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 | -90.48%144.77M | -64.14%1.52B | 354.61%4.24B | 61.44%-1.67B | -331.07%-4.32B | -60.54%1.87B | 30.11%4.74B | -13.02%3.64B | -17.03%4.19B | 98.01%5.05B |
| Net profit before non-cash adjustment | 55.19%849.29M | -26.11%547.26M | 117.38%740.6M | 22.04%-4.26B | -1,857.72%-5.47B | 28.11%311.02M | -89.28%242.77M | 4.17%2.26B | -1.58%2.17B | 91.68%2.21B |
| Total adjustment of non-cash items | -51.42%441.88M | -5.64%909.53M | -70.23%963.87M | 13.90%3.24B | 178.01%2.84B | -64.79%1.02B | 38.80%2.9B | -12.69%2.09B | -29.12%2.4B | 79.69%3.38B |
| -Depreciation and amortization | 22.21%624.99M | -22.91%511.41M | -29.30%663.42M | -29.57%938.34M | 3.18%1.33B | -13.04%1.29B | -6.73%1.48B | -9.49%1.59B | -11.05%1.76B | -0.80%1.98B |
| -Reversal of impairment losses recognized in profit and loss | 90.02%245.87M | -68.83%129.39M | -76.91%415.17M | -6.84%1.8B | 863.27%1.93B | -69.14%200.35M | 77.13%649.14M | -29.69%366.48M | 42.47%521.21M | 10.11%365.85M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 143.70%42.89M |
| -Disposal profit | -148.08%-241.07M | 633.95%501.44M | 164.01%68.32M | -409.39%-106.73M | -262.50%-20.95M | -96.79%12.89M | 0.18%401.52M | 1,341.02%400.79M | -237.51%-32.3M | -43.27%23.49M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 833.22%258.73M |
| -Other non-cash items | 19.26%-187.9M | -27.14%-232.72M | -130.09%-183.03M | 252.66%608.37M | 17.30%-398.52M | -230.84%-481.91M | 237.89%368.32M | -279.86%-267.12M | -79.16%148.51M | 249.68%712.68M |
| Changes in working capital | -1,882.23%-1.15B | -97.47%64.32M | 495.26%2.54B | 62.16%-642.04M | -416.29%-1.7B | -66.31%536.48M | 322.86%1.59B | -86.73%-714.57M | 29.51%-382.67M | -11.91%-542.84M |
| -Change in receivables | 108.75%24.6M | -116.65%-281.13M | 318.87%1.69B | -403.22%-771.54M | -116.27%-153.32M | 7,284.24%942.45M | 102.26%12.76M | -232.66%-565.19M | 72.17%-169.9M | -214.22%-610.45M |
| -Change in inventory | -57.51%106.6M | -86.09%250.87M | 4.32%1.8B | 320.10%1.73B | 298.41%411.51M | -129.72%-207.4M | -1.59%697.74M | 189.24%709M | -757.71%-794.44M | 93.17%-92.62M |
| -Change in payables | -273.22%-869.74M | 70.14%-233.04M | 20.57%-780.54M | 52.44%-982.71M | -2,384.85%-2.07B | 17.05%90.43M | 108.43%77.26M | -297.84%-916.2M | 189.01%463.1M | -52.43%160.24M |
| -Provision for loans, leases and other losses | -390.53%-179.66M | 135.57%61.84M | 71.80%-173.85M | -654.16%-616.55M | 138.50%111.26M | -135.91%-289M | 1,291.53%804.71M | 1,229.40%57.83M | --4.35M | ---- |
| -Changes in other current assets | -185.86%-228.21M | --265.78M | ---- | ---- | ---- | ---- | ---- | ---- | --114.22M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -9.74%-39.22M | 8.18%-35.74M | -7.72%-38.92M | -31.83%-36.13M | -55.17%-27.41M | 19.79%-17.66M | 8.74%-22.02M | 33.24%-24.13M | 45.55%-36.15M | -4.93%-66.39M |
| Interest received (cash flow from operating activities) | 99.85%16.98M | 26.59%8.5M | -3.80%6.71M | -26.02%6.98M | -43.71%9.43M | -6.69%16.76M | 37.60%17.96M | 10.67%13.05M | -10.24%11.79M | -5.01%13.14M |
| Tax refund paid | -20.80%-261.49M | -49.86%-216.46M | -13.00%-144.44M | -189.89%-127.82M | 150.48%142.2M | -1,857.39%-281.69M | 100.84%16.03M | -6.38%-1.92B | -700.49%-1.8B | 118.11%299.97M |
| Other operating cash inflow (outflow) | 0.00%1K | -100.00%1K | 9,999,800.00%100M | 1K | 0 | 0 | -1K | 0 | -200.00%-1K | 1K |
| Operating cash flow | -110.88%-138.95M | -69.33%1.28B | 328.48%4.17B | 56.56%-1.82B | -364.38%-4.2B | -66.59%1.59B | 177.02%4.75B | -27.39%1.72B | -55.38%2.36B | 528.19%5.29B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -239.14%-881.43M | 501.65%633.5M | -8,964.48%-157.72M | 99.65%-1.74M | 42.33%-496.25M | -96.05%-860.44M | 35.32%-438.88M | 43.90%-678.55M | 38.53%-1.21B | 14.48%-1.97B |
| Net intangibles purchase and sale | 23.63%-188.94M | 58.94%-247.39M | -82.74%-602.56M | ---329.73M | ---- | ---- | ---- | ---- | ---- | --970.35M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | 175.91%150M | 82.50%-197.61M | ---1.13B | ---- | 85.70%-19.47M |
| Net investment product transactions | ---- | --0 | -99.87%287K | 314.10%226.52M | -704.57%-105.8M | --17.5M | ---- | ---- | ---398.98M | ---- |
| Advance cash and loans provided to other parties | 23.36%-31.53M | -144.59%-41.14M | -834.44%-16.82M | 91.45%-1.8M | 41.41%-21.05M | 75.19%-35.93M | -3,202.10%-144.83M | 94.71%-4.39M | -7,296.43%-82.84M | 99.11%-1.12M |
| Repayment of advance payments to other parties and cash income from loans | 1.25%3.25M | 9.94%3.21M | -1.02%2.92M | -8.56%2.95M | 182.81%3.22M | 3.64%1.14M | 57.14%1.1M | -39.13%700K | -99.66%1.15M | 40,306.43%339.41M |
| Net changes in other investments | -146.66%-88.38M | -37.90%189.4M | 14.33%304.97M | 586.28%266.75M | 79.93%-54.86M | -512.33%-273.33M | 116.10%66.29M | 33.21%-411.66M | -11.63%-616.37M | -12.78%-552.15M |
| Investing cash flow | -320.81%-1.19B | 214.64%537.58M | -387.79%-468.93M | 124.15%162.94M | 32.60%-674.73M | -40.22%-1B | 67.89%-713.93M | 3.61%-2.22B | -87.39%-2.31B | 59.66%-1.23B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 27.28%-1.45B | -84.04%-2B | -162.85%-1.09B | -64.28%1.73B | 1,112.01%4.83B | -17.25%398.82M | -73.59%481.96M | 216.56%1.83B | -10.51%-1.57B | -165.13%-1.42B |
| Net common stock issuance | -341,456.45%-211.77M | -376.92%-62K | -100.14%-13K | 25.14%9.25M | 16.76%7.39M | 157.78%6.33M | -70.57%2.46M | 26.65%8.34M | 174.73%6.59M | -83.65%2.4M |
| Increase or decrease of lease financing | 14.85%-3.18M | -30.62%-3.74M | 63.37%-2.86M | 24.26%-7.81M | 86.98%-10.31M | 56.01%-79.2M | 27.75%-180.03M | 27.59%-249.19M | 30.29%-344.16M | 18.95%-493.68M |
| Cash dividends paid | -0.03%-252.96M | -171,921.77%-252.87M | 99.94%-147K | -0.17%-253.43M | -0.14%-253M | 0.05%-252.66M | 22.35%-252.79M | -29.08%-325.56M | -0.01%-252.21M | 22.35%-252.2M |
| Net other fund-raising expenses | 91.65%-29.33M | -0.38%-351.24M | -147.90%-349.9M | 73,047,400.00%730.47M | 100.00%-1K | 8.90%-94.8M | -1.53%-104.06M | -2.47%-102.49M | 1.53%-100.01M | -120.16%-101.57M |
| Financing cash flow | 25.16%-1.95B | -81.15%-2.6B | -165.22%-1.44B | -51.83%2.2B | 21,386.21%4.58B | 59.01%-21.51M | -104.54%-52.46M | 151.26%1.16B | 0.28%-2.26B | -228.51%-2.26B |
| Net cash flow | ||||||||||
| Beginning cash position | -5.40%13.83B | 18.28%14.62B | 4.61%12.36B | -2.43%11.81B | 4.89%12.11B | 52.72%11.54B | 9.38%7.56B | -24.15%6.91B | 24.64%9.11B | -5.78%7.31B |
| Current changes in cash | -314.63%-3.28B | -134.98%-789.98M | 314.64%2.26B | 285.48%544.71M | -151.99%-293.68M | -85.82%564.86M | 515.06%3.98B | 129.44%647.84M | -222.17%-2.2B | 501.45%1.8B |
| Cash adjustments other than cash changes | ---2K | ---- | ---- | ---- | ---1K | ---- | ---1K | ---- | 0.00%-1K | ---1K |
| End cash Position | -23.69%10.55B | -5.40%13.83B | 18.28%14.62B | 4.61%12.36B | -2.43%11.81B | 4.89%12.11B | 52.72%11.54B | 9.38%7.56B | -24.15%6.91B | 24.64%9.11B |
| Free cash flow | -311.59%-1.21B | -82.52%571.56M | 238.54%3.27B | 50.63%-2.36B | -757.48%-4.78B | -82.97%726.99M | 360.42%4.27B | -7.56%927.38M | -68.36%1B | 314.85%3.17B |
| 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 |