Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (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 | 18.83%6.73B | 72.43%5.66B | -5.64%3.28B | 2.86%3.48B | 34.89%3.38B | -50.98%2.51B | 6.28%5.12B | 51.90%4.81B | -19.65%3.17B | 22.35%3.95B |
| Net profit before non-cash adjustment | 6.48%5.31B | 55.39%4.99B | 123.15%3.21B | -27.71%1.44B | -30.20%1.99B | -18.36%2.85B | -5.89%3.49B | 23.49%3.71B | 19.21%3B | 11.82%2.52B |
| Total adjustment of non-cash items | 28.48%1.64B | 3.09%1.28B | 16.48%1.24B | -11.62%1.06B | -1.99%1.2B | 28.89%1.23B | 10.07%951.83M | -28.20%864.75M | 32.20%1.2B | 4.09%911.03M |
| -Depreciation and amortization | 17.21%1.49B | 7.68%1.27B | 4.61%1.18B | 1.12%1.12B | 9.01%1.11B | 10.47%1.02B | 7.07%923.62M | -0.06%862.6M | -2.98%863.16M | 11.78%889.71M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --228.58M | ---- | --70.17M | ---- | 30,641.59%343.69M | -98.34%1.12M |
| -Disposal profit | -68.31%7.13M | 984.20%22.51M | 110.97%2.08M | 97.08%-18.92M | -437.00%-647.44M | 3,654.52%192.12M | -30.95%5.12M | 327.89%7.41M | -39.82%1.73M | -34.26%2.88M |
| -Remuneration paid in stock | 149.70%32.21M | 30.25%12.9M | -7.71%9.91M | -36.61%10.73M | -19.73%16.93M | 28.20%21.09M | -32.10%16.45M | 56.62%24.23M | --15.47M | ---- |
| -Other non-cash items | 538.14%115.22M | -153.40%-26.3M | 191.37%49.25M | -110.95%-53.9M | 7,339.21%492.05M | 89.30%-6.8M | -115.39%-63.53M | -50.25%-29.5M | -213.34%-19.63M | 136.11%17.32M |
| Changes in working capital | 63.12%-221.72M | 48.34%-601.18M | -218.81%-1.16B | 411.07%979.41M | 112.21%191.64M | -332.90%-1.57B | 180.92%673.66M | 123.08%239.81M | -302.32%-1.04B | 439.90%513.65M |
| -Change in receivables | -735.00%-937.41M | 119.01%147.63M | -315.63%-776.56M | 70.62%360.13M | 131.32%211.07M | -143.34%-674.01M | 659.46%1.56B | 48.47%-277.96M | -1,460.14%-539.38M | 135.26%39.66M |
| -Change in inventory | -414.51%-733.7M | 76.09%-142.6M | 34.12%-596.4M | -298.60%-905.33M | 930.78%455.85M | -141.67%-54.87M | 112.64%131.68M | -11.54%-1.04B | -505.69%-933.79M | 55.93%-154.17M |
| -Change in payables | 224.94%143.02M | -212.14%-114.47M | -108.17%-36.67M | 383.93%448.75M | -2.72%-158.05M | 64.16%-153.87M | -206.36%-429.31M | 286.91%403.66M | -42.42%104.33M | -3.28%181.2M |
| -Change in accrued expense | 574.34%52.26M | -299.44%-11.02M | 208.57%5.52M | -103.19%-5.09M | 2,060.93%159.38M | -272.90%-8.13M | -11.87%4.7M | -78.28%5.33M | 184.33%24.56M | -99.62%-29.12M |
| -Provision for loans, leases and other losses | -3.38%15.02M | -90.85%15.54M | 50.69%169.81M | 161.89%112.69M | -39.39%-182.08M | 42.44%-130.63M | -7,309.17%-226.94M | 98.99%-3.06M | -154.41%-304.49M | 144,500.26%559.6M |
| -Changes in other current assets | 389.32%1.35B | -327.03%-467.55M | -229.22%-109.49M | 143.73%84.74M | -174.19%-193.76M | 2.14%-70.67M | -150.02%-72.21M | 53.69%144.36M | 163.14%93.93M | -61.54%35.7M |
| -Changes in other current liabilities | -295.84%-113.65M | -115.94%-28.71M | -79.62%180.1M | 976.72%883.53M | 78.86%-100.78M | -64.79%-476.75M | -128.67%-289.31M | 95.69%1.01B | 532.52%515.62M | -140.89%-119.21M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -5.40%-11.9M | 14.11%-11.29M | 11.93%-13.14M | 10.47%-14.92M | 3.39%-16.67M | 34.86%-17.26M | -48.07%-26.49M | 24.65%-17.89M | 30.84%-23.75M | 21.67%-34.33M |
| Interest received (cash flow from operating activities) | 146.14%123.66M | 79.72%50.24M | 6.84%27.95M | 8.08%26.17M | -5.19%24.21M | -2.68%25.54M | -10.26%26.24M | 38.08%29.24M | 0.58%21.18M | 9.29%21.05M |
| Tax refund paid | 2.15%-1.09B | -436.10%-1.11B | -232.06%-207.19M | 123.22%156.89M | 45.47%-675.7M | -5.81%-1.24B | -42.42%-1.17B | 27.70%-822.24M | -55.46%-1.14B | -75.29%-731.52M |
| Other operating cash inflow (outflow) | 0 | -1K | 0 | 200.00%1K | -1K | 0 | 1K | 0 | 0 | 100.00%1K |
| Operating cash flow | 25.33%5.75B | 48.50%4.59B | -15.26%3.09B | 34.36%3.65B | 112.52%2.72B | -67.62%1.28B | -1.45%3.95B | 97.24%4B | -36.57%2.03B | 23.32%3.2B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -58.84%-1.71B | -40.93%-1.08B | -4.97%-764.77M | -555.37%-728.59M | 94.41%-111.17M | -72.14%-1.99B | -13.99%-1.15B | 1.91%-1.01B | -36.31%-1.03B | 4.57%-757.64M |
| Net intangibles purchase and sale | 28.43%-270.44M | -7.63%-377.87M | -2,470.73%-351.09M | 96.59%-13.66M | 58.10%-400.95M | -120.96%-956.93M | -455.22%-433.08M | -159.37%-78M | 78.06%-30.07M | -809.51%-137.08M |
| Net investment product transactions | -975.47%-10.78M | -55.22%1.23M | 153.83%2.75M | 49.65%-5.11M | -43.40%-10.14M | -0.30%-7.07M | -119.10%-7.05M | -14.56%36.93M | 504.29%43.22M | 294.03%7.15M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -45.12%-1.03M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | -4.57%522K | -40.86%547K | 82.45%925K | -81.17%507K | 114.24%2.69M |
| Net changes in other investments | -195.27%-5.99M | -138.43%-2.03M | 9.08%-851K | 98.17%-936K | -686.39%-51.23M | -1,541.06%-6.52M | 90.90%-397K | 30.15%-4.37M | 91.01%-6.25M | -6,444.54%-69.5M |
| Investing cash flow | -37.27%-2B | -30.75%-1.46B | -48.87%-1.11B | -30.48%-748.29M | 80.61%-573.5M | -85.47%-2.96B | -50.79%-1.59B | -3.13%-1.06B | -7.32%-1.03B | -17.49%-955.41M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 35.31%-210.06M | -133.76%-324.72M | -74.35%-138.91M | -110.43%-79.67M | 714.58%764.07M | 71.50%-124.32M | -182.72%-436.27M | -181.91%-154.31M | 123.48%188.39M | -210.98%-802.21M |
| Net common stock issuance | 21.89%-628K | -8.65%-804K | -48.59%-740K | -13.70%-498K | 69.60%-438K | -32.20%-1.44M | 4.39%-1.09M | -99.30%-1.14M | 99.91%-572K | -21,696.22%-605.28M |
| Increase or decrease of lease financing | -116.66%-6.54M | -133.13%-3.02M | 44.94%-1.3M | 66.27%-2.35M | 14.72%-6.97M | 19.14%-8.18M | 35.45%-10.11M | 23.18%-15.66M | 7.07%-20.39M | 19.85%-21.94M |
| Cash dividends paid | -10.36%-1.15B | -94.68%-1.04B | -11.04%-536.48M | -28.31%-483.14M | 51.51%-376.54M | 3.34%-776.5M | -7.45%-803.34M | -27.16%-747.66M | 7.86%-587.96M | -187.44%-638.1M |
| Net other fund-raising expenses | -100.00%-2K | 50.00%-1K | 0.00%-2K | 33.33%-2K | -115.00%-3K | 1,100.00%20K | -133.33%-2K | 700.00%6K | 0.00%-1K | 0.00%-1K |
| Financing cash flow | 0.23%-1.37B | -102.67%-1.37B | -19.76%-677.42M | -248.82%-565.67M | 141.75%380.12M | 27.21%-910.42M | -36.14%-1.25B | -118.48%-918.77M | 79.66%-420.53M | -305.31%-2.07B |
| Net cash flow | ||||||||||
| Beginning cash position | 18.81%13.59B | 14.40%11.44B | 33.62%10B | 55.25%7.48B | -35.44%4.82B | 16.92%7.47B | 46.50%6.39B | 14.33%4.36B | 3.06%3.81B | 51.46%3.7B |
| Current changes in cash | 35.38%2.39B | 35.48%1.76B | -44.30%1.3B | -7.44%2.33B | 197.38%2.52B | -335.30%-2.59B | -45.72%1.1B | 247.13%2.03B | 229.47%584.18M | -86.06%177.31M |
| Effect of exchange rate changes | -151.08%-199.04M | 178.47%389.66M | -22.80%139.93M | 28.28%181.25M | 351.43%141.29M | -176.43%-56.2M | -2,250.17%-20.33M | 97.71%-865K | 40.99%-37.85M | -334.70%-64.14M |
| Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | 100.00%2K | 200.00%1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | ---1K |
| End cash Position | 16.08%15.78B | 18.81%13.59B | 14.40%11.44B | 33.62%10B | 55.25%7.48B | -35.44%4.82B | 16.92%7.47B | 46.50%6.39B | 14.33%4.36B | 3.06%3.81B |
| Free cash flow | 20.36%3.77B | 58.68%3.13B | -24.66%1.97B | 178.57%2.62B | 156.41%940.68M | -170.76%-1.67B | -18.38%2.36B | 212.08%2.89B | -57.30%925.21M | 23.00%2.17B |
| 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 |