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 | (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 | 42.79%20.38B | -18.50%14.27B | 15.74%17.51B | -18.55%15.13B | 8.38%18.58B | 1,077.94%17.14B | -84.55%1.46B | -25.48%9.42B | 30.41%12.64B | -4.32%9.69B |
| Net profit before non-cash adjustment | 51.80%19.59B | -39.67%12.9B | 19.17%21.39B | 132.26%17.95B | 47.60%7.73B | -10.45%5.24B | -54.46%5.85B | 29.41%12.84B | 22.59%9.92B | -7.79%8.09B |
| Total adjustment of non-cash items | 38.00%9.1B | 3.37%6.59B | -2.88%6.38B | 35.58%6.57B | -34.31%4.84B | 88.47%7.37B | -20.84%3.91B | 1.65%4.94B | 19.05%4.86B | 32.25%4.08B |
| -Depreciation and amortization | -3.62%6.57B | 2.85%6.82B | 12.12%6.63B | 7.32%5.91B | -5.41%5.51B | 12.55%5.82B | 22.29%5.17B | 6.71%4.23B | -2.36%3.96B | 27.35%4.06B |
| -Reversal of impairment losses recognized in profit and loss | --0 | --151M | --0 | ---- | ---- | --130M | ---- | ---- | ---- | ---- |
| -Share of associates | ---- | ---- | ---- | -400.00%-3M | --1M | --0 | -102.08%-1M | --48M | ---- | ---- |
| -Disposal profit | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | ---- | ---- |
| -Other non-cash items | 776.20%2.53B | -50.20%-374M | -137.78%-249M | 199.10%659M | -146.80%-665M | 212.78%1.42B | -289.76%-1.26B | -26.06%664M | 3,641.67%898M | 124.00%24M |
| Changes in working capital | -59.02%-8.3B | 49.06%-5.22B | -9.26%-10.25B | -256.39%-9.38B | 32.49%6B | 154.54%4.53B | 0.71%-8.3B | -289.79%-8.36B | 13.65%-2.15B | -43.25%-2.48B |
| -Change in receivables | -375.37%-11.59B | 376.59%4.21B | 72.31%-1.52B | -359.18%-5.49B | 248.29%2.12B | -136.90%-1.43B | 226.20%3.87B | 15.87%-3.07B | -135.35%-3.65B | -350.58%-1.55B |
| -Change in inventory | 403.63%10.62B | 65.98%-3.5B | -40.19%-10.29B | -3,011.51%-7.34B | -92.70%252M | 166.11%3.45B | 47.34%-5.22B | -178.69%-9.91B | -120.25%-3.56B | 30.66%-1.62B |
| -Change in payables | 58.12%-3.95B | -516.01%-9.44B | -63.52%2.27B | 174.97%6.22B | -18.20%2.26B | 131.81%2.76B | -291.75%-8.69B | 21.63%4.53B | 309.45%3.73B | -36.14%910M |
| -Provision for loans, leases and other losses | 64.49%-49M | -302.94%-138M | -9.33%68M | -17.58%75M | 104.87%91M | -207.11%-1.87B | 1,927.91%1.74B | 62.26%86M | -3.64%53M | 129.17%55M |
| -Changes in other current assets | -191.77%-3.34B | 567.05%3.64B | 72.58%-780M | -322.96%-2.85B | -20.75%1.28B | 17,988.89%1.61B | -400.00%-9M | -99.77%3M | 551.06%1.28B | 44.31%-284M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -10.83%-563M | -63.34%-508M | -38.84%-311M | -8.21%-224M | 7.17%-207M | -125.25%-223M | -39.44%-99M | -82.05%-71M | 18.75%-39M | -9.09%-48M |
| Interest received (cash flow from operating activities) | 12.81%405M | 14.70%359M | 84.12%313M | 18.06%170M | -15.29%144M | -8.11%170M | 22.52%185M | 3.42%151M | -7.59%146M | 29.51%158M |
| Tax refund paid | 61.71%-2.5B | -0.34%-6.54B | -112.94%-6.52B | -78.48%-3.06B | -1,399.24%-1.72B | 103.36%132M | 0.63%-3.93B | -53.13%-3.96B | -45.58%-2.58B | 55.42%-1.78B |
| Other operating cash inflow (outflow) | 8,993.75%1.46B | -69.81%16M | -84.27%53M | -53.45%337M | 2,162.50%724M | -76.64%32M | 137M | 0 | 1M | 0 |
| Operating cash flow | 152.29%19.17B | -31.22%7.6B | -10.55%11.05B | -29.50%12.35B | 1.57%17.52B | 865.31%17.25B | -140.67%-2.25B | -45.47%5.54B | 26.61%10.16B | 28.93%8.03B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 71.28%-5.7B | -79.59%-19.86B | -40.52%-11.06B | -189.26%-7.87B | 23.92%-2.72B | 77.55%-3.58B | -157.02%-15.93B | -52.54%-6.2B | 44.23%-4.06B | -25.96%-7.28B |
| Net intangibles purchase and sale | 60.54%-290M | -5.76%-735M | -94.13%-695M | -54.98%-358M | 53.61%-231M | -36.81%-498M | 76.24%-364M | -30.38%-1.53B | -331.99%-1.18B | -4.21%-272M |
| Net business purchase and sale | ---- | ---- | 140.63%52M | ---128M | ---- | ---- | ---- | --826M | ---- | ---- |
| Net investment product transactions | -134.51%-479M | 206.52%1.39B | -1,117.76%-1.3B | -173.79%-107M | 129.77%145M | -134.13%-487M | 473.56%1.43B | -129.57%-382M | 4.03%1.29B | 1.97%1.24B |
| Net changes in other investments | 140.33%415M | -590.00%-1.03B | 353.01%210M | -515.00%-83M | 300.00%20M | 200.00%5M | -145.45%-5M | 108.09%11M | -203.82%-136M | 84.51%131M |
| Investing cash flow | 70.06%-6.06B | -58.16%-20.23B | -49.72%-12.79B | -206.68%-8.54B | 38.84%-2.79B | 69.36%-4.56B | -104.41%-14.87B | -78.22%-7.27B | 34.00%-4.08B | -30.03%-6.18B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -107.90%-1.44B | 95,610.53%18.19B | 100.63%19M | 9.07%-3B | 39.20%-3.3B | -132.03%-5.42B | 260.03%16.92B | 708.68%4.7B | 19.67%-772M | -150.16%-961M |
| Net common stock issuance | --0 | ---1M | --0 | -100.01%-1M | 1,591.90%7.31B | --432M | --0 | ---2M | --0 | -1,229.03%-700M |
| Cash dividends paid | 9.80%-4.27B | 12.24%-4.73B | -80.07%-5.39B | -123.51%-3B | -66.46%-1.34B | 67.45%-805M | -21.34%-2.47B | -21.89%-2.04B | -3.59%-1.67B | -23.30%-1.61B |
| Net other fund-raising expenses | -19.70%-474M | -7.32%-396M | -35.66%-369M | -8.37%-272M | -9.13%-251M | -223.94%-230M | 29.00%-71M | -63.93%-100M | -12.96%-61M | -5.88%-54M |
| Financing cash flow | -147.33%-6.18B | 327.32%13.06B | 8.32%-5.74B | -358.52%-6.26B | 140.24%2.42B | -141.90%-6.02B | 461.70%14.37B | 202.16%2.56B | 24.75%-2.51B | -638.67%-3.33B |
| Net cash flow | ||||||||||
| Beginning cash position | 4.07%27.74B | -21.67%26.65B | -5.25%34.03B | 95.08%35.91B | 53.05%18.41B | -18.72%12.03B | 6.43%14.8B | 34.45%13.91B | -15.85%10.34B | 25.01%12.29B |
| Current changes in cash | 1,540.19%6.94B | 105.65%423M | -204.80%-7.49B | -114.31%-2.46B | 157.13%17.16B | 342.92%6.67B | -431.76%-2.75B | -76.85%828M | 340.88%3.58B | -171.09%-1.49B |
| Effect of exchange rate changes | -150.15%-332M | 485.84%662M | -80.18%113M | 65.70%570M | 218.62%344M | -1,108.33%-290M | -136.92%-24M | 564.29%65M | 96.96%-14M | -225.27%-461M |
| Cash adjustments other than cash changes | -300.00%-2M | --1M | ---- | ---- | 200.00%2M | ---2M | ---- | --1M | ---- | -200.00%-2M |
| End cash Position | 23.81%34.34B | 4.07%27.74B | -21.67%26.65B | -5.25%34.03B | 95.08%35.91B | 53.05%18.41B | -18.72%12.03B | 6.43%14.8B | 34.45%13.91B | -15.85%10.34B |
| Free cash flow | 201.46%13.18B | -1,750.57%-12.99B | -117.06%-702M | -71.74%4.12B | 10.59%14.56B | 170.94%13.17B | -617.87%-18.56B | -152.55%-2.59B | 944.80%4.92B | 158.79%471M |
| 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 |