Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (Q1)Dec 31, 2025 | (FY)Sep 30, 2025 | (Q1)Dec 31, 2024 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | -104.55%-94M | 19.02%11.42B | 2.07B | 36.45%9.6B | -26.17%7.03B | 19.14%9.53B | 69.39%8B | -12.41%4.72B | -26.88%5.39B | -17.38%7.37B |
| Net profit before non-cash adjustment | -67.99%540M | -14.04%6.85B | --1.69B | -4.32%7.97B | 43.60%8.33B | -11.53%5.8B | 34.23%6.56B | -19.14%4.89B | -9.39%6.04B | 30.98%6.67B |
| Total adjustment of non-cash items | 103.33%305M | -26.54%2.1B | --150M | 33.90%2.85B | 0.28%2.13B | 242.58%2.12B | -51.03%620M | 51.62%1.27B | -21.30%835M | -6.60%1.06B |
| -Depreciation and amortization | 14.80%644M | 1.50%2.36B | --561M | 18.41%2.33B | 12.47%1.97B | 7.44%1.75B | 15.55%1.63B | 22.65%1.41B | 0.26%1.15B | 9.46%1.15B |
| -Reversal of impairment losses recognized in profit and loss | ---- | 158.97%404M | ---- | --156M | --0 | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 26.50%-86M | -407.89%-117M | -77.11%38M |
| -Share of associates | -757.14%-60M | 56.91%-78M | ---7M | -262.00%-181M | 54.95%-50M | 9.76%-111M | -141.18%-123M | 29.17%-51M | -46.94%-72M | -75.00%-49M |
| -Disposal profit | -1,450.00%-27M | -161.68%-66M | --2M | 256.67%107M | 3,100.00%30M | 94.74%-1M | -290.00%-19M | 119.61%10M | 5.56%-51M | -45.95%-54M |
| -Other non-cash items | 37.93%-252M | -219.46%-528M | ---406M | 140.22%442M | -62.30%184M | 156.42%488M | -5,666.67%-865M | 79.45%-15M | -284.21%-73M | -72.73%-19M |
| Changes in working capital | -499.15%-938M | 302.04%2.48B | --235M | 64.26%-1.23B | -314.52%-3.43B | 95.59%1.6B | 157.21%817M | 3.64%-1.43B | -313.97%-1.48B | -113.30%-358M |
| -Change in receivables | -66.47%1.26B | 320.59%4.45B | --3.77B | 125.21%1.06B | -1,019.04%-4.2B | 118.05%457M | -851.88%-2.53B | 59.45%-266M | -12.91%-656M | -464.08%-581M |
| -Change in inventory | -986.36%-717M | 219.10%580M | ---66M | 21.20%-487M | 55.64%-618M | -1,397.85%-1.39B | 79.15%-93M | -52.74%-446M | 81.69%-292M | -841.86%-1.6B |
| -Change in prepaid assets | ---119M | -564.71%-339M | ---- | 5.56%-51M | -111.18%-54M | 171.77%483M | -247.59%-673M | 194.41%456M | -636.67%-483M | --90M |
| -Change in payables | 69.43%-716M | -58.12%-2.42B | ---2.34B | -184.37%-1.53B | 609.77%1.82B | -81.52%256M | 295.35%1.39B | -527.11%-709M | -85.44%166M | 7.85%1.14B |
| -Change in accrued expense | 51.55%-657M | -269.28%-518M | ---1.36B | -47.96%306M | 591.76%588M | -81.60%85M | 1,315.79%462M | 83.83%-38M | -145.90%-235M | 125.55%512M |
| -Provision for loans, leases and other losses | 0.36%-548M | 47.69%-34M | ---550M | 72.69%-65M | -171.90%-238M | 748.72%331M | 142.39%39M | -174.19%-92M | 1.64%124M | 38.64%122M |
| -Changes in other current assets | -28.75%555M | 266.52%756M | --779M | 37.21%-454M | -152.43%-723M | -38.13%1.38B | 769.37%2.23B | -214.15%-333M | -130.43%-106M | -103.81%-46M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -50.00%-6M | -117.39%-50M | -4M | -43.75%-23M | 58.97%-16M | -5.41%-39M | -32.14%-37M | 33.33%-28M | -121.05%-42M | 5.00%-19M |
| Interest received (cash flow from operating activities) | 3.33%186M | -7.38%766M | 180M | 103.69%827M | 66.39%406M | 41.86%244M | 93.26%172M | -63.07%89M | 338.18%241M | 48.65%55M |
| Tax refund paid | -44.70%-997M | 14.77%-2.64B | -689M | -105.44%-3.09B | 5.52%-1.51B | 21.98%-1.59B | -158.61%-2.04B | 67.03%-790M | -16.59%-2.4B | -22.39%-2.06B |
| Other operating cash inflow (outflow) | 0 | 0 | -1M | 0 | 3,100.00%30M | -1M | 0 | 0.00%-1M | -1M | 0 |
| Operating cash flow | -158.62%-911M | 30.03%9.5B | --1.55B | 22.86%7.31B | -26.91%5.95B | 33.65%8.14B | 52.56%6.09B | 25.04%3.99B | -40.37%3.19B | -26.26%5.35B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -2.67%-923M | 2.41%-3.12B | ---899M | -6.15%-3.2B | -157.71%-3.01B | 53.74%-1.17B | 37.00%-2.53B | -89.59%-4.01B | -39.72%-2.11B | -55.34%-1.51B |
| Net intangibles purchase and sale | -72.41%-50M | 77.10%-142M | ---29M | -97.45%-620M | 15.14%-314M | -62.28%-370M | -16.33%-228M | -56.80%-196M | -0.81%-125M | -13.76%-124M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---542M | ---- | -57.98%50M |
| Net investment product transactions | -215.69%-59M | -151.87%-417M | --51M | 500.00%804M | 81.07%-201M | -869.57%-1.06B | -84.17%138M | 209.55%872M | -364.45%-796M | 167.19%301M |
| Net changes in other investments | -50.00%1M | ---3M | --2M | ---- | 1,200.00%13M | -50.00%1M | 166.67%2M | 76.92%-3M | -262.50%-13M | 500.00%8M |
| Investing cash flow | -17.83%-1.03B | -22.22%-3.68B | ---875M | 14.27%-3.01B | -35.13%-3.51B | 0.54%-2.6B | 32.60%-2.61B | -27.20%-3.88B | -138.50%-3.05B | 9.62%-1.28B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 94.76%-10M | -100.62%-323M | ---191M | -134.85%-161M | 420.83%462M | 81.03%-144M | -175.67%-759M | 319.00%1B | -56.31%-458M | 70.58%-293M |
| Net common stock issuance | ---- | 0.00%-1B | --0 | 74.31%-1B | ---3.89B | --0 | -25.00%-5M | 99.25%-4M | -6,562.50%-533M | 99.21%-8M |
| Increase or decrease of lease financing | -9.09%-24M | -4.76%-88M | ---22M | -35.48%-84M | -12.73%-62M | -77.42%-55M | -121.43%-31M | ---14M | ---- | ---- |
| Cash dividends paid | 15.22%-880M | -28.07%-1.93B | ---1.04B | -23.42%-1.51B | -0.49%-1.22B | -36.52%-1.22B | 0.00%-890M | 4.91%-890M | -14.43%-936M | -11.75%-818M |
| Net other fund-raising expenses | 50.00%-1M | -100.00%-2M | ---2M | ---1M | ---- | 0.00%-2M | -100.00%-2M | 0.00%-1M | ---1M | ---- |
| Financing cash flow | 26.98%-915M | -21.43%-3.34B | ---1.25B | 41.59%-2.75B | -232.84%-4.71B | 16.06%-1.42B | -1,894.68%-1.69B | 104.88%94M | -72.30%-1.93B | 59.15%-1.12B |
| Net cash flow | ||||||||||
| Beginning cash position | 15.15%31.08B | 5.08%27B | --27B | -2.99%25.69B | 33.66%26.48B | 14.45%19.81B | 3.20%17.31B | -15.14%16.77B | 17.40%19.77B | 34.05%16.84B |
| Current changes in cash | -397.74%-2.86B | 60.67%2.48B | ---574M | 167.62%1.54B | -155.32%-2.28B | 130.55%4.12B | 763.29%1.79B | 111.60%207M | -160.43%-1.79B | -4.83%2.95B |
| Effect of exchange rate changes | 1.98%1.34B | 795.69%1.61B | --1.31B | -115.60%-232M | -41.62%1.49B | 256.22%2.55B | 117.99%715M | 127.17%328M | -5,147.83%-1.21B | -101.96%-23M |
| Cash adjustments other than cash changes | ---- | 66.67%-1M | --1M | -400.00%-3M | 0.00%1M | --1M | ---- | --1M | ---- | ---2M |
| End cash Position | 6.60%29.57B | 15.15%31.08B | --27.74B | 5.08%27B | -2.99%25.69B | 33.66%26.48B | 14.45%19.81B | 3.20%17.31B | -15.14%16.77B | 17.40%19.77B |
| Free cash flow | -400.96%-1.88B | 71.16%5.97B | --626M | 34.87%3.49B | -59.88%2.58B | 93.98%6.44B | 1,381.85%3.32B | -130.51%-259M | -76.85%849M | -39.99%3.67B |
| 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 |