Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (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 | 56.76%10.96B | 350.93%6.99B | -25.90%1.55B | 195.62%2.09B | -60.51%708M | -40.33%1.79B | -38.00%3.01B | 159.89%4.85B | -18.91%1.87B | -46.55%2.3B |
| Net profit before non-cash adjustment | -11.58%9.39B | 129.38%10.62B | 264.49%4.63B | 5.13%1.27B | -40.40%1.21B | -16.21%2.03B | -32.58%2.42B | 446.95%3.59B | 134.45%656M | -327.75%-1.9B |
| Total adjustment of non-cash items | -85.15%169M | 43.14%1.14B | 12.61%795M | 1.88%706M | -11.15%693M | -5.22%780M | -24.15%823M | -51.15%1.09B | -10.26%2.22B | -5.79%2.48B |
| -Depreciation and amortization | -8.94%662M | 7.39%727M | -5.58%677M | 4.06%717M | 0.88%689M | -0.87%683M | -21.44%689M | -34.50%877M | -21.42%1.34B | -30.36%1.7B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -98.86%5M | -15.15%437M | --515M |
| -Disposal profit | -255.56%-84M | 390.91%54M | 122.45%11M | -198.00%-49M | --50M | --0 | --0 | -53.85%6M | 116.67%13M | -82.35%6M |
| -Other non-cash items | -214.57%-409M | 233.64%357M | 181.58%107M | 182.61%38M | -147.42%-46M | -27.61%97M | -31.98%134M | -54.40%197M | 72.80%432M | 71.23%250M |
| Changes in working capital | 129.49%1.41B | -23.05%-4.77B | -3,355.46%-3.87B | 109.99%119M | -17.46%-1.19B | -326.05%-1.01B | -238.37%-238M | 116.98%172M | -158.76%-1.01B | 105.97%1.72B |
| -Change in receivables | 290.70%2.44B | 58.92%-1.28B | -7,690.00%-3.12B | -107.95%-40M | -8.21%503M | 175.59%548M | -199.45%-725M | -4.08%729M | 2,475.00%760M | -101.32%-32M |
| -Change in inventory | 89.19%-396M | -34.66%-3.66B | -131.97%-2.72B | -108.35%-1.17B | -45.10%-563M | -5,642.86%-388M | -98.06%7M | -43.57%360M | 13.73%638M | -21.54%561M |
| -Change in prepaid assets | -137.61%-85M | 345.65%226M | 45.24%-92M | -1.82%-168M | -6.45%-165M | 17.11%-155M | -11.31%-187M | 20.38%-168M | -1.44%-211M | 8.77%-208M |
| -Change in payables | -518.29%-507M | -103.98%-82M | 36.51%2.06B | 297.77%1.51B | 10.55%-763M | -205.96%-853M | 358.01%805M | 83.59%-312M | -233.68%-1.9B | 171.14%1.42B |
| -Provision for loans, leases and other losses | -251.85%-41M | 575.00%27M | -84.00%4M | --25M | --0 | -94.59%2M | 115.04%37M | -136.54%-246M | -353.66%-104M | 555.56%41M |
| -Changes in other current assets | -200.00%-6M | 166.67%6M | 73.53%-9M | 83.25%-34M | -20.83%-203M | 4.00%-168M | 8.38%-175M | 2.05%-191M | -225.00%-195M | 13.04%-60M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 80.00%-5M | -400.00%-25M | 0.00%-5M | 28.57%-5M | 75.86%-7M | 45.28%-29M | 5.36%-53M | 8.20%-56M | 11.59%-61M | 18.82%-69M |
| Interest received (cash flow from operating activities) | 2.84%181M | 55.75%176M | 59.15%113M | 22.41%71M | -78.36%58M | 1,310.53%268M | 0.00%19M | -88.95%19M | 647.83%172M | -25.81%23M |
| Tax refund paid | -357.32%-4.34B | -2,119.15%-949M | 107.26%47M | -166.26%-647M | 80.53%-243M | -22.47%-1.25B | -106.28%-1.02B | -272.13%-494M | 167.37%287M | -5.19%-426M |
| Other operating cash inflow (outflow) | 1M | 0 | 0 | 0.00%1M | 1M | 0 | 0 | -85,100.00%-850M | 1M | 0 |
| Operating cash flow | 9.76%6.8B | 263.19%6.2B | 12.76%1.71B | 192.65%1.51B | -34.06%517M | -59.84%784M | -43.68%1.95B | 53.09%3.47B | 23.85%2.26B | -52.45%1.83B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 16.33%-210M | -81.88%-251M | 11.54%-138M | -57.58%-156M | 25.00%-99M | -288.24%-132M | 39.29%-34M | 37.08%-56M | 75.00%-89M | 60.92%-356M |
| Net intangibles purchase and sale | --0 | -7,300.00%-74M | 99.64%-1M | 6.33%-281M | 56.71%-300M | -1,137.50%-693M | 8.20%-56M | 97.19%-61M | -894.95%-2.17B | 84.19%-218M |
| Net business purchase and sale | ---- | --0 | ---10M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -390.49%-3.61B | -112.84%-736M | 354.03%5.73B | 50.95%-2.26B | -144.36%-4.6B | 1,036,600.00%10.37B | 100.02%1M | -217.96%-5.9B | 5,255.67%5B | -114.37%-97M |
| Advance cash and loans provided to other parties | ---- | ---30M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | --4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 25.00%-225M | -58.73%-300M | 85.67%-189M | -1,333.70%-1.32B | 98.51%-92M | -4,000.00%-6.19B | -1,987.50%-151M | 100.59%8M | -701.18%-1.36B | 95.05%-170M |
| Investing cash flow | -191.64%-4.05B | -125.72%-1.39B | 234.42%5.39B | 21.18%-4.01B | -251.89%-5.09B | 1,496.25%3.35B | 96.01%-240M | -535.05%-6.01B | 264.21%1.38B | 83.33%-841M |
| Financing cash flow | ||||||||||
| Net common stock issuance | -245.47%-1.32B | 15.56%906M | 149.68%784M | 147.08%314M | -45.63%-667M | ---458M | ---- | ---- | ---- | ---- |
| Increase or decrease of lease financing | -6.12%-52M | -16.67%-49M | 31.15%-42M | 22.78%-61M | 19.39%-79M | 17.65%-98M | 36.36%-119M | 31.00%-187M | 56.36%-271M | 34.15%-621M |
| Cash dividends paid | -125.31%-1.28B | -19.04%-569M | -2.58%-478M | 2.10%-466M | 3.45%-476M | 7.68%-493M | 16.69%-534M | -50.12%-641M | 50.06%-427M | 0.00%-855M |
| Net other fund-raising expenses | -213.79%-33M | 1,550.00%29M | -100.00%-2M | 0.00%-1M | ---1M | ---- | ---1M | ---- | ---1M | ---- |
| Financing cash flow | -947.00%-2.69B | 20.99%317M | 222.43%262M | 82.50%-214M | -16.59%-1.22B | -60.40%-1.05B | 21.01%-654M | -18.45%-828M | 52.64%-699M | 17.95%-1.48B |
| Net cash flow | ||||||||||
| Beginning cash position | 29.97%22.23B | 75.62%17.1B | -21.80%9.74B | -31.77%12.45B | 20.35%18.25B | 7.50%15.16B | -19.29%14.11B | 20.28%17.48B | -3.26%14.53B | -16.66%15.02B |
| Current changes in cash | -98.61%71M | -30.36%5.13B | 371.32%7.36B | 53.19%-2.71B | -287.82%-5.8B | 191.68%3.09B | 131.39%1.06B | -214.39%-3.37B | 702.45%2.95B | 83.71%-489M |
| Cash adjustments other than cash changes | ---2M | ---- | 400.00%3M | 0.00%-1M | ---1M | ---- | ---- | ---1M | ---- | 0.00%-1M |
| End cash Position | 0.31%22.3B | 29.97%22.23B | 75.62%17.1B | -21.80%9.74B | -31.77%12.45B | 20.35%18.25B | 7.50%15.16B | -19.29%14.11B | 20.28%17.48B | -3.26%14.53B |
| Free cash flow | 12.26%6.59B | 274.90%5.87B | 45.54%1.57B | 811.86%1.08B | 387.80%118M | -102.20%-41M | -44.40%1.86B | 55,716.67%3.35B | -99.52%6M | -19.31%1.25B |
| 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 |