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 | 7.92%4.14B | 92.14%3.84B | 637.10%2B | -4,550.00%-372M | -100.20%-8M | 95.71%4.01B | -23.42%2.05B | 20.75%2.68B | -36.00%2.22B | -57.76%3.46B |
| Net profit before non-cash adjustment | -26.43%1.16B | 155.78%1.58B | -438.40%-2.83B | 159.46%836M | -411.06%-1.41B | 570.83%452M | -110.80%-96M | 149.36%889M | -168.35%-1.8B | 119.29%2.64B |
| Total adjustment of non-cash items | 11.52%2.67B | -45.83%2.4B | 820.03%4.42B | -129.32%-614M | -44.20%2.09B | 20.33%3.75B | 45.27%3.12B | -55.94%2.15B | 62.00%4.87B | -84.57%3.01B |
| -Depreciation and amortization | 2.85%2.27B | 4.59%2.21B | 6.51%2.11B | 2.64%1.98B | 3.82%1.93B | 10.91%1.86B | -1.70%1.68B | -2.18%1.71B | -1.36%1.74B | -47.48%1.77B |
| -Reversal of impairment losses recognized in profit and loss | 131.36%273M | -92.36%118M | 277.75%1.55B | 7.07%409M | -46.50%382M | -16.88%714M | -6.93%859M | -40.03%923M | --1.54B | ---- |
| -Disposal profit | -75.47%13M | -67.68%53M | 148.09%164M | -418.69%-341M | 2.88%107M | 225.00%104M | 102.24%32M | -980.25%-1.43B | 8.00%162M | 882.64%150M |
| -Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -32.05%53M | 176.12%78M |
| -Other non-cash items | 612.50%114M | -97.34%16M | 122.56%601M | -717.18%-2.66B | -130.33%-326M | 95.10%1.08B | -41.63%551M | -31.35%944M | 35.87%1.38B | -54.33%1.01B |
| Changes in working capital | 332.09%311M | -133.00%-134M | 168.35%406M | 14.66%-594M | -260.62%-696M | 80.16%-193M | -171.03%-973M | 58.01%-359M | 60.76%-855M | -192.10%-2.18B |
| -Change in receivables | 110.10%20M | 44.38%-198M | -205.95%-356M | 139.34%336M | -450.97%-854M | 44.04%-155M | 35.73%-277M | -2.86%-431M | -92.20%-419M | -115.94%-218M |
| -Change in inventory | -285.71%-117M | 148.09%63M | -172.92%-131M | ---48M | --0 | 215.63%37M | 31.91%-32M | 50.00%-47M | -115.19%-94M | 11,414.20%619M |
| -Change in payables | 796.00%448M | -93.35%50M | 190.93%752M | -266.40%-827M | 291.89%497M | 36.36%-259M | -256.54%-407M | -41.04%260M | 123.79%441M | -373.47%-1.85B |
| -Change in accrued expense | -50.00%6M | -78.18%12M | 214.58%55M | -245.45%-48M | 123.74%33M | -26.36%-139M | -30.95%-110M | -185.71%-84M | 158.68%98M | ---167M |
| -Provision for loans, leases and other losses | 24.59%-46M | -170.93%-61M | 1,328.57%86M | 98.12%-7M | -215.17%-372M | 319.73%323M | -157.89%-147M | 93.53%-57M | -57.60%-881M | -271.70%-559M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -20.31%-231M | -16.36%-192M | -7.84%-165M | -47.12%-153M | -48.57%-104M | 7.89%-70M | 11.63%-76M | -75.51%-86M | 30.00%-49M | 68.52%-70M |
| Interest received (cash flow from operating activities) | -2.08%94M | 20.00%96M | -11.11%80M | -6.25%90M | 12.94%96M | 136.11%85M | -18.18%36M | 33.33%44M | -10.81%33M | -76.87%37M |
| Tax refund paid | 8.99%-172M | -10.53%-189M | -160.42%-171M | 168.86%283M | -46.79%-411M | -23.89%-280M | -63.77%-226M | 46.30%-138M | 28.61%-257M | -2,283.27%-360M |
| Other operating cash inflow (outflow) | -1M | 0 | -71.42%780M | 2,558.56%2.73B | -11,200.00%-111M | 125.00%1M | -111.11%-4M | 3,500.00%36M | 133.33%1M | -300,100.00%-3M |
| Operating cash flow | 7.85%3.83B | 40.92%3.55B | -2.13%2.52B | 579.00%2.58B | -114.35%-538M | 110.56%3.75B | -29.73%1.78B | 30.23%2.53B | -36.60%1.95B | -62.38%3.07B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 0.00%1M | -50.00%1M | -99.84%2M | --1.29B | --0 | -98.37%13M | 314.82%797M | 60.11%-371M | 26.01%-930M | 0.85%-1.26B |
| Net intangibles purchase and sale | 63.27%-18M | -104.17%-49M | 79.66%-24M | -100.00%-118M | 0.00%-59M | 74.79%-59M | -136.97%-234M | 1,366.00%633M | 64.29%-50M | -354.35%-140M |
| Net business purchase and sale | --42M | --0 | ---- | ---- | ---- | ---- | ---- | --1.11B | ---- | ---- |
| Net investment product transactions | 31.76%-1.66B | -107.33%-2.43B | -34.17%-1.17B | -59.38%-875M | 73.26%-549M | -17.11%-2.05B | ---1.75B | ---- | ---- | 44.00%864M |
| Repayment of advance payments to other parties and cash income from loans | ---163M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net changes in other investments | -1,600.00%-136M | -116.00%-8M | 455.56%50M | 125.00%9M | 116.00%4M | -123.58%-25M | 5,200.00%106M | 100.52%2M | 10.21%-387M | -923.46%-431M |
| Investing cash flow | 22.29%-1.94B | -117.28%-2.49B | -474.51%-1.15B | 150.66%306M | 71.56%-604M | -95.94%-2.12B | -178.84%-1.08B | 200.59%1.38B | -41.80%-1.37B | -10,112.46%-964M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -129.73%-220M | 137.09%740M | -1,895.00%-2B | -102.32%-100M | 1,918.14%4.31B | 88.63%-237M | -69,600.00%-2.09B | -99.07%3M | 113.72%322M | 77.41%-2.35B |
| Net common stock issuance | ---- | ---- | ---- | ---- | ---- | 641.05%704M | 48.44%95M | 30.61%64M | -31.94%49M | -99.19%72M |
| Increase or decrease of lease financing | 80.00%-3M | 77.27%-15M | 39.45%-66M | 28.76%-109M | 43.12%-153M | 33.74%-269M | 14.35%-406M | 1.04%-474M | 67.26%-479M | 2.88%-1.46B |
| Cash dividends paid | ---245M | ---- | ---- | ---- | ---- | 0.00%-242M | -24,100.00%-242M | 99.90%-1M | ---967M | ---- |
| Net other fund-raising expenses | -5.33%-1.44B | -13.70%-1.37B | -1.09%-1.2B | -15.74%-1.19B | -42.72%-1.03B | -21.79%-721M | -48.74%-592M | -7,860.00%-398M | -115.15%-5M | 4.48%33M |
| Financing cash flow | -196.58%-1.91B | 80.28%-644M | -133.21%-3.27B | -144.77%-1.4B | 508.76%3.13B | 76.32%-765M | -300.74%-3.23B | 25.37%-806M | 70.85%-1.08B | -24.55%-3.71B |
| Net cash flow | ||||||||||
| Beginning cash position | 5.57%7.94B | -20.08%7.52B | 18.72%9.41B | 33.38%7.92B | 16.88%5.94B | -33.27%5.08B | 69.53%7.62B | -10.82%4.49B | -24.13%5.04B | 153.49%6.64B |
| Current changes in cash | -102.86%-12M | 122.23%420M | -227.38%-1.89B | -25.29%1.48B | 131.08%1.99B | 133.90%859M | -181.69%-2.53B | 717.93%3.1B | 68.64%-502M | -130.85%-1.6B |
| Effect of exchange rate changes | --16M | --0 | ---- | ---- | ---- | ---- | ---- | 147.62%20M | ---42M | --0 |
| Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | ---- | -100.00%-2M | ---1M | ---- | 300.00%2M | 0.00%-1M | 99.91%-1M |
| End cash Position | 0.04%7.94B | 5.57%7.94B | -20.08%7.52B | 18.72%9.41B | 33.38%7.92B | 16.88%5.94B | -33.27%5.08B | 69.53%7.62B | -10.82%4.49B | -24.13%5.04B |
| Free cash flow | 8.84%3.82B | 40.31%3.51B | 1.59%2.5B | 511.89%2.46B | -116.18%-597M | 138.62%3.69B | -11.15%1.55B | 80.31%1.74B | -42.25%965M | -75.58%1.67B |
| 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 |
| Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- |