Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (FY)Mar 20, 2025 | (FY)Mar 20, 2024 | (FY)Mar 20, 2023 | (FY)Mar 20, 2022 | (FY)Mar 20, 2021 | (FY)Mar 20, 2020 | (FY)Mar 20, 2019 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||||
| Cash from operating activities | -6.29%88.38M | 5.83%94.31M | 125.41%89.11M | -38.73%39.53M | -23.58%64.52M | 17.41%84.43M | 71.91M |
| Net profit before non-cash adjustment | 37.08%124.73M | 247.75%90.99M | -24.68%26.16M | -29.19%34.74M | 450.71%49.06M | -135.65%-13.99M | --39.24M |
| Total adjustment of non-cash items | -566.32%-45.15M | -81.80%9.68M | 164.67%53.2M | 5.85%20.1M | -72.84%18.99M | 670.52%69.91M | ---12.25M |
| -Depreciation and amortization | -4.82%10.35M | -8.37%10.88M | -6.78%11.87M | 15.68%12.74M | 12.01%11.01M | -0.94%9.83M | --9.92M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | --43.94M | --0 | ---- | ---- | --5.97M |
| -Disposal profit | ---892K | --0 | ---- | 145.57%442K | -101.71%-970K | 6,358.63%56.58M | ---904K |
| -Pension and employee benefit expenses | 7.53%7.86M | 59.95%7.31M | -10.36%4.57M | -18.13%5.1M | -43.44%6.22M | --11M | ---- |
| -Other non-cash items | -634.95%-62.47M | -18.45%-8.5M | -492.56%-7.18M | -32.99%1.83M | 136.38%2.73M | 72.48%-7.5M | ---27.25M |
| Changes in working capital | 238.53%8.81M | -165.25%-6.36M | 163.69%9.75M | -333.85%-15.3M | -112.37%-3.53M | -36.54%28.51M | --44.92M |
| -Change in receivables | 172.11%102.91M | -334.43%-142.72M | 80.36%60.88M | 136.00%33.76M | -238.76%-93.77M | -9.18%67.58M | --74.41M |
| -Change in inventory | 51.77%-7.81M | -222.07%-16.18M | 66.74%-5.03M | -138.32%-15.11M | -149.93%-6.34M | -61.23%12.7M | --32.75M |
| -Change in prepaid assets | 1,288.25%3.74M | -394.39%-315K | -62.46%107K | 119.57%285K | -134.21%-1.46M | 128.63%4.26M | ---14.87M |
| -Change in payables | -157.06%-85.79M | 445.56%150.34M | -44.64%-43.51M | -155.26%-30.08M | 204.48%54.43M | -8.61%-52.1M | ---47.97M |
| -Provision for loans, leases and other losses | -101.55%-6K | 269.74%387K | -268.89%-228K | -99.66%135K | 7,414.53%39.3M | --523K | ---- |
| -Changes in other current assets | -298.60%-4.24M | 186.03%2.14M | 42.12%-2.48M | -199.58%-4.29M | 196.79%4.31M | -850.93%-4.45M | --593K |
| Dividends paid (cash flow from operating activities) | |||||||
| Dividends received (cash flow from operating activities) | |||||||
| Interest paid (cash flow from operating activities) | 64.22%-219K | 21.24%-612K | 12.70%-777K | 11.35%-890K | -13.32%-1M | -75.45%-886K | -505K |
| Interest received (cash flow from operating activities) | 23.81%494K | -6.99%399K | -6.54%429K | -9.11%459K | -5.43%505K | -68.31%534K | 1.69M |
| Tax refund paid | -1,093.20%-47.63M | 127.93%4.8M | 47.73%-17.17M | -529.90%-32.85M | 141.95%7.64M | 28.99%-18.22M | -25.65M |
| Other operating cash inflow (outflow) | 58.43M | 0 | 0 | -1K | 0 | 0 | -1K |
| Operating cash flow | 0.57%99.45M | 38.13%98.89M | 1,045.12%71.59M | -91.28%6.25M | 8.81%71.67M | 38.83%65.86M | --47.44M |
| Investing cash flow | |||||||
| Net PPE purchase and sale | -39.79%-5.27M | 11.13%-3.77M | 56.37%-4.24M | -180.32%-9.72M | 350.62%12.1M | -10.01%-4.83M | ---4.39M |
| Net intangibles purchase and sale | 5.46%-23.01M | -117.35%-24.33M | ---11.2M | --0 | 44.46%-50.96M | -5,209.38%-91.75M | ---1.73M |
| Net investment product transactions | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | -84.47%1M | --6.44M | ---- |
| Net changes in other investments | -216.31%-4.12M | 169.87%3.54M | 65.27%-5.06M | -196.62%-14.58M | -211.73%-4.92M | -106.81%-1.58M | --23.14M |
| Investing cash flow | -33.20%-31.39M | -20.84%-23.56M | 16.30%-19.5M | 45.54%-23.3M | 53.36%-42.78M | -638.64%-91.71M | --17.03M |
| Financing cash flow | |||||||
| Net issuance payments of debt | 7.14%-65M | -250.00%-70M | 0.00%-20M | 0.00%-20M | -113.89%-20M | 796.01%144.04M | ---20.7M |
| Increase or decrease of lease financing | 13.06%-2.33M | 8.60%-2.68M | 4.15%-2.93M | 17.46%-3.06M | -145.85%-3.71M | -81.13%-1.51M | ---832K |
| Cash dividends paid | -100.00%-2.4M | 0.00%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 0.00%-1.2M | 50.00%-1.2M | ---2.4M |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | --1K |
| Financing cash flow | 5.62%-69.73M | -206.16%-73.88M | 0.52%-24.13M | 2.60%-24.26M | -117.62%-24.91M | 690.71%141.33M | ---23.93M |
| Net cash flow | |||||||
| Beginning cash position | 0.80%183.35M | 18.17%181.9M | -21.16%153.94M | 2.08%195.24M | 152.41%191.26M | 115.07%75.77M | --35.23M |
| Current changes in cash | -214.62%-1.66M | -94.81%1.45M | 167.70%27.96M | -1,136.98%-41.3M | -96.55%3.98M | 184.87%115.49M | --40.54M |
| Cash adjustments other than cash changes | ---- | ---1K | ---- | 0.00%-1K | ---1K | ---- | ---- |
| End cash Position | -0.91%181.69M | 0.80%183.35M | 18.17%181.9M | -21.16%153.94M | 2.08%195.24M | 152.41%191.26M | --75.77M |
| Free cash flow | -0.71%70.29M | 26.06%70.79M | 1,721.66%56.16M | -120.23%-3.46M | 151.02%17.11M | -183.85%-33.54M | --40M |
| Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |