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 | 11.00%3.24B | 7.91%2.92B | -36.13%2.71B | -10.65%4.24B | -5.52%4.74B | 4.04%5.02B | 31.64%4.82B | 22.75%3.66B | 12.22%2.98B | -32.31%2.66B |
| Net profit before non-cash adjustment | 11.70%4.76B | -10.92%4.27B | 25.54%4.79B | -6.57%3.81B | 26.97%4.08B | -17.20%3.22B | 0.41%3.88B | 25.31%3.87B | 47.02%3.09B | 10.94%2.1B |
| Total adjustment of non-cash items | -118.10%-312M | 21,450.00%1.72B | -97.32%8M | -43.35%298M | -37.16%526M | -25.60%837M | 44.42%1.13B | -37.68%779M | 31.30%1.25B | 1.60%952M |
| -Depreciation and amortization | -4.81%1.05B | 6.58%1.1B | -9.94%1.03B | 17.40%1.15B | -8.52%977M | -2.47%1.07B | -3.52%1.1B | -3.98%1.14B | -3.04%1.18B | 4.55%1.22B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 38.82%118M | -37.50%85M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 106.25%1M |
| -Disposal profit | -300.00%-416M | 68.58%-104M | -409.23%-331M | 91.74%-65M | -19,575.00%-787M | 96.55%-4M | -3,000.00%-116M | 101.13%4M | -47.30%-355M | -205.06%-241M |
| -Net exchange gains and losses | 91.41%-14M | -71.58%-163M | 5.00%-95M | -244.83%-100M | -314.29%-29M | 92.05%-7M | -2,833.33%-88M | 95.95%-3M | -669.23%-74M | 110.08%13M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 98.04%202M |
| -Other non-cash items | -204.49%-930M | 248.58%890M | 12.43%-599M | -287.40%-684M | 265.91%365M | -194.02%-220M | 165.55%234M | -194.20%-357M | 215.90%379M | -34.57%-327M |
| Changes in working capital | 60.61%-1.21B | -46.77%-3.07B | -1,800.00%-2.09B | -6.82%123M | -86.32%132M | 618.82%965M | 81.06%-186M | 27.42%-982M | -245.15%-1.35B | -135.67%-392M |
| -Change in receivables | -204.35%-24M | 101.65%23M | -293.47%-1.39B | 154.42%720M | 231.02%283M | -143.11%-216M | 180.03%501M | 35.53%-626M | -411.05%-971M | -135.71%-190M |
| -Change in inventory | 81.41%-363M | -20.70%-1.95B | -125.35%-1.62B | -378.67%-718M | -114.07%-150M | 297.77%1.07B | -4.46%-539M | 25.76%-516M | 28.42%-695M | -221.68%-971M |
| -Change in payables | 56.46%-391M | -172.19%-898M | 1,191.23%1.24B | 70.31%-114M | -1,100.00%-384M | 92.79%-32M | -292.92%-444M | -155.67%-113M | -81.65%203M | 327.10%1.11B |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -231.64%-337M |
| -Provision for loans, leases and other losses | -45.10%-148M | 39.64%-102M | -166.80%-169M | 26.50%253M | 227.87%200M | -72.77%61M | -31.91%224M | 1,165.38%329M | --26M | ---- |
| -Changes in other current assets | -103.60%-283M | 10.32%-139M | -761.11%-155M | -109.84%-18M | 112.79%183M | 19.44%86M | 228.57%72M | -166.67%-56M | --84M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -20.00%-6M | 37.50%-5M | 78.38%-8M | 19.57%-37M | 4.17%-46M | 2.04%-48M | 2.00%-49M | 25.37%-50M | 11.84%-67M | 2.56%-76M |
| Interest received (cash flow from operating activities) | 22.18%314M | 27.23%257M | -0.49%202M | -15.77%203M | 22.34%241M | -4.83%197M | 0.98%207M | 9.04%205M | 9.94%188M | -2.84%171M |
| Tax refund paid | -18.33%-1.69B | -39.82%-1.43B | 20.47%-1.02B | -73.18%-1.29B | 48.00%-742M | -19.12%-1.43B | -0.67%-1.2B | -77.61%-1.19B | -16.72%-670M | 36.64%-574M |
| Other operating cash inflow (outflow) | -1M | 0 | 0.00%-1M | 0.00%-1M | -1M | 0 | 0 | 0 | -1M | 0 |
| Operating cash flow | 6.54%1.86B | -7.14%1.74B | -39.78%1.88B | -25.69%3.12B | 12.12%4.19B | -1.14%3.74B | 43.91%3.78B | 7.97%2.63B | 11.65%2.43B | -30.11%2.18B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -30.55%-1.61B | -104.64%-1.23B | -15.74%-603M | 59.92%-521M | -34.58%-1.3B | -22.74%-966M | 13.04%-787M | 38.69%-905M | -12.76%-1.48B | -44.48%-1.31B |
| Net investment property transactions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --421M | ---- |
| Net investment product transactions | 216.67%437M | -39.21%138M | 482.05%227M | -95.67%39M | 1,425.42%900M | 636.36%59M | 89.81%-11M | -408.57%-108M | 45.83%35M | -70.00%24M |
| Net changes in other investments | 47,700.00%1.91B | 101.30%4M | -110.00%-307M | 251.80%3.07B | -29,000.00%-2.02B | 100.47%7M | 3.08%-1.48B | -280.10%-1.53B | -349.69%-402M | 87.21%161M |
| Investing cash flow | 167.58%738M | -59.88%-1.09B | -126.38%-683M | 206.85%2.59B | -169.22%-2.42B | 60.51%-900M | 10.31%-2.28B | -78.69%-2.54B | -26.51%-1.42B | -46.16%-1.12B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -485.19%-158M | -117.53%-27M | 103.08%154M | -17,757.14%-5B | 97.52%-28M | ---1.13B | ---- | 99.23%-10M | -214.37%-1.3B | 184.12%1.13B |
| Net common stock issuance | --0 | --0 | 8.93%-102M | 57.58%-112M | ---264M | --0 | --0 | ---78M | --0 | ---- |
| Increase or decrease of lease financing | 5.19%-146M | 3.14%-154M | -8.90%-159M | -28.07%-146M | -4.59%-114M | 3.54%-109M | -1.80%-113M | 7.50%-111M | 33.33%-120M | 2.70%-180M |
| Cash dividends paid | -4.83%-1.04B | -38.06%-994M | -7.95%-720M | -8.46%-667M | 0.00%-615M | 7.38%-615M | -17.73%-664M | -9.94%-564M | 0.00%-513M | -5.34%-513M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-4M | -33.33%-4M | 57.14%-3M |
| Net other fund-raising expenses | 0.00%-1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 50.00%-1M | 0.00%-2M | -100.00%-2M | 66.67%-1M | 91.18%-3M | -1,600.00%-34M |
| Financing cash flow | -14.54%-1.35B | -42.03%-1.18B | 86.03%-828M | -479.84%-5.93B | 44.94%-1.02B | -138.25%-1.86B | -1.43%-779M | 60.35%-768M | -579.46%-1.94B | 119.91%404M |
| Net cash flow | ||||||||||
| Beginning cash position | -3.11%8.57B | 6.89%8.85B | -0.40%8.28B | 9.89%8.31B | 15.57%7.56B | 14.25%6.54B | -10.36%5.73B | -12.15%6.39B | 24.58%7.27B | 9.47%5.84B |
| Current changes in cash | 337.07%1.25B | -244.11%-526M | 264.41%365M | -129.72%-222M | -24.01%747M | 35.77%983M | 206.31%724M | 26.38%-681M | -163.36%-925M | 354.83%1.46B |
| Effect of exchange rate changes | -24.40%189M | 21.95%250M | 9.63%205M | 18,600.00%187M | -97.14%1M | -62.37%35M | 1,428.57%93M | -116.28%-7M | 272.00%43M | -116.45%-25M |
| Cash adjustments other than cash changes | 0.00%1M | --1M | ---- | --2M | ---- | 200.00%1M | -103.85%-1M | 1,400.00%26M | ---2M | ---- |
| End cash Position | 16.76%10.01B | -3.11%8.57B | 6.89%8.85B | -0.40%8.28B | 9.89%8.31B | 15.57%7.56B | 14.25%6.54B | -10.36%5.73B | -12.15%6.39B | 24.58%7.27B |
| Free cash flow | -52.96%238M | -53.36%506M | -57.06%1.09B | -12.26%2.53B | 7.02%2.88B | -8.62%2.69B | 75.82%2.95B | 110.69%1.68B | 78.65%795M | -78.99%445M |
| 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 |