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 | 19.62%7.72B | -34.08%6.46B | 94.38%9.8B | -22.58%5.04B | -10.55%6.51B | 56.16%7.28B | 88.23%4.66B | -37.23%2.48B | 276.35%3.94B | -44.09%1.05B |
| Net profit before non-cash adjustment | 1.24%3.35B | -25.31%3.31B | -31.37%4.43B | 25.66%6.46B | 11.35%5.14B | 59.06%4.62B | -3.68%2.9B | 28.49%3.01B | 184.61%2.34B | -53.88%823.93M |
| Total adjustment of non-cash items | 27.69%4.53B | -16.59%3.55B | 27.77%4.26B | 14.35%3.33B | 9.43%2.91B | 25.68%2.66B | -5.68%2.12B | 1.50%2.25B | 25.09%2.21B | 65.14%1.77B |
| -Depreciation and amortization | -0.42%4B | 4.70%4.01B | 16.08%3.83B | 10.55%3.3B | 10.38%2.99B | 23.06%2.71B | 16.92%2.2B | 10.61%1.88B | -1.94%1.7B | 5.19%1.73B |
| -Reversal of impairment losses recognized in profit and loss | -95.83%3M | -91.66%72M | --863M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 548.50%139.91M |
| -Share of associates | -48.39%16M | -95.49%31M | 1,738.10%688M | -275.00%-42M | 0.00%24M | --24M | ---- | ---- | ---- | ---- |
| -Disposal profit | 1,495.65%367M | 53.33%23M | -78.87%15M | -60.34%71M | 480.85%179M | -335.00%-47M | -67.93%20M | 174.35%62.37M | 84.32%-83.89M | -637.07%-535.15M |
| -Net exchange gains and losses | 99.39%-6M | -47.36%-977M | -107.19%-663M | 2.44%-320M | -537.33%-328M | 174.26%75M | -146.99%-101M | 738.93%214.93M | -110.78%-33.64M | 157.71%312.02M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 120.96%12.31M |
| -Other non-cash items | -59.54%157M | 180.83%388M | -250.00%-480M | 527.45%320M | 153.13%51M | ---96M | ---- | -86.10%87.48M | 496.09%629.59M | 44.65%105.62M |
| Changes in working capital | 58.71%-166M | -136.35%-402M | 123.28%1.11B | -207.24%-4.75B | -77,200.00%-1.55B | 99.44%-2M | 87.06%-360M | -353.45%-2.78B | 60.27%-613.73M | -57.10%-1.54B |
| -Change in receivables | -208.67%-802M | -52.02%738M | 351.31%1.54B | -304.00%-612M | -38.52%300M | 1,184.21%488M | 101.61%38M | -185.77%-2.36B | 47.66%-825.64M | -3,494.03%-1.58B |
| -Change in inventory | -46.57%389M | -67.83%728M | 154.01%2.26B | -231.75%-4.19B | -45.51%-1.26B | -12.87%-868M | 48.06%-769M | -131.23%-1.48B | -113.84%-640.23M | 70.06%-299.4M |
| -Change in payables | 103.99%71M | 32.88%-1.78B | -2,552.00%-2.65B | 78.77%-100M | -162.80%-471M | 715.22%750M | -91.86%92M | 41.75%1.13B | 139.97%797.24M | 447.94%332.22M |
| -Provision for loans, leases and other losses | 586.96%336M | -190.79%-69M | -58.92%76M | 189.06%185M | 121.26%64M | -176.20%-301M | 2,128.76%395M | -135.47%-19.47M | --54.9M | ---- |
| -Changes in other current assets | -742.11%-160M | 84.03%-19M | -260.61%-119M | 81.25%-33M | -147.89%-176M | 38.79%-71M | -116.06%-116M | ---53.69M | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 19.15%-190M | -123.81%-235M | -101.92%-105M | 26.76%-52M | 36.04%-71M | -11.00%-111M | -27.56%-100M | -56.16%-78.4M | -46.22%-50.2M | -3.17%-34.33M |
| Interest received (cash flow from operating activities) | -10.36%173M | 55.65%193M | 79.71%124M | 18.97%69M | -13.43%58M | 1.52%67M | 15.40%66M | 22.68%57.19M | -15.22%46.62M | 6.15%54.99M |
| Tax refund paid | 70.68%-467M | 36.31%-1.59B | -81.49%-2.5B | -1.55%-1.38B | -82.88%-1.36B | -30.18%-742M | -20.29%-570M | -3.06%-473.85M | -53.90%-459.79M | -165.93%-298.75M |
| Other operating cash inflow (outflow) | -200.00%-1M | 200.00%1M | 0.00%-1M | -1M | 0 | 0.00%-1M | -99,900.00%-1M | 100.00%-1K | 16.37%-195.58M | -894.88%-233.87M |
| Operating cash flow | 50.09%7.24B | -34.04%4.82B | 98.86%7.31B | -28.45%3.68B | -20.82%5.14B | 60.05%6.49B | 104.74%4.06B | -39.70%1.98B | 512.92%3.28B | -69.50%535.92M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 37.74%-2.43B | 14.67%-3.9B | 3.09%-4.57B | -19.46%-4.72B | -28.95%-3.95B | 12.88%-3.06B | -55.07%-3.52B | -28.72%-2.27B | -29.54%-1.76B | -9.80%-1.36B |
| Net intangibles purchase and sale | -82.20%-1.58B | -46.36%-865M | -11.51%-591M | -29.27%-530M | 13.68%-410M | -54.72%-475M | -10.68%-307M | -182.66%-277.38M | -15.04%-98.13M | 52.10%-85.3M |
| Net business purchase and sale | 169.23%18M | 95.05%-26M | -82.93%-525M | ---287M | --0 | --102M | ---- | ---- | ---- | ---- |
| Net investment product transactions | 53.92%-47M | -39.73%-102M | 78.72%-73M | -131.76%-343M | -204.23%-148M | --142M | ---- | --364K | --0 | 367.23%698.04M |
| Advance cash and loans provided to other parties | 62.86%-91M | -63.33%-245M | ---150M | --0 | ---60M | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | 0.00%10M | 0.00%10M | --10M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 416.67%31M | -86.96%6M | 152.87%46M | -74.00%-87M | -484.62%-50M | 156.52%13M | -187.83%-23M | 161.37%26.19M | -332.99%-42.67M | -25.36%18.32M |
| Investing cash flow | 20.29%-4.09B | 12.50%-5.13B | 1.84%-5.86B | -29.18%-5.97B | -40.74%-4.62B | 14.69%-3.28B | -52.73%-3.85B | -32.38%-2.52B | -160.97%-1.9B | 41.34%-729.1M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -332.55%-3.09B | -55.77%1.33B | 300.00%3B | 0.27%-1.5B | -150.22%-1.5B | -0.17%3B | --3B | ---- | -49.24%814.29M | --1.6B |
| Net common stock issuance | --0 | --0 | --0 | -40.38%2.85B | 18,300.00%4.78B | 550.00%26M | -93.37%4M | -10.73%60.3M | 56,864.71%67.55M | ---119K |
| Increase or decrease of lease financing | 7.85%-458M | -32.89%-497M | -16.15%-374M | 56.89%-322M | -139.42%-747M | -50.00%-312M | 0.12%-208M | 2.30%-208.25M | -0.72%-213.15M | 14.36%-211.62M |
| Cash dividends paid | 1.83%-1.07B | 0.27%-1.09B | -27.39%-1.09B | -32.61%-858M | -14.72%-647M | -7.63%-564M | -30.35%-524M | -44.20%-402M | 12.69%-278.77M | -78.04%-319.27M |
| Net other fund-raising expenses | ---1M | ---- | -100.00%-2M | -105.26%-1M | 1,050.00%19M | 0.00%-2M | ---2M | ---- | 404,500.00%4.04M | ---1K |
| Financing cash flow | -1,675.00%-4.62B | -116.98%-260M | 795.32%1.53B | -91.02%171M | -11.11%1.91B | -5.59%2.14B | 512.77%2.27B | -239.59%-549.95M | -63.29%393.97M | 351.70%1.07B |
| Net cash flow | ||||||||||
| Beginning cash position | 5.74%18.7B | 28.02%17.69B | -9.67%13.82B | 23.83%15.3B | 71.82%12.35B | 56.42%7.19B | -21.01%4.6B | 43.47%5.82B | 14.37%4.06B | 15.87%3.55B |
| Current changes in cash | -159.96%-1.46B | -118.82%-562M | 240.92%2.99B | -187.38%-2.12B | -54.68%2.43B | 115.94%5.35B | 327.72%2.48B | -161.27%-1.09B | 101.78%1.78B | 905.37%880.15M |
| Effect of exchange rate changes | -107.48%-118M | 78.80%1.58B | 37.81%882M | 24.03%640M | 374.47%516M | -264.91%-188M | 185.66%114M | -921.36%-133.08M | 96.48%-13.03M | -193.06%-370.53M |
| Cash adjustments other than cash changes | ---1M | ---- | --3M | ---- | --2M | ---- | 100,100.00%1M | ---1K | ---- | 0.00%-1K |
| End cash Position | -8.45%17.12B | 5.74%18.7B | 28.02%17.69B | -9.67%13.82B | 23.83%15.3B | 71.82%12.35B | 56.39%7.19B | -20.99%4.6B | 43.47%5.82B | 14.37%4.06B |
| Free cash flow | 7,656.10%3.18B | -98.03%41M | 230.40%2.08B | -306.49%-1.59B | -73.86%771M | 1,304.29%2.95B | 136.04%210M | -141.41%-582.68M | 253.49%1.41B | -374.32%-916.81M |
| 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 |