Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2025 | (FY)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 5.04%1.81B | 14.47%1.73B | 23.12%1.51B | 15.15%1.22B | -31.95%1.06B | 189.80%1.56B | 20.31%539M | -20.57%448M | 224.14%564M | 174M |
| Net profit before non-cash adjustment | -68.75%130M | 370.13%416M | 68.18%-154M | -159.39%-484M | 5.30%815M | -54.68%774M | 165.63%1.71B | -48.48%643M | -37.60%1.25B | --2B |
| Total adjustment of non-cash items | 37.82%1.72B | -16.58%1.25B | -23.79%1.5B | 238.45%1.96B | -3.01%580M | 157.39%598M | -11,477.78%-1.04B | 98.67%-9M | 58.41%-675M | ---1.62B |
| -Depreciation and amortization | 0.24%830M | 2.35%828M | -3.69%809M | -1.18%840M | 3.41%850M | 12.76%822M | 15.35%729M | 19.02%632M | 36.50%531M | --389M |
| -Reversal of impairment losses recognized in profit and loss | 201.00%605M | -66.94%201M | -63.74%608M | 550.00%1.68B | 88.32%258M | 120.97%137M | -95.11%62M | 456.14%1.27B | --228M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --106M |
| -Disposal profit | -77.89%42M | --190M | --0 | ---- | 1,080.00%59M | --5M | ---- | ---- | ---- | ---- |
| -Other non-cash items | 737.93%243M | -63.29%29M | 114.26%79M | 5.62%-554M | -60.38%-587M | 80.03%-366M | 3.98%-1.83B | -33.12%-1.91B | 32.29%-1.43B | ---2.12B |
| Changes in working capital | -170.18%-40M | -65.24%57M | 164.06%164M | 23.35%-256M | -277.66%-334M | 248.03%188M | 32.09%-127M | -1,338.46%-187M | 93.60%-13M | ---203M |
| -Change in receivables | -226.47%-43M | -60.92%34M | 120.33%87M | -15.68%-428M | -376.12%-370M | 156.07%134M | 60.36%-239M | -227.72%-603M | 33.57%-184M | ---277M |
| -Change in prepaid assets | 4.44%47M | 446.15%45M | -425.00%-13M | 109.30%4M | 75.57%-43M | -402.86%-176M | -75.00%-35M | 68.75%-20M | -166.67%-64M | ---24M |
| -Change in payables | -733.33%-38M | -89.09%6M | 17.02%55M | 683.33%47M | -81.25%6M | 390.91%32M | -102.89%-11M | 209.76%381M | -33.51%123M | --185M |
| -Provision for loans, leases and other losses | 113.73%7M | -342.86%-51M | -75.86%21M | -23.68%87M | -19.72%114M | -19.32%142M | 44.26%176M | 50.62%122M | --81M | ---- |
| -Changes in other current assets | -156.52%-13M | 64.29%23M | -58.82%14M | 182.93%34M | -173.21%-41M | 411.11%56M | 73.13%-18M | -316.13%-67M | 135.63%31M | ---87M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -104.00%-51M | -47.06%-25M | 10.53%-17M | 17.39%-19M | 17.86%-23M | 12.50%-28M | -6.67%-32M | 3.23%-30M | 44.64%-31M | -56M |
| Interest received (cash flow from operating activities) | 3M | 0 | 0 | 50.00%3M | 0.00%2M | 0.00%2M | 0.00%2M | 2M | 0 | 0 |
| Tax refund paid | 55.63%-130M | 12.54%-293M | 4.29%-335M | 38.49%-350M | -295.14%-569M | 61.90%-144M | -46.51%-378M | -65.38%-258M | -140.00%-156M | -65M |
| Other operating cash inflow (outflow) | -96.30%3M | 8,200.00%81M | -100.16%-1M | -15.35%645M | 25.54%762M | -70.61%607M | 10.66%2.07B | 17.65%1.87B | -25.99%1.59B | 2.14B |
| Operating cash flow | 10.01%1.64B | 28.94%1.49B | -23.22%1.15B | 21.70%1.5B | -38.22%1.24B | -8.97%2B | 8.28%2.2B | 3.31%2.03B | -10.61%1.96B | --2.2B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 86.92%-45M | -446.03%-344M | 91.33%-63M | 7.39%-727M | 9.46%-785M | 67.83%-867M | 2.85%-2.7B | -16.75%-2.77B | 10.54%-2.38B | ---2.66B |
| Net intangibles purchase and sale | 90.12%-8M | 71.97%-81M | -5,680.00%-289M | 16.67%-5M | 92.31%-6M | -1,014.29%-78M | 68.18%-7M | -175.00%-22M | 50.00%-8M | ---16M |
| Net business purchase and sale | -1,688.64%-2.1B | 234.69%132M | ---98M | --0 | ---- | ---- | 62.50%-18M | ---48M | ---- | ---- |
| Net investment product transactions | --0 | --11M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --16M |
| Net changes in other investments | 164.71%45M | -22.73%17M | -18.52%22M | 123.28%27M | -17.17%-116M | 18.85%-99M | -2.52%-122M | 56.73%-119M | -5.77%-275M | ---260M |
| Investing cash flow | -694.34%-2.11B | 38.08%-265M | 39.29%-428M | 22.27%-705M | 13.12%-907M | 63.27%-1.04B | 4.08%-2.84B | -11.43%-2.96B | 8.81%-2.66B | ---2.92B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 325.90%2.39B | -143.78%-1.06B | 47.07%-434M | -0.74%-820M | -32.36%-814M | -174.10%-615M | -14.26%830M | 108.17%968M | 205.44%465M | ---441M |
| Net common stock issuance | --0 | --0 | --0 | -50.00%1M | 100.00%2M | 0.00%1M | -90.00%1M | -23.08%10M | -99.48%13M | --2.48B |
| Increase or decrease of lease financing | --0 | --0 | --0 | 33.33%-2M | 25.00%-3M | 0.00%-4M | 20.00%-4M | 37.50%-5M | -14.29%-8M | ---7M |
| Cash dividends paid | -84.40%-520M | -20.51%-282M | ---234M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---2M | ---- | ---2M | ---- | 0.00%-1M | 50.00%-1M | -112.50%-2M | 633.33%16M | 0.00%-3M | ---3M |
| Financing cash flow | 239.40%1.87B | -100.00%-1.34B | 18.39%-670M | -0.61%-821M | -31.83%-816M | -175.03%-619M | -16.58%825M | 111.78%989M | -76.95%467M | --2.03B |
| Net cash flow | ||||||||||
| Beginning cash position | -8.68%1.24B | 4.30%1.36B | -1.81%1.3B | -26.93%1.33B | 22.70%1.82B | 13.76%1.48B | 4.41%1.3B | -15.47%1.25B | 777.38%1.47B | --168M |
| Current changes in cash | 1,296.58%1.4B | -308.93%-117M | 343.48%56M | 95.29%-23M | -245.24%-488M | 87.71%336M | 231.48%179M | 123.58%54M | -117.53%-229M | --1.31B |
| Cash adjustments other than cash changes | ---- | ---1M | ---- | 0.00%-1M | ---1M | ---- | ---- | 0.00%1M | --1M | ---- |
| End cash Position | 112.81%2.64B | -8.68%1.24B | 4.30%1.36B | -1.81%1.3B | -26.93%1.33B | 22.70%1.82B | 13.76%1.48B | 4.41%1.3B | -15.47%1.25B | --1.47B |
| Free cash flow | 49.01%1.58B | 32.54%1.06B | 4.16%802M | 73.42%770M | -57.87%444M | 304.26%1.05B | 32.81%-516M | -82.42%-768M | 11.55%-421M | ---476M |
| 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 |