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 | -1.28%3.4B | 95.35%3.45B | 172.48%1.77B | -214.00%-2.44B | -26.72%2.14B | 31.72%2.92B | 18.72%2.21B | -23.48%1.86B | 29.03%2.44B | -13.67%1.89B |
| Net profit before non-cash adjustment | 2,170.00%1.04B | -104.47%-50M | 240.05%1.12B | 37.38%-799M | -265.71%-1.28B | -37.90%770M | -11.05%1.24B | 47.67%1.39B | 70.40%944M | -43.58%554M |
| Total adjustment of non-cash items | -9.66%1.72B | -19.45%1.91B | 94.81%2.37B | -54.05%1.21B | 32.56%2.64B | 47.74%1.99B | -0.30%1.35B | -20.97%1.35B | -10.83%1.71B | 47.69%1.92B |
| -Depreciation and amortization | 1.98%1.9B | 2.25%1.86B | 9.16%1.82B | 6.71%1.67B | 2.76%1.57B | 11.33%1.52B | 4.03%1.37B | 2.73%1.32B | -1.99%1.28B | 14.86%1.31B |
| -Reversal of impairment losses recognized in profit and loss | -1.05%94M | -35.37%95M | 297.30%147M | -79.10%37M | --177M | ---- | ---- | -60.00%10M | --25M | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 265.96%78M |
| -Disposal profit | -120.08%-526M | 48.60%-239M | -4,750.00%-465M | 900.00%10M | 100.42%1M | -60.81%-238M | -377.42%-148M | 78.47%-31M | -1,900.00%-144M | -33.33%8M |
| -Net exchange gains and losses | -134.74%-223M | -237.68%-95M | 131.51%69M | -942.86%-219M | -216.67%-21M | -75.00%18M | 284.62%72M | -139.39%-39M | -71.55%99M | 2,385.71%348M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 157.14%54M |
| -Other non-cash items | 69.64%475M | -64.60%280M | 378.52%791M | -130.87%-284M | 33.33%920M | 1,110.53%690M | -41.84%57M | -78.32%98M | 258.73%452M | -35.71%126M |
| Changes in working capital | -59.37%648M | 192.84%1.6B | 39.66%-1.72B | -470.70%-2.85B | 408.61%768M | 140.16%151M | 57.56%-376M | -297.31%-886M | 61.95%-223M | -516.84%-586M |
| -Change in receivables | -77.71%343M | 228.36%1.54B | -573.91%-1.2B | -69.59%253M | 86.13%832M | 246.56%447M | 22.39%-305M | 62.57%-393M | -328.76%-1.05B | -14.68%459M |
| -Change in inventory | 43.08%2.07B | 702.50%1.45B | 93.80%-240M | -455.65%-3.87B | 560.00%1.09B | 115.73%165M | -54.49%-1.05B | -410.05%-679M | 133.95%219M | 10.66%-645M |
| -Change in payables | -33.10%-1.73B | -384.70%-1.3B | -134.90%-268M | 170.39%768M | -273.63%-1.09B | -132.88%-292M | 1,431.03%888M | -87.36%58M | 314.49%459M | -148.84%-214M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -206.29%-186M |
| -Provision for loans, leases and other losses | -20.00%-30M | -204.17%-25M | -51.02%24M | 192.45%49M | 58.91%-53M | -330.36%-129M | 93.10%56M | -21.62%29M | --37M | ---- |
| -Changes in other current assets | 92.42%-5M | -88.57%-66M | 20.45%-35M | -388.89%-44M | 77.50%-9M | -217.65%-40M | -65.66%34M | -11.61%99M | --112M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -13.67%-316M | -31.75%-278M | -25.60%-211M | -5.66%-168M | 5.36%-159M | -7.69%-168M | -5.41%-156M | 2.63%-148M | 18.72%-152M | 1.06%-187M |
| Interest received (cash flow from operating activities) | 75.32%135M | 2.67%77M | 63.04%75M | -13.21%46M | -22.06%53M | 19.30%68M | 11.76%57M | -7.27%51M | 10.00%55M | -84.33%50M |
| Tax refund paid | 19.70%-428M | -7.46%-533M | -121.43%-496M | 0.00%-224M | 52.44%-224M | -36.13%-471M | 22.25%-346M | -106.02%-445M | 67.42%-216M | -37.27%-663M |
| Other operating cash inflow (outflow) | -100.46%-1M | 603.23%218M | -51.56%31M | 109.91%64M | -646M | 0 | 0 | 0 | 2M | 0 |
| Operating cash flow | -4.71%2.79B | 151.89%2.93B | 142.84%1.16B | -334.22%-2.72B | -50.51%1.16B | 32.58%2.34B | 33.74%1.77B | -37.79%1.32B | 95.31%2.13B | -40.68%1.09B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 31.14%-1.52B | -13.32%-2.2B | -21.96%-1.94B | -0.06%-1.59B | 15.22%-1.59B | -101.83%-1.88B | 33.02%-931M | -58.86%-1.39B | 32.74%-875M | -5.60%-1.3B |
| Net business purchase and sale | --24M | --0 | ---- | --31M | --0 | ---380M | ---- | ---- | ---- | ---- |
| Net investment product transactions | -92.17%30M | -20.54%383M | 9,740.00%482M | -400.00%-5M | -100.65%-1M | 427.66%154M | -1,075.00%-47M | -150.00%-4M | 114.04%8M | -618.18%-57M |
| Advance cash and loans provided to other parties | -700.00%-8M | 66.67%-1M | ---3M | --0 | --0 | 99.60%-2M | ---500M | ---- | ---3M | ---- |
| Repayment of advance payments to other parties and cash income from loans | --7M | ---- | ---- | ---- | ---- | 0.00%1M | 0.00%1M | --1M | ---- | -77.78%2M |
| Net changes in other investments | 528.76%969M | 24.16%-226M | -190.03%-298M | 356.59%331M | -134.55%-129M | 39.56%-55M | -265.45%-91M | 1,000.00%55M | 105.49%5M | -355.00%-91M |
| Investing cash flow | 75.82%-495M | -16.11%-2.05B | -42.52%-1.76B | 28.21%-1.24B | 20.27%-1.72B | -37.82%-2.16B | -17.19%-1.57B | -54.68%-1.34B | 40.22%-865M | -17.36%-1.45B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -540.27%-2.26B | 235.26%514M | -108.59%-380M | 133.07%4.43B | 231.41%1.9B | 16.46%573M | 177.73%492M | 16.60%-633M | -234.10%-759M | 59.89%566M |
| Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---1M | --0 | 50.00%-1M |
| Cash dividends paid | 2.63%-74M | -4.11%-76M | 51.01%-73M | 0.00%-149M | 0.00%-149M | 16.76%-149M | -25.17%-179M | 4.03%-143M | 0.00%-149M | 0.00%-149M |
| Cash dividends for minorities | ---- | ---- | ---- | 90.91%-2M | ---22M | ---- | 66.67%-2M | 85.71%-6M | -2,000.00%-42M | 0.00%-2M |
| Net other fund-raising expenses | 24.48%-108M | -2.14%-143M | 77.56%-140M | -271.43%-624M | 8.70%-168M | 2.13%-184M | 6.93%-188M | 1.46%-202M | 9.69%-205M | -27.53%-227M |
| Financing cash flow | -928.81%-2.45B | 149.75%295M | -116.24%-593M | 134.04%3.65B | 550.00%1.56B | 95.12%240M | 112.49%123M | 14.72%-985M | -717.65%-1.16B | 713.04%187M |
| Net cash flow | ||||||||||
| Beginning cash position | 23.46%7.2B | -13.51%5.83B | -0.30%6.74B | 15.61%6.76B | 8.82%5.85B | 4.53%5.38B | -16.72%5.14B | -0.24%6.17B | -5.41%6.19B | 14.99%6.54B |
| Current changes in cash | -112.37%-146M | 198.99%1.18B | -293.40%-1.19B | -130.39%-303M | 135.70%997M | 30.96%423M | 132.27%323M | -1,053.33%-1B | 161.05%105M | -127.56%-172M |
| Effect of exchange rate changes | 121.81%417M | -32.86%188M | -1.41%280M | 438.10%284M | -61.54%-84M | 41.57%-52M | -196.67%-89M | 74.58%-30M | 35.16%-118M | -179.82%-182M |
| Cash adjustments other than cash changes | ---- | ---- | 200.00%1M | ---1M | ---- | 10,400.00%103M | 0.00%-1M | 50.00%-1M | ---2M | ---- |
| End cash Position | 3.76%7.47B | 23.46%7.2B | -13.51%5.83B | -0.30%6.74B | 15.61%6.76B | 8.82%5.85B | 4.53%5.38B | -16.72%5.14B | -0.24%6.17B | -5.41%6.19B |
| Free cash flow | -16.60%603M | 191.29%723M | 83.28%-792M | -969.30%-4.74B | -208.31%-443M | -5.76%409M | 423.88%434M | -112.06%-134M | 391.60%1.11B | -168.53%-381M |
| 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 |