Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (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 | 40.06%53.14B | 82.55%37.94B | 20.21%20.79B | -41.13%17.29B | -22.40%29.37B | 65.49%37.85B | -7.30%22.87B | 1.75%24.67B | 56.06%24.25B | -25.16%15.54B |
| Net profit before non-cash adjustment | 26.86%53.13B | 30.41%41.88B | 6.90%32.12B | 7.27%30.04B | -0.44%28.01B | 6.40%28.13B | 9.35%26.44B | 29.80%24.18B | 41.64%18.63B | 13.26%13.15B |
| Total adjustment of non-cash items | -364.36%-4.67B | 37.89%1.77B | -59.20%1.28B | 41.50%3.14B | -37.50%2.22B | -24.10%3.55B | 10.58%4.67B | -26.07%4.23B | -32.67%5.72B | -9.45%8.49B |
| -Depreciation and amortization | 11.09%6.71B | 22.00%6.04B | 2.21%4.95B | 8.12%4.85B | 0.49%4.48B | 7.08%4.46B | -0.38%4.17B | 0.75%4.18B | -14.08%4.15B | -14.25%4.83B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | -74.42%22M | -74.85%86M | -39.89%342M | -83.24%569M | 27.20%3.4B |
| -Disposal profit | -442.13%-10.19B | 24.01%-1.88B | -232.53%-2.47B | 55.45%-744M | -142.73%-1.67B | 66.84%-688M | -897.60%-2.08B | -116.29%-208M | 786.56%1.28B | 88.95%-186M |
| -Net exchange gains and losses | 120.22%185M | -92.63%-915M | 5.75%-475M | -850.94%-504M | -139.55%-53M | 190.54%134M | -137.56%-148M | 425.33%394M | -87.82%75M | 241.61%616M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | -92.43%243M | --3.21B | ---- | ---- | ---- |
| -Other non-cash items | 7.48%-1.37B | -104.69%-1.48B | -56.93%-725M | 14.92%-462M | 13.12%-543M | -10.42%-625M | -16.94%-566M | -35.96%-484M | -114.46%-356M | -154.07%-166M |
| Changes in working capital | 181.90%4.67B | 54.76%-5.71B | 20.62%-12.61B | -1,754.26%-15.89B | -113.90%-857M | 174.79%6.16B | -120.43%-8.24B | -3,530.10%-3.74B | 98.31%-103M | -2,498.72%-6.11B |
| -Change in receivables | 37.45%756M | 105.66%550M | -218.23%-9.72B | -196.40%-3.06B | -62.96%3.17B | 383.59%8.56B | -12.62%-3.02B | -273.29%-2.68B | 140.47%1.55B | -988.32%-3.82B |
| -Change in inventory | 163.52%3.46B | 29.51%-5.45B | -107.46%-7.74B | -578.69%-3.73B | 282.44%779M | 69.37%-427M | 11.15%-1.39B | -204.88%-1.57B | 151.75%1.5B | 2.89%-2.89B |
| -Change in payables | 70.28%-1.48B | -627.04%-4.97B | 109.88%943M | -47.10%-9.54B | -314.97%-6.49B | -55.52%-1.56B | -231.89%-1.01B | 117.99%762M | -220.34%-4.24B | 671.93%3.52B |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | 4.98%-763M | 3.60%-803M | -134.71%-833M | --2.4B |
| -Provision for loans, leases and other losses | 70.64%1.55B | -78.18%906M | 240.69%4.15B | 221.05%1.22B | -395.31%-1.01B | 111.49%341M | -364.67%-2.97B | 4.96%1.12B | 137.89%1.07B | -173.96%-2.82B |
| -Changes in other current assets | 49.01%301M | 196.65%202M | 62.68%-209M | -242.13%-560M | 239.66%394M | 185.29%116M | 63.14%-136M | -258.25%-369M | 95.31%-103M | -601.14%-2.2B |
| -Changes in other current liabilities | -97.29%83M | 7,213.95%3.06B | 80.89%-43M | -109.81%-225M | 367.05%2.29B | -182.60%-859M | 614.85%1.04B | -121.06%-202M | 417.55%959M | -109.36%-302M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 40.07%-175M | -135.48%-292M | 2.36%-124M | 3.79%-127M | 7.04%-132M | -5.97%-142M | 18.29%-134M | 25.11%-164M | 33.23%-219M | 28.85%-328M |
| Interest received (cash flow from operating activities) | 7.86%1.41B | 52.62%1.31B | 7.11%859M | 18.29%802M | -11.83%678M | 10.01%769M | 8.04%699M | 14.31%647M | 13.20%566M | 7.76%500M |
| Tax refund paid | 2.77%-11.11B | -35.94%-11.42B | -7.10%-8.4B | -7.29%-7.85B | 15.60%-7.31B | -18.30%-8.66B | -29.13%-7.32B | -25.85%-5.67B | 1.14%-4.51B | 33.45%-4.56B |
| Other operating cash inflow (outflow) | 67,800.00%677M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | -1M | 0 | 99.27%-1M | -77.92%-137M | 63.68%-77M |
| Operating cash flow | 59.60%43.95B | 109.94%27.54B | 29.62%13.12B | -55.23%10.12B | -24.18%22.6B | 85.02%29.81B | -17.29%16.11B | -2.35%19.48B | 80.18%19.95B | -19.17%11.07B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -3.17%-6.54B | 15.93%-6.34B | 14.98%-7.54B | -322.75%-8.87B | 43.61%-2.1B | 33.85%-3.72B | 1.64%-5.62B | -131.14%-5.72B | 0.32%-2.47B | 36.42%-2.48B |
| Net intangibles purchase and sale | -107.35%-2.76B | 24.99%-1.33B | -283.76%-1.78B | 267.59%967M | 44.36%-577M | -112.50%-1.04B | 50.71%-488M | -109.75%-990M | -140.82%-472M | 87.09%-196M |
| Net business purchase and sale | --7.98B | --0 | --391M | --0 | ---305M | ---- | 77.31%-27M | 13.14%-119M | ---137M | ---- |
| Net investment product transactions | -36.60%3.36B | -23.94%5.3B | 78.28%6.96B | 19.49%3.91B | 463.45%3.27B | -69.74%580M | -71.10%1.92B | 214.74%6.63B | -183.53%-5.78B | 178.77%6.92B |
| Net changes in other investments | -92.86%1M | 187.50%14M | -633.33%-16M | 150.00%3M | -250.00%-6M | -97.24%4M | 1.40%145M | 172.96%143M | -1,325.00%-196M | 6.67%16M |
| Investing cash flow | 186.10%2.03B | -19.37%-2.36B | 50.45%-1.98B | -1,509.89%-3.99B | 106.78%283M | -2.38%-4.17B | -8,389.58%-4.08B | 99.47%-48M | -312.63%-9.06B | 131.63%4.26B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -20.79%-4.03B | -187.97%-3.33B | 424.40%3.79B | -267.10%-1.17B | 152.99%699M | -292.56%-1.32B | 62.03%-336M | 5.85%-885M | 71.81%-940M | -190.67%-3.33B |
| Net common stock issuance | -55.44%-13.01B | 39.03%-8.37B | -37.22%-13.73B | -166,616.67%-10B | 99.94%-6M | -98.38%-9.92B | -66.62%-5B | -300,100.00%-3B | 99.95%-1M | -100,000.00%-2B |
| Increase or decrease of lease financing | -27.60%-809M | -11.62%-634M | 0.53%-568M | -34.99%-571M | -4.70%-423M | -245.30%-404M | 13.33%-117M | 6.90%-135M | -4.32%-145M | -178.00%-139M |
| Cash dividends paid | -18.32%-11.21B | -10.03%-9.48B | -2.30%-8.61B | -19.03%-8.42B | -2.70%-7.07B | -8.41%-6.89B | -6.90%-6.35B | -15.17%-5.94B | -7.99%-5.16B | -2.75%-4.78B |
| Cash dividends for minorities | -24.22%-713M | 0.17%-574M | -36.58%-575M | -120.42%-421M | 17.67%-191M | -10.48%-232M | -40.94%-210M | 22.80%-149M | 31.32%-193M | -31.31%-281M |
| Interest paid (cash flow from financing activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---734M | ---- | ---- |
| Net other fund-raising expenses | 98.53%-1M | -6,700.00%-68M | 50.00%-1M | 0.00%-2M | 0.00%-2M | 66.67%-2M | -100.00%-6M | -50.00%-3M | 0.00%-2M | 0.00%-2M |
| Financing cash flow | -32.58%-29.77B | -14.02%-22.46B | 4.32%-19.69B | -194.23%-20.58B | 62.72%-7B | -56.08%-18.77B | -10.81%-12.02B | -68.47%-10.85B | 38.87%-6.44B | -73.72%-10.54B |
| Net cash flow | ||||||||||
| Beginning cash position | 6.13%75.6B | -8.55%71.23B | -14.08%77.89B | 21.28%90.65B | 9.70%74.74B | -0.74%68.13B | 14.71%68.64B | 6.95%59.84B | 7.76%55.95B | -7.03%51.92B |
| Current changes in cash | 495.01%16.21B | 131.86%2.73B | 40.83%-8.55B | -190.96%-14.45B | 131.23%15.89B | 52,761.54%6.87B | -99.85%13M | 92.94%8.58B | -7.28%4.45B | 182.15%4.8B |
| Effect of exchange rate changes | -94.35%107M | -0.05%1.89B | 12.00%1.9B | 9,300.00%1.69B | 106.87%18M | 49.42%-262M | -334.39%-518M | 139.68%221M | 27.76%-557M | -153.88%-771M |
| Cash adjustments other than cash changes | 381.64%721M | -25,500.00%-256M | -200.00%-1M | 0.00%1M | 200.00%1M | 0.00%-1M | ---1M | ---- | -200.00%-1M | -99.79%1M |
| End cash Position | 22.54%92.64B | 6.13%75.6B | -8.55%71.23B | -14.08%77.89B | 21.28%90.65B | 9.70%74.74B | -0.74%68.13B | 14.71%68.64B | 6.95%59.84B | 7.76%55.95B |
| Free cash flow | 80.94%33.74B | 542.49%18.65B | 155.79%2.9B | -152.12%-5.2B | -36.71%9.98B | 2,260.27%15.77B | -150.34%-730M | -69.36%1.45B | 206.15%4.73B | 29.53%-4.46B |
| 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 |