Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
CNOOC
00883
| (FY)Sep 30, 2025 | (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 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 80.77%1.45B | -12.16%799.83M | 71.10%910.6M | 2,270.73%532.21M | 176.97%22.45M | -113.29%-29.17M | -52.46%219.47M | 7.21%461.62M | 16.97%430.59M | 678.15%368.12M |
| Net profit before non-cash adjustment | 115.98%826.76M | 60.12%382.79M | -59.57%239.07M | 381.64%591.29M | 65.03%-209.95M | -571.31%-600.33M | -48.27%127.37M | -10.14%246.25M | 27.52%274.04M | 309.11%214.89M |
| Total adjustment of non-cash items | -29.26%413.7M | -25.72%584.84M | 584.21%787.34M | -143.00%-162.6M | -45.38%378.11M | 648.82%692.21M | -37.50%92.44M | 1.31%147.9M | -19.54%145.99M | 11.25%181.45M |
| -Depreciation and amortization | -30.32%252.91M | 8.03%362.98M | 2.34%335.99M | -15.01%328.32M | -11.93%386.33M | 39.24%438.67M | 50.77%315.04M | 47.66%208.96M | 1.42%141.52M | 85.34%139.53M |
| -Reversal of impairment losses recognized in profit and loss | -64.13%59.61M | -15.33%166.2M | 737.90%196.3M | --23.43M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 128.53%75.88M |
| -Disposal profit | -83.53%11.19M | 457.78%67.91M | 103.03%12.18M | -460.97%-401.63M | 1,875.94%111.27M | -93.20%5.63M | 3,587.67%82.86M | -63.01%2.25M | -37.26%6.07M | -12.84%9.68M |
| -Other non-cash items | 834.47%89.99M | -105.04%-12.25M | 315.46%242.87M | 5.66%-112.72M | -148.19%-119.48M | 181.16%247.91M | -382.54%-305.47M | -3,856.50%-63.3M | 96.33%-1.6M | -200.27%-43.63M |
| Changes in working capital | 222.37%205.34M | -44.90%-167.81M | -211.88%-115.81M | 171.04%103.52M | -20.38%-145.72M | -34,288.64%-121.05M | -100.52%-352K | 539.15%67.47M | 137.40%10.56M | 83.23%-28.23M |
| -Change in receivables | 139.46%131.47M | -21.12%-333.16M | -29.45%-275.07M | -50.61%-212.49M | -133.77%-141.09M | 2,566.27%417.74M | 76.75%-16.94M | -36.51%-72.87M | 73.10%-53.38M | -26.86%-198.43M |
| -Change in inventory | -61.78%2.54M | -56.20%6.64M | 220.55%15.15M | -73.50%-12.57M | 63.37%-7.24M | 0.82%-19.77M | -2,083.68%-19.94M | -122.14%-913K | 134.91%4.12M | 5.15%-11.81M |
| -Change in payables | -60.16%64.95M | 27.23%163.01M | -42.05%128.13M | 345.53%221.11M | 112.71%49.63M | -2,909.67%-390.44M | -111.51%-12.97M | 36.42%112.7M | -54.62%82.61M | 1,254.31%182.02M |
| -Provision for loans, leases and other losses | 248.80%6.39M | -126.86%-4.29M | -85.13%15.98M | 328.57%107.47M | 63.43%-47.02M | -359.75%-128.57M | 73.37%49.5M | 225.21%28.55M | ---22.8M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -1.69%-6.27M | -5.28%-6.17M | 49.15%-5.86M | 25.00%-11.52M | -3.71%-15.36M | -66.67%-14.81M | -25.35%-8.89M | -21.81%-7.09M | 25.30%-5.82M | -41.38%-7.79M |
| Interest received (cash flow from operating activities) | 776.60%1.65M | 116.09%188K | -83.98%87K | -82.64%543K | 2,027.21%3.13M | 818.75%147K | -48.39%16K | 181.82%31K | -69.44%11K | -52.63%36K |
| Tax refund paid | -94.78%-309.65M | 36.85%-158.97M | -495.97%-251.72M | -194.43%-42.24M | 140.55%44.73M | 26.26%-110.31M | -124.97%-149.6M | 62.07%-66.5M | -1,367.08%-175.32M | 84.61%-11.95M |
| Other operating cash inflow (outflow) | 1K | 0 | 0 | -1K | 0 | -1K | 0 | 0.00%-1K | -1K | 0 |
| Operating cash flow | 78.23%1.13B | -2.79%634.88M | 36.35%653.11M | 771.75%478.99M | 135.65%54.95M | -352.70%-154.14M | -84.28%61M | 55.56%388.07M | -28.40%249.46M | 1,073.93%348.41M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 68.98%-24.68M | -42.14%-79.58M | -32.37%-55.98M | -32.94%-42.29M | 75.79%-31.81M | -74.83%-131.39M | -439.03%-75.15M | 185.40%22.17M | 12.51%-25.95M | -335.02%-29.66M |
| Net intangibles purchase and sale | -557.22%-30.57M | 90.78%-4.65M | -115.38%-50.48M | 321.70%328.15M | 17.08%-148.02M | -7.02%-178.5M | -117.66%-166.79M | 5.41%-76.63M | -5.42%-81.01M | -77.88%-76.85M |
| Net business purchase and sale | 76.37%-28.36M | ---120M | --0 | ---- | 125.44%19.56M | -136.39%-76.87M | 161.10%211.21M | ---345.68M | ---- | ---- |
| Net investment product transactions | 103.22%1.03M | -1,350.57%-32M | -91.42%2.56M | -69.37%29.82M | --97.36M | ---- | 37.85%-29.82M | -299.83%-47.98M | ---12M | ---- |
| Net changes in other investments | 189.90%135.63M | -847.43%-150.87M | 30.16%-15.92M | -118.70%-22.8M | 296.23%121.93M | -36.14%-62.14M | 14.16%-45.64M | -44.15%-53.17M | -1,471.75%-36.89M | 81.48%-2.35M |
| Investing cash flow | 113.70%53.05M | -223.06%-387.1M | -140.91%-119.83M | 396.32%292.88M | 113.15%59.01M | -322.70%-448.89M | 78.82%-106.2M | -221.64%-501.3M | -43.17%-155.86M | 85.19%-108.86M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -2,398.00%-660.05M | 97.21%-26.42M | -104.60%-947.34M | 11.16%-463.01M | -292.49%-521.16M | 119.41%270.75M | -41.47%123.4M | 173.64%210.82M | -226.56%-286.29M | -112.44%-87.67M |
| Net common stock issuance | -294.67%-190.7M | -860.94%-48.32M | --6.35M | --0 | --298.96M | ---- | -462.15%-23.97M | -99.00%6.62M | --661.42M | ---- |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | -30.45%-7.59M | -13.14%-5.82M | -154.91%-5.14M | -3.49%-2.02M | -260.44%-1.95M |
| Cash dividends paid | -34.11%-84.85M | -49.60%-63.27M | ---42.29M | ---- | ---- | ---- | ---14.39M | ---- | ---- | ---- |
| Cash dividends for minorities | -270.00%-18.13M | ---4.9M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---- | ---- | -100.00%-2K | 5,309.45%208.85M | 83.41%-4.01M | -346.66%-24.17M | -2.01%9.8M | 1,000,100.00%10M | ---1K | ---- |
| Financing cash flow | -567.36%-953.73M | 85.47%-142.91M | -286.86%-983.28M | -12.36%-254.17M | -194.66%-226.22M | 168.45%238.99M | -59.95%89.03M | -40.42%222.3M | 516.34%373.11M | -110.94%-89.62M |
| Net cash flow | ||||||||||
| Beginning cash position | 12.90%917.61M | -35.03%812.74M | 80.44%1.25B | -13.94%693.27M | -31.13%805.53M | 3.89%1.17B | 10.73%1.13B | 84.86%1.02B | 37.48%549.97M | 13.84%400.03M |
| Current changes in cash | 120.16%230.87M | 123.30%104.86M | -186.92%-449.99M | 561.16%517.7M | 69.16%-112.26M | -930.64%-364.04M | -59.82%43.83M | -76.63%109.07M | 211.28%466.72M | 208.23%149.94M |
| Cash adjustments other than cash changes | 200.00%1K | -100.01%-1K | -70.61%11.76M | --40M | ---- | ---1K | ---- | --1K | ---- | ---- |
| End cash Position | 25.16%1.15B | 12.90%917.61M | -35.03%812.74M | 80.44%1.25B | -13.94%693.27M | -31.13%805.53M | 3.89%1.17B | 10.73%1.13B | 84.86%1.02B | 37.48%549.97M |
| Free cash flow | 95.53%1.08B | 0.68%550.17M | 73.57%546.47M | 352.10%314.84M | 73.11%-124.89M | -156.60%-464.51M | -168.15%-181.03M | 86.41%265.62M | -41.09%142.5M | 381.95%241.9M |
| 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 |