%-128.81M | -85.19%-288.79M | 63.56%-155.94M | -166.44%-427.99M | 49.38%-160.63M | -11.86%-317.3M | 3.12%-283.67M |
| Other operating cash inflow (outflow) | -90.43%3.2M | 33.41M | 0 | 0 | 1K | 0 | 1K | 0 | 1K | 0 |
| Operating cash flow | 43.62%1.59B | -6.25%1.1B | 31.91%1.18B | 736.12%892.58M | -116.07%-140.32M | 27.84%873.05M | -38.24%682.9M | -27.70%1.11B | 79.24%1.53B | -16.20%853.22M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 50.06%-420.5M | -69.09%-842.06M | -102.20%-498M | -13.60%-246.29M | 3.76%-216.8M | 12.76%-225.26M | 35.24%-258.21M | 21.21%-398.75M | -109.54%-506.1M | 0.04%-241.53M |
| Net intangibles purchase and sale | -266.61%-185.33M | 35.81%-50.55M | 6.86%-78.75M | 14.90%-84.56M | -150.19%-99.36M | -2,144.94%-39.71M | 82.44%-1.77M | -374.34%-10.08M | 68.86%-2.12M | 39.78%-6.82M |
| Net investment product transactions | 144.02%598.89M | -578.63%-1.36B | -120.07%-200.5M | 298.80%999.2M | 37.39%-502.63M | -302.03%-802.74M | 488.23%397.33M | -0.05%-102.35M | -4,142.76%-102.29M | -6.59%-2.41M |
| Net changes in other investments | -24.90%380K | 203.27%506K | -6.29%-490K | 69.83%-461K | -7,176.19%-1.53M | -100.81%-21K | 18.67%2.6M | 100.88%2.19M | -8,766.71%-248.13M | 101.46%2.86M |
| Investing cash flow | 99.71%-6.56M | -189.65%-2.25B | -216.45%-777.75M | 181.42%667.9M | 23.17%-820.31M | -862.96%-1.07B | 127.50%139.95M | 40.72%-508.98M | -246.37%-858.65M | 45.03%-247.9M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 30.92%-299.43M |
| Cash dividends paid | -20.60%-193.69M | -24.90%-160.61M | -14.53%-128.59M | 41.69%-112.28M | -33.73%-192.54M | 9.47%-143.98M | -42.91%-159.05M | 0.16%-111.29M | -40.25%-111.47M | -25.13%-79.48M |
| Net other fund-raising expenses | -18.77%-13.66M | -195.71%-11.5M | 33.03%-3.89M | 73.77%-5.81M | -3.69%-22.14M | -80.05%-21.35M | -368.47%-11.86M | -76.38%-2.53M | -271.76%-1.44M | -135.37%-386K |
| Financing cash flow | -20.47%-207.35M | -29.91%-172.11M | -12.20%-132.48M | 45.00%-118.08M | -29.85%-214.68M | 3.26%-165.33M | -50.15%-170.91M | -0.82%-113.82M | 70.23%-112.9M | 23.70%-379.3M |
| Net cash flow | ||||||||||
| Beginning cash position | -28.59%3.3B | 6.14%4.62B | 49.57%4.35B | -28.77%2.91B | -8.10%4.09B | 17.19%4.45B | 14.57%3.79B | 20.35%3.31B | 8.95%2.75B | 2.86%2.53B |
| Current changes in cash | 203.83%1.37B | -594.35%-1.32B | -81.47%267.22M | 222.72%1.44B | -226.47%-1.18B | -155.22%-360.01M | 35.02%651.94M | -13.43%482.85M | 146.75%557.73M | 222.42%226.03M |
| Effect of exchange rate changes | ---977K | --0 | -145.52%-66K | --145K | --0 | ---- | ---- | -127.96%-573K | --2.05M | ---- |
| Cash adjustments other than cash changes | -100.00%-2K | 0.00%-1K | ---1K | ---- | 50.00%-1K | ---2K | ---- | ---1K | ---- | 0.00%-1K |
| End cash Position | 41.55%4.67B | -28.59%3.3B | 6.14%4.62B | 49.57%4.35B | -28.77%2.91B | -8.10%4.09B | 17.19%4.45B | 14.57%3.79B | 20.35%3.31B | 8.95%2.75B |
| Free cash flow | 363.65%979.62M | -64.71%211.29M | 6.77%598.68M | 222.84%560.73M | -175.07%-456.48M | 43.78%608.08M | -39.31%422.92M | -31.75%696.82M | 68.81%1.02B | -20.83%604.87M |
| 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 |