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 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||
| Cash from operating activities | -4.45%408M | 145.40%427M | 815.79%174M | 135.19%19M | -125.71%-54M | 3.96%210M | -9.87%202M | 224.11M |
| Net profit before non-cash adjustment | 15.82%366M | 61.22%316M | 443.86%196M | 52.89%-57M | -179.08%-121M | 8.51%153M | 40.23%141M | --100.55M |
| Total adjustment of non-cash items | -16.67%65M | 5.41%78M | 15.63%74M | 1.59%64M | 5.00%63M | 100.00%60M | -69.81%30M | --99.37M |
| -Depreciation and amortization | -18.06%59M | -2.70%72M | 15.63%74M | 1.59%64M | 5.00%63M | 100.00%60M | -67.96%30M | --93.63M |
| -Disposal profit | 0.00%6M | --6M | --0 | ---- | ---- | ---- | ---- | --6.37M |
| -Other non-cash items | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---634K |
| Changes in working capital | -177.42%-24M | 130.69%31M | -876.92%-101M | 160.00%13M | 350.00%5M | -106.67%-2M | 24.00%30M | --24.19M |
| -Change in receivables | -25.42%-74M | 79.30%-59M | -714.29%-285M | -162.50%-35M | -51.30%56M | 2,775.00%115M | 57.42%4M | --2.54M |
| -Change in inventory | 85.29%-5M | -30.77%-34M | 40.91%-26M | -291.30%-44M | 2,400.00%23M | -105.26%-1M | 1,036.42%19M | ---2.03M |
| -Change in prepaid assets | --9M | --0 | --4M | --0 | --0 | --0 | -197.75%-2M | --2.05M |
| -Change in payables | -58.88%44M | -46.23%107M | 123.60%199M | 220.27%89M | 36.75%-74M | -1,771.43%-117M | -70.29%7M | --23.57M |
| -Change in accrued expense | -150.00%-2M | 33.33%4M | --3M | --0 | --0 | --0 | 462.32%1M | ---276K |
| -Provision for loans, leases and other losses | -60.00%2M | 25.00%5M | 33.33%4M | --3M | --0 | -50.00%1M | 468.18%2M | --352K |
| -Changes in other current assets | -75.00%2M | --8M | --0 | --0 | --0 | --0 | 50.15%-1M | ---2.01M |
| Dividends paid (cash flow from operating activities) | ||||||||
| Dividends received (cash flow from operating activities) | ||||||||
| Interest paid (cash flow from operating activities) | ||||||||
| Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 498K |
| Tax refund paid | -195.92%-145M | -49M | 0 | 195.83%46M | -108.70%-48M | 53.06%-23M | 48.02%-49M | -94.27M |
| Other operating cash inflow (outflow) | -1M | 0 | 0 | 1M | 0 | 0 | 100,100.00%1M | -1K |
| Operating cash flow | -30.69%262M | 117.24%378M | 163.64%174M | 164.71%66M | -154.55%-102M | 21.43%187M | 18.15%154M | --130.34M |
| Investing cash flow | ||||||||
| Net PPE purchase and sale | -186.36%-63M | -10.00%-22M | -1,900.00%-20M | 75.00%-1M | -300.00%-4M | 96.77%-1M | -69.21%-31M | ---18.32M |
| Net intangibles purchase and sale | -72.73%-76M | 2.22%-44M | -28.57%-45M | -40.00%-35M | 13.79%-25M | 85.57%-29M | -1,464.32%-201M | ---12.85M |
| Net investment product transactions | 0.00%-6M | 0.00%-6M | 0.00%-6M | 0.00%-6M | 0.00%-6M | 0.00%-6M | 0.97%-6M | ---6.06M |
| Net changes in other investments | 127.27%6M | -2,100.00%-22M | 0.00%-1M | 0.00%-1M | ---1M | ---- | ---- | ---1K |
| Investing cash flow | -47.87%-139M | -30.56%-94M | -67.44%-72M | -19.44%-43M | 0.00%-36M | 84.87%-36M | -539.29%-238M | ---37.23M |
| Financing cash flow | ||||||||
| Net common stock issuance | --0 | --6M | --0 | --0 | -58.18%23M | --55M | ---- | ---- |
| Increase or decrease of lease financing | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 |
| Cash dividends paid | 2.08%-47M | ---48M | ---- | ---- | 69.57%-7M | -91.67%-23M | 44.75%-12M | ---21.72M |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | 0.00%-1M | 0.00%-1M | ---1M | ---- |
| Financing cash flow | -11.90%-47M | ---42M | --0 | --0 | -51.61%15M | 338.46%31M | 40.15%-13M | ---21.72M |
| Net cash flow | ||||||||
| Beginning cash position | 40.10%842M | 20.44%601M | 4.83%499M | -20.80%476M | 43.44%601M | -18.96%419M | 15.99%517M | --445.72M |
| Current changes in cash | -68.60%76M | 137.25%242M | 343.48%102M | 118.70%23M | -167.58%-123M | 287.63%182M | -235.87%-97M | --71.39M |
| Cash adjustments other than cash changes | ---- | ---1M | ---- | ---- | ---2M | ---- | ---1M | ---- |
| End cash Position | 9.03%918M | 40.10%842M | 20.44%601M | 4.83%499M | -20.80%476M | 43.44%601M | -18.97%419M | --517.11M |
| Free cash flow | -60.58%123M | 186.24%312M | 263.33%109M | 122.90%30M | -183.44%-131M | 301.28%157M | -178.65%-78M | --99.17M |
| Currency Unit | 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 |