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 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | -21.50%1.09B | 817.51%1.39B | -115.92%-193.09M | 918.67%1.21B | -148.15M |
| Net profit before non-cash adjustment | 6.43%675.57M | -16.49%634.78M | 24.37%760.1M | 46.80%611.15M | --416.3M |
| Total adjustment of non-cash items | 74.21%132.49M | 1.35%76.05M | 5.93%75.04M | -39.98%70.84M | --118.04M |
| -Depreciation and amortization | 48.53%111.97M | 7.76%75.39M | 3.26%69.96M | 37.28%67.75M | --49.35M |
| -Reversal of impairment losses recognized in profit and loss | --15.99M | --0 | --2.32M | --0 | ---- |
| -Disposal profit | 66.67%15K | --9K | --0 | -29.84%1.49M | --2.13M |
| -Other non-cash items | 588.41%4.52M | -76.28%656K | 73.09%2.77M | -97.60%1.6M | --66.56M |
| Changes in working capital | -58.56%279.6M | 165.61%674.64M | -293.68%-1.03B | 177.79%530.88M | ---682.49M |
| -Change in receivables | -82.87%106.93M | 183.02%624.05M | -607.73%-751.72M | 87.86%-106.22M | ---874.76M |
| -Change in inventory | 2.40%138.89M | 146.49%135.63M | -434.81%-291.71M | -1,985.41%-54.55M | --2.89M |
| -Change in payables | -8,728.90%-121.57M | 98.36%-1.38M | -114.45%-83.84M | 128.29%580.1M | --254.1M |
| -Provision for loans, leases and other losses | 168.30%107.38M | 37.88%40.02M | 122.21%29.03M | -228.94%-130.69M | --101.36M |
| -Changes in other current assets | 134.54%12.25M | -175.49%-35.47M | -62.39%46.98M | 318.41%124.91M | ---57.19M |
| -Changes in other current liabilities | 140.49%35.72M | -483.09%-88.22M | -80.37%23.03M | 207.74%117.32M | ---108.89M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | 0.88%-453K | 9.86%-457K | 72.58%-507K | -390.45%-1.85M | -377K |
| Interest received (cash flow from operating activities) | 744.14%937K | 3.74%111K | 0.94%107K | -45.36%106K | 194K |
| Tax refund paid | 33.41%-166.39M | -21.50%-249.89M | 10.66%-205.67M | -66.88%-230.22M | -137.95M |
| Other operating cash inflow (outflow) | 100.65%2K | 87.06%-306K | 15.96%-2.36M | 27.20%-2.81M | -3.86M |
| Operating cash flow | -18.78%921.75M | 382.65%1.13B | -141.05%-401.53M | 437.10%978.09M | ---290.15M |
| Investing cash flow | |||||
| Net PPE purchase and sale | -227.49%-110.46M | -135.37%-33.73M | 41.80%-14.33M | 48.83%-24.62M | ---48.12M |
| Net intangibles purchase and sale | -116.26%-60.07M | -79.80%-27.78M | -42.92%-15.45M | 86.87%-10.81M | ---82.33M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---47.27M |
| Net investment product transactions | ---- | ---- | ---- | ---- | --4.58M |
| Net changes in other investments | 69.12%-16.23M | ---52.54M | ---- | ---- | ---- |
| Investing cash flow | -63.75%-186.75M | -282.99%-114.05M | 15.95%-29.78M | 79.54%-35.43M | ---173.14M |
| Financing cash flow | |||||
| Net issuance payments of debt | ---- | -200.00%-300M | 175.00%300M | -200.00%-400M | --400M |
| Net common stock issuance | -12,729.80%-534.87M | -97.38%4.24M | 141.94%161.92M | ---386.06M | --0 |
| Increase or decrease of lease financing | -44.56%-28.98M | -49.12%-20.05M | 3.09%-13.44M | -6.58%-13.87M | ---13.02M |
| Cash dividends paid | -16.62%-146.11M | -1,361.88%-125.28M | 94.63%-8.57M | 0.00%-159.47M | ---159.47M |
| Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | ---2K |
| Financing cash flow | -60.95%-709.96M | -200.27%-441.1M | 145.85%439.91M | -521.69%-959.4M | --227.52M |
| Net cash flow | |||||
| Beginning cash position | 62.37%1.51B | 0.93%929.59M | -1.79%920.99M | -20.09%937.74M | --1.17B |
| Current changes in cash | -95.68%25.03M | 6,640.94%579.79M | 151.38%8.6M | 92.90%-16.74M | ---235.78M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | --0 |
| Cash adjustments other than cash changes | 0.00%-1K | ---1K | ---- | ---1K | ---- |
| End cash Position | 1.66%1.53B | 62.37%1.51B | 0.93%929.59M | -1.79%920.99M | --937.74M |
| Free cash flow | -30.02%751.22M | 348.88%1.07B | -145.75%-431.3M | 324.12%942.66M | ---420.6M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |