Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (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 | -9.15%632.48M | -14.64%696.16M | 244.11%815.6M | -61.61%237.01M | 52.40%617.46M | 372.37%405.15M | -88.00%85.77M | 8.82%714.89M | 46.56%656.95M | -50.68%448.23M |
| Net profit before non-cash adjustment | -153.73%-304.28M | -48.23%566.33M | 63.15%1.09B | 884.66%670.5M | 56.08%68.1M | 114.39%43.63M | -214.88%-303.25M | 169.16%263.97M | -213.10%-381.71M | -60.10%337.5M |
| Total adjustment of non-cash items | 93.32%405.03M | -20.41%209.52M | -45.98%263.25M | 50.75%487.31M | -19.28%323.26M | 1.44%400.48M | -6.86%394.78M | -19.47%423.85M | 94.73%526.33M | -31.43%270.29M |
| -Depreciation and amortization | 27.97%532.42M | 23.66%416.05M | 22.27%336.46M | -21.44%275.19M | -10.32%350.3M | -0.94%390.63M | -11.74%394.33M | 4.51%446.76M | 3.99%427.49M | -6.38%411.1M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 42.86%-15.81M |
| -Share of associates | 83.03%-2.43M | -21.74%-14.31M | -57.85%-11.76M | -35.17%-7.45M | ---5.51M | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | 54.88%-90.62M | -292.91%-200.85M | -124.59%-51.12M | 13,853.09%207.9M | -1.32%1.49M | -82.49%1.51M | 109.04%8.62M | -84.02%4.13M | 125.74%25.82M | -7,591.34%-100.31M |
| -Net exchange gains and losses | -109.27%-4.02M | 113.07%43.39M | -43.13%20.36M | 3,787.44%35.81M | -103.01%-971K | 75.57%32.26M | 724.72%18.37M | -104.12%-2.94M | --71.43M | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -80.01%567K |
| -Other non-cash items | 12.76%-30.32M | -13.25%-34.75M | -27.17%-30.69M | -9.43%-24.13M | 7.81%-22.05M | 9.88%-23.92M | -10.15%-26.54M | -1,608.01%-24.1M | 106.33%1.6M | -17.67%-25.25M |
| Changes in working capital | 767.21%531.73M | 85.28%-79.7M | 41.19%-541.56M | -507.24%-920.8M | 680.39%226.11M | -576.71%-38.96M | -121.27%-5.76M | -94.72%27.07M | 421.08%512.32M | 51.83%-159.56M |
| -Change in receivables | -59.11%130.83M | 122.59%319.97M | 131.30%143.75M | -327.79%-459.24M | 269.66%201.61M | -175.52%-118.83M | 228.54%157.36M | -500.75%-122.42M | -110.26%-20.38M | 300.74%198.57M |
| -Change in inventory | -53.21%257.52M | 218.62%550.35M | 32.68%-463.96M | -506.29%-689.17M | -127.80%-113.67M | 1,414.47%408.89M | 90.39%-31.11M | -159.16%-323.67M | 565.90%547.16M | 34.69%-117.44M |
| -Change in payables | 118.70%188.96M | -954.18%-1.01B | -145.60%-95.86M | -4.72%210.23M | 331.95%220.65M | 73.97%-95.13M | -171.65%-365.42M | 1,089.50%510M | 66.29%-51.54M | 6.20%-152.9M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 89.58%-290K |
| -Provision for loans, leases and other losses | 127.93%3.91M | -141.32%-13.99M | 291.36%33.84M | -44.05%-17.69M | -209.27%-12.28M | -73.56%11.24M | 508.20%42.5M | -44.05%6.99M | --12.49M | ---- |
| -Changes in other current assets | -98.07%3.22M | 192.26%166.46M | -55.23%-180.42M | -1,766.84%-116.23M | -89.93%6.97M | 446.74%69.27M | 111.11%12.67M | -401.11%-114.05M | 143.29%37.88M | -148.75%-87.5M |
| -Changes in other current liabilities | 42.67%-52.69M | -535.74%-91.91M | -86.06%21.09M | 296.04%151.29M | 75.45%-77.17M | -276.38%-314.4M | 153.83%178.25M | 628.76%70.22M | ---13.28M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -2.23%-6.82M | -53.74%-6.67M | 8.19%-4.34M | -180.93%-4.73M | 61.78%-1.68M | -256.52%-4.4M | 33.57%-1.24M | -46.38%-1.86M | 9.03%-1.27M | 1.76%-1.4M |
| Interest received (cash flow from operating activities) | -10.34%37.14M | 18.26%41.43M | 23.89%35.03M | 16.26%28.27M | -14.50%24.32M | 2.86%28.45M | 9.13%27.65M | -10.21%25.34M | 6.72%28.22M | 14.30%26.44M |
| Tax refund paid | 96.29%-11.34M | -31.64%-305.63M | -229.88%-232.17M | -26.02%-70.38M | -38.20%-55.85M | 74.22%-40.41M | -176.28%-156.75M | 16.91%-56.74M | 84.76%-68.28M | -56.27%-448.01M |
| Other operating cash inflow (outflow) | 0 | 200.00%1K | -1K | 0 | 0 | -150.00%-1K | 100.00%2K | 1K | 0 | 0.00%-1K |
| Operating cash flow | 53.18%651.46M | -30.75%425.28M | 222.91%614.11M | -67.45%190.18M | 50.28%584.25M | 972.43%388.78M | -106.54%-44.56M | 10.72%681.63M | 2,336.16%615.62M | -96.08%25.27M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 61.62%-431.8M | -166.39%-1.13B | -95.87%-422.34M | -105.30%-215.62M | 65.33%-105.03M | -1.64%-302.96M | 24.06%-298.08M | 26.44%-392.53M | 24.35%-533.62M | -53.33%-705.4M |
| Net intangibles purchase and sale | -18.12%-277.86M | -1,761.58%-235.23M | -121.14%-12.64M | 71.65%-5.71M | -6.83%-20.16M | 57.77%-18.87M | -27.82%-44.68M | 58.05%-34.96M | -120.03%-83.33M | -0.70%-37.87M |
| Net business purchase and sale | ---- | ---- | ---- | --39.7M | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -48.66%144.07M | --280.64M | --0 | ---- | ---- | 130.39%60.78M | ---200M | ---- | 3,809.33%148.63M | ---4.01M |
| Advance cash and loans provided to other parties | ---100M | --0 | ---170M | --0 | ---70M | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | 1.51%18.01M | 123.96%17.74M | 14.12%7.92M | 203.01%6.94M | --2.29M | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | 10.40%5.27M | 152.87%4.77M | 48.48%-9.02M | -498.88%-17.52M | -1.77%4.39M | -61.69%4.47M | -22.95%11.67M | -95.14%15.14M | 460.88%311.41M | -1,456.74%-86.29M |
| Investing cash flow | 39.24%-642.3M | -74.42%-1.06B | -215.32%-606.08M | -1.97%-192.21M | 26.53%-188.5M | 51.69%-256.59M | -28.80%-531.1M | -162.79%-412.34M | 81.18%-156.91M | -65.66%-833.56M |
| Financing cash flow | ||||||||||
| Net common stock issuance | 86.75%-93K | -336.02%-702K | -40.00%-161K | -71.64%-115K | ---67K | ---- | 43.27%-371K | -115.84%-654K | 21.71%-303K | 31.38%-387K |
| Increase or decrease of lease financing | -59.49%-63.49M | 8.18%-39.81M | -12.53%-43.36M | -5.99%-38.53M | -111.09%-36.35M | ---17.22M | ---- | ---- | ---- | ---- |
| Cash dividends paid | 20.45%-82.19M | 16.13%-103.32M | -25.05%-123.18M | -33.36%-98.5M | -0.08%-73.86M | 10.06%-73.8M | -10.81%-82.06M | -12.42%-74.05M | 27.18%-65.87M | -10.03%-90.45M |
| Net other fund-raising expenses | ---- | ---- | 0.00%-1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | ---- | ---- | ---- |
| Financing cash flow | -1.36%-145.78M | 13.72%-143.83M | -21.55%-166.7M | -24.36%-137.15M | -21.16%-110.28M | -10.43%-91.02M | -10.34%-82.43M | -12.89%-74.7M | 27.16%-66.17M | -9.75%-90.84M |
| Net cash flow | ||||||||||
| Beginning cash position | -10.17%4.84B | -0.51%5.39B | 0.41%5.42B | 6.09%5.39B | 0.07%5.08B | -11.05%5.08B | 2.32%5.71B | 6.90%5.58B | -15.77%5.22B | 4.02%6.2B |
| Current changes in cash | 82.39%-136.62M | -388.88%-775.69M | -14.01%-158.67M | -148.75%-139.18M | 593.30%285.47M | 106.26%41.18M | -438.19%-658.09M | -50.43%194.59M | 143.66%392.54M | -1,652.74%-899.13M |
| Effect of exchange rate changes | -106.64%-15.13M | 73.70%227.82M | -18.72%131.16M | 231.64%161.36M | 229.12%48.66M | -240.64%-37.68M | 141.14%26.79M | -103.11%-65.12M | 59.13%-32.06M | -143.15%-78.45M |
| Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---- | ---24.7M | ---- | 0.00%-1K | 0.00%-1K | 50.00%-1K | ---2K |
| End cash Position | -3.13%4.69B | -10.17%4.84B | -0.51%5.39B | 0.41%5.42B | 6.09%5.39B | 0.07%5.08B | -11.05%5.08B | 2.32%5.71B | 6.90%5.58B | -15.77%5.22B |
| Free cash flow | 93.70%-58.92M | -991.24%-935.5M | 436.93%104.97M | -106.79%-31.15M | 585.71%459.07M | 117.28%66.95M | -252.40%-387.33M | 19,194.67%254.15M | 99.81%-1.33M | -591.03%-717.99M |
| 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 |