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 | |
|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||
| Cash from operating activities | 7.70%3.12B | 523.06%2.89B | -74.34%464.51M | -18.47%1.81B | 184.84%2.22B | 779.53M |
| Net profit before non-cash adjustment | 59.68%4.2B | 232.31%2.63B | -56.86%791.17M | 6.99%1.83B | 26.32%1.71B | --1.36B |
| Total adjustment of non-cash items | -36.11%117.74M | 477.48%184.27M | -72.25%31.91M | 51.98%115M | -27.11%75.67M | --103.82M |
| -Depreciation and amortization | 10.72%174.15M | 35.58%157.29M | 31.32%116.02M | 10.08%88.34M | 1.78%80.25M | --78.85M |
| -Disposal profit | --0 | --0 | --0 | --0 | --0 | --55.28M |
| -Net exchange gains and losses | 73.12%-5.39M | 17.67%-20.04M | -299.15%-24.33M | 244.59%12.22M | 202.22%3.55M | ---3.47M |
| -Other non-cash items | -208.53%-51.03M | 178.66%47.02M | -514.01%-59.77M | 277.58%14.44M | 69.71%-8.13M | ---26.84M |
| Changes in working capital | -1,584.18%-1.2B | 122.53%80.78M | -158.70%-358.56M | -132.17%-138.6M | 163.25%430.8M | ---681.14M |
| -Change in receivables | -2,561.66%-636.88M | 95.05%-23.93M | -236.60%-483.78M | 38.96%354.17M | 1,863.15%254.88M | --12.98M |
| -Change in inventory | -174.50%-169.62M | 89.77%-61.79M | -200.77%-603.91M | -0.62%-200.79M | 69.20%-199.56M | ---647.86M |
| -Change in payables | -218.70%-671.7M | -10.58%565.87M | 181.11%632.84M | -6.58%225.12M | 274.23%240.97M | ---138.31M |
| -Change in accrued expense | 4.96%100.07M | 153.84%95.34M | -26.21%37.56M | 181.97%50.9M | -217.07%-62.1M | --53.04M |
| -Provision for loans, leases and other losses | 85.14%-104.7M | -413.50%-704.63M | 1,398.74%224.76M | -223.70%-17.31M | 105.33%13.99M | ---262.48M |
| -Changes in other current assets | 35.26%283.94M | 226.44%209.92M | 69.85%-166.03M | -401.56%-550.7M | -39.43%182.62M | --301.48M |
| Dividends paid (cash flow from operating activities) | ||||||
| Dividends received (cash flow from operating activities) | ||||||
| Interest paid (cash flow from operating activities) | 98.63%-3K | 67.46%-219K | 50.70%-673K | 61.75%-1.37M | -3.57M | |
| Interest received (cash flow from operating activities) | 18.67%11.72M | 28.46%9.87M | 18.61%7.69M | 9.31%6.48M | -46.49%5.93M | 11.08M |
| Tax refund paid | -255.54%-1.19B | 25.18%-334.42M | 39.20%-446.99M | -47.91%-735.13M | 5.68%-497.02M | -526.95M |
| Other operating cash inflow (outflow) | 609.31%57.6M | -67.89%8.12M | -25.83%25.29M | 3,409,400.00%34.09M | -100.01%-1K | 18.21M |
| Operating cash flow | -22.51%2B | 5,027.20%2.58B | -95.49%50.28M | -35.47%1.11B | 520.91%1.73B | --278.29M |
| Investing cash flow | ||||||
| Net PPE purchase and sale | 50.48%-190.73M | 47.26%-385.2M | -615.01%-730.43M | -1,206.19%-102.16M | 63.60%-7.82M | ---21.49M |
| Net intangibles purchase and sale | -76.43%-18.9M | 70.68%-10.71M | 54.81%-36.54M | -137.34%-80.85M | 11.83%-34.06M | ---38.63M |
| Net investment product transactions | -437.78%-38.59M | 85.67%-7.18M | -31.82%-50.08M | -44.71%-37.99M | -161.19%-26.25M | --42.9M |
| Net changes in other investments | -1,050.87%-13.1M | 102.52%1.38M | -4,989.10%-54.61M | -135.96%-1.07M | 130.66%2.98M | ---9.73M |
| Investing cash flow | 34.95%-261.32M | 53.91%-401.71M | -292.52%-871.65M | -240.85%-222.07M | -141.73%-65.15M | ---26.95M |
| Financing cash flow | ||||||
| Net issuance payments of debt | ---- | 88.55%-13.32M | 15.01%-116.28M | 64.32%-136.83M | 9.49%-383.48M | ---423.67M |
| Net common stock issuance | -394.88%-86.53M | 70.13%29.34M | -98.91%17.25M | 653.94%1.58B | 620.63%209.01M | --29M |
| Increase or decrease of lease financing | 6.65%-18.48M | 11.50%-19.8M | -3.14%-22.37M | -7.42%-21.69M | 4.96%-20.19M | ---21.25M |
| Issuance fees | ---- | ---- | ---- | ---26.17M | ---- | ---- |
| Cash dividends paid | -50.67%-394.22M | 32.83%-261.65M | -412.45%-389.54M | -5.46%-76.02M | -0.81%-72.08M | ---71.5M |
| Net other fund-raising expenses | ---2K | ---- | -26.76%-2.06M | 34.91%-1.62M | 59.92%-2.49M | ---6.22M |
| Financing cash flow | -88.09%-499.23M | 48.26%-265.42M | -139.06%-513M | 587.88%1.31B | 45.46%-269.23M | ---493.63M |
| Net cash flow | ||||||
| Beginning cash position | 75.22%4.5B | -33.79%2.57B | 130.41%3.88B | 475.26%1.68B | -44.95%292.48M | --531.3M |
| Current changes in cash | -35.26%1.24B | 243.18%1.91B | -160.48%-1.33B | 58.33%2.21B | 675.16%1.39B | ---242.29M |
| Effect of exchange rate changes | -73.12%5.39M | -17.67%20.04M | 299.15%24.33M | -244.59%-12.22M | -202.22%-3.55M | --3.47M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | 200.00%1K | -200.00%-1K | --1K |
| End cash Position | 27.62%5.74B | 75.22%4.5B | -33.79%2.57B | 130.41%3.88B | 475.26%1.68B | --292.48M |
| Free cash flow | -18.06%1.79B | 404.43%2.18B | -176.90%-716.69M | -44.73%931.96M | 672.82%1.69B | --218.17M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |