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 | -14.57%2.37B | 47.66%2.77B | 353.78%1.88B | -259.48%-740M | 33.33%464M | -67.69%348M | -9.57%1.08B | 34.61%1.19B | -8.56%884.8M | -36.99%967.58M |
| Net profit before non-cash adjustment | 7.38%960M | 482.05%894M | -149.16%-234M | 181.66%476M | 20.71%169M | -68.82%140M | -28.39%449M | -18.56%627M | 14.73%769.88M | -27.52%671.04M |
| Total adjustment of non-cash items | 70.57%1.68B | 22.14%982M | -2.19%804M | -6.80%822M | 130.29%882M | -37.52%383M | -30.10%613M | 265.63%877M | -58.59%239.86M | 22.52%579.17M |
| -Depreciation and amortization | 7.01%1.12B | 10.03%1.04B | 11.41%947M | 24.45%850M | 3.80%683M | 4.44%658M | 2.61%630M | 11.26%614M | -5.73%551.84M | 11.06%585.4M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -134.97%-12.02M |
| -Disposal profit | 82.35%31M | -93.66%17M | 1,240.00%268M | 300.00%20M | 64.29%-10M | -233.33%-28M | 275.00%21M | 85.43%-12M | 53.18%-82.34M | -1,488.53%-175.84M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 40.02%-34.02M |
| -Other non-cash items | 787.01%529M | 81.27%-77M | -756.25%-411M | -122.97%-48M | 184.62%209M | -550.00%-247M | -113.82%-38M | 219.75%275M | -206.49%-229.64M | 582.53%215.65M |
| Changes in working capital | -129.84%-268M | -31.24%898M | 164.05%1.31B | -247.95%-2.04B | -232.95%-586M | -1,273.33%-176M | 104.81%15M | -149.72%-312M | 55.79%-124.94M | -306.30%-282.62M |
| -Change in receivables | 44.55%584M | -5.83%404M | 516.50%429M | 74.50%-103M | -329.79%-404M | -131.23%-94M | 294.19%301M | 81.55%-155M | -7,301.60%-840.07M | -91.52%11.67M |
| -Change in inventory | -96.79%25M | 231.49%779M | 113.22%235M | -218.07%-1.78B | -472.67%-559M | 676.92%150M | 73.47%-26M | 65.21%-98M | -905.21%-281.68M | 87.85%-28.02M |
| -Change in payables | -132.04%-775M | -1,137.04%-334M | 84.39%-27M | -146.51%-173M | 241.98%372M | -14.41%-262M | -213.70%-229M | -109.03%-73M | 403.75%808.77M | -215.71%-266.27M |
| -Provision for loans, leases and other losses | -308.16%-102M | -92.68%49M | 4,360.00%669M | 200.00%15M | -83.33%5M | 196.77%30M | -321.43%-31M | -28.93%14M | --19.7M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --168.34M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 7.79%-367M | -192.65%-398M | -134.48%-136M | 3.33%-58M | -36.36%-60M | 2.22%-44M | -40.63%-45M | -36.37%-32M | 7.74%-23.47M | 7.18%-25.43M |
| Interest received (cash flow from operating activities) | 9.09%24M | 57.14%22M | 40.00%14M | 25.00%10M | 14.29%8M | 0.00%7M | 16.67%7M | -0.48%6M | -39.96%6.03M | 13.32%10.04M |
| Tax refund paid | -54.08%-359M | 8.27%-233M | -10.43%-254M | -90.08%-230M | -1.68%-121M | -2.59%-119M | 40.51%-116M | -97.59%-195M | 62.66%-98.69M | -44.86%-264.29M |
| Other operating cash inflow (outflow) | -100.47%-1M | 213M | 0 | 0 | 0 | 0 | -1M | 0 | 0 | -1K |
| Operating cash flow | -29.91%1.67B | 58.26%2.38B | 247.54%1.5B | -449.83%-1.02B | 51.56%291M | -79.18%192M | -4.95%922M | 26.19%970M | 11.74%768.67M | -48.46%687.91M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 11.54%-667M | 42.31%-754M | -121.90%-1.31B | 74.73%-589M | -68.67%-2.33B | -128.05%-1.38B | 16.76%-606M | -60.35%-728M | 14.23%-454M | -3.77%-529.3M |
| Net intangibles purchase and sale | -5,300.00%-54M | 66.67%-1M | -50.00%-3M | 71.43%-2M | 22.22%-7M | -125.00%-9M | 75.00%-4M | -5.24%-16M | -13.85%-15.2M | 11.16%-13.36M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | --110M | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 0.00%-14M | -7.69%-14M | 87.85%-13M | -1,170.00%-107M | -86.49%10M | 133.33%74M | -1,485.71%-222M | -112.45%-14M | -49.91%112.41M | 2,040.58%224.43M |
| Net changes in other investments | ---1M | ---- | ---1M | ---- | ---- | -21,200.00%-213M | 0.00%-1M | -101.46%-1M | 158.91%68.42M | 1,820.49%26.43M |
| Investing cash flow | 4.29%-736M | 41.92%-769M | -89.68%-1.32B | 68.53%-698M | -44.97%-2.22B | -83.67%-1.53B | -9.75%-833M | -163.20%-759M | 1.17%-288.37M | 56.66%-291.8M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 73.91%-557M | -233.77%-2.14B | 14.33%1.6B | 118.13%1.4B | -65.33%640M | 39.53%1.85B | 1,935.38%1.32B | 184.07%65M | 82.35%-77.32M | -323.98%-438.18M |
| Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -3,603.70%-1M | 93.04%-27K | ---388K |
| Increase or decrease of lease financing | 10.53%-51M | -3.64%-57M | 3.51%-55M | 1.72%-57M | -262.50%-58M | 20.00%-16M | 4.76%-20M | -6.66%-21M | -125.61%-19.69M | -28.72%-8.73M |
| Cash dividends paid | -240.48%-143M | 40.00%-42M | ---70M | ---- | 49.56%-57M | 0.88%-113M | 0.00%-114M | 0.20%-114M | -14.46%-114.23M | -64.10%-99.8M |
| Cash dividends for minorities | ---8M | --0 | ---- | ---- | ---- | 0.00%-6M | -20.00%-6M | -20.42%-5M | 38.21%-4.15M | -17.94%-6.72M |
| Net other fund-raising expenses | 0.00%-2M | -100.00%-2M | 0.00%-1M | 0.00%-1M | 66.67%-1M | -200.00%-3M | 0.00%-1M | -49,900.00%-1M | 0.00%-2K | ---2K |
| Financing cash flow | 65.97%-761M | -252.11%-2.24B | 9.87%1.47B | 155.34%1.34B | -69.32%524M | 44.50%1.71B | 1,635.06%1.18B | 64.26%-77M | 61.10%-215.42M | -213.53%-553.82M |
| Net cash flow | ||||||||||
| Beginning cash position | -6.89%4.74B | 61.06%5.09B | -5.89%3.16B | -30.70%3.36B | 7.81%4.85B | 39.32%4.5B | 1.86%3.23B | 8.30%3.17B | -5.80%2.93B | 31.72%3.11B |
| Current changes in cash | 126.91%169M | -138.11%-628M | 535.98%1.65B | 73.06%-378M | -479.19%-1.4B | -70.89%370M | 848.51%1.27B | -49.41%134M | 267.95%264.88M | -132.54%-157.71M |
| Effect of exchange rate changes | 31.05%363M | -1.42%277M | 55.25%281M | 312.94%181M | -347.37%-85M | -850.00%-19M | 97.30%-2M | -249.60%-74M | 5.24%-21.17M | -108.49%-22.34M |
| Cash adjustments other than cash changes | --1M | ---- | 200.00%1M | ---1M | ---- | ---- | ---- | -99,900.00%-1M | ---1K | ---- |
| End cash Position | 11.24%5.27B | -6.89%4.74B | 61.06%5.09B | -5.89%3.16B | -30.70%3.36B | 7.81%4.85B | 39.32%4.5B | 1.83%3.23B | 8.33%3.17B | -5.80%2.93B |
| Free cash flow | -41.96%935M | 761.50%1.61B | 111.59%187M | 21.39%-1.61B | -67.92%-2.05B | -496.75%-1.22B | 41.94%308M | -26.47%217M | 105.59%295.11M | -82.16%143.54M |
| 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 |