Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
SHANGHAI PECHEM
00338
| (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 | 22.16%13.96B | -10.92%11.42B | 12.48%12.83B | -5.67%11.4B | 7.37%12.09B | -0.48%11.26B | -2.02%11.31B | -19.09%11.54B | 18.03%14.27B | -9.64%12.09B |
| Net profit before non-cash adjustment | -17.21%12.83B | 12.22%15.5B | 2.79%13.81B | 4.43%13.44B | 25.18%12.87B | 0.72%10.28B | -16.35%10.21B | 8.52%12.2B | 15.49%11.24B | -15.99%9.74B |
| Total adjustment of non-cash items | 11.95%12.26B | 7.14%10.95B | 13.48%10.22B | -4.88%9B | 28.60%9.47B | 11.41%7.36B | 26.55%6.61B | 3.59%5.22B | 24.85%5.04B | -15.76%4.04B |
| -Depreciation and amortization | 14.06%11.14B | 14.36%9.77B | 7.09%8.54B | 4.70%7.97B | 9.25%7.62B | 8.14%6.97B | 9.44%6.45B | 13.75%5.89B | 4.42%5.18B | -3.30%4.96B |
| -Reversal of impairment losses recognized in profit and loss | --475M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Share of associates | ---- | ---- | ---- | ---- | --898M | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | -164.77%-193M | -43.24%298M | 393.30%525M | 87.21%-179M | -10,661.54%-1.4B | -101.83%-13M | 169.95%710M | -3,600.00%-1.02B | -12.12%29M | -88.85%33M |
| -Net exchange gains and losses | 127.32%103M | -338.37%-377M | 38.57%-86M | -18.64%-140M | -281.54%-118M | 153.72%65M | -357.45%-121M | 195.92%47M | -139.20%-49M | 495.24%125M |
| -Other non-cash items | -41.95%732M | 1.78%1.26B | -8.09%1.24B | -45.38%1.35B | 632.34%2.47B | 178.55%337M | -243.96%-429M | 350.42%298M | 88.99%-119M | -65.29%-1.08B |
| Changes in working capital | 25.88%-11.13B | -34.05%-15.02B | -1.51%-11.21B | -7.77%-11.04B | -60.38%-10.24B | -16.07%-6.39B | 6.38%-5.5B | -191.66%-5.88B | -19.66%-2.02B | 43.83%-1.68B |
| -Change in receivables | 97.58%-149M | -403.44%-6.15B | -1,729.33%-1.22B | 105.27%75M | -202.60%-1.42B | 1,000.79%1.39B | 184.56%126M | -132.25%-149M | 148.39%462M | -87.60%186M |
| -Change in inventory | -290.49%-2.5B | 235.74%1.31B | 43.33%-968M | -182.31%-1.71B | -482.91%-605M | 134.88%158M | -3.90%-453M | -152.85%-436M | 848.28%825M | 108.55%87M |
| -Change in payables | 226.85%1.73B | -1,523.96%-1.37B | -82.02%96M | 40.16%534M | -35.86%381M | -44.74%594M | 212.45%1.08B | -1,465.71%-956M | -86.56%70M | 61.80%521M |
| -Provision for loans, leases and other losses | -251.10%-479M | -43.79%317M | -6.16%564M | 38.48%601M | 28.40%434M | 11.92%338M | 15.27%302M | -5.07%262M | -66.18%276M | 3,647.83%816M |
| -Changes in other current assets | -9.34%-8.44B | 3.60%-7.72B | 5.18%-8.01B | -21.96%-8.44B | -10.86%-6.92B | -62.52%-6.24B | -57.59%-3.84B | -15.87%-2.44B | -11.74%-2.1B | 17.05%-1.88B |
| -Changes in other current liabilities | 8.27%-1.3B | 15.27%-1.42B | 20.40%-1.67B | 0.43%-2.1B | 19.55%-2.11B | 3.36%-2.62B | -25.46%-2.71B | -39.90%-2.16B | -9.43%-1.54B | 6.49%-1.41B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -39.83%-165M | -25.53%-118M | -5.62%-94M | -23.61%-89M | -84.62%-72M | -21.88%-39M | -6.67%-32M | 11.76%-30M | 24.44%-34M | 37.50%-45M |
| Interest received (cash flow from operating activities) | 41.75%893M | 59.90%630M | 3.14%394M | 11.37%382M | -18.91%343M | 44.86%423M | 2.46%292M | -7.77%285M | -22.75%309M | -31.62%400M |
| Tax refund paid | -5.07%-4.64B | -11.10%-4.42B | -2.61%-3.97B | -86.29%-3.87B | 18.60%-2.08B | 30.16%-2.55B | -99.62%-3.66B | 27.39%-1.83B | 9.47%-2.52B | 51.45%-2.79B |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00%1M |
| Operating cash flow | 33.56%10.05B | -17.81%7.52B | 16.99%9.15B | -23.90%7.82B | 13.12%10.28B | 14.82%9.09B | -20.60%7.91B | -17.07%9.97B | 24.46%12.02B | 18.48%9.66B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 17.10%-2.37B | -57.28%-2.85B | -73.26%-1.81B | 59.84%-1.05B | 5.23%-2.61B | -122.75%-2.75B | 32.59%-1.24B | -119.66%-1.83B | 11.56%-834M | 28.83%-943M |
| Net intangibles purchase and sale | -22.58%-1.69B | 30.48%-1.38B | -319.41%-1.99B | 57.49%-474M | -205.48%-1.12B | 49.79%-365M | -84.99%-727M | -1.81%-393M | -89.22%-386M | 46.88%-204M |
| Net business purchase and sale | -1,163.33%-1.9B | 88.86%-150M | -10,253.85%-1.35B | -100.82%-13M | 289.32%1.58B | -324.53%-833M | 8.80%371M | 159.82%341M | -174.61%-570M | 43.61%764M |
| Net investment product transactions | 340.55%6.7B | -273.69%-2.78B | -747.83%-745M | 180.49%115M | -96.57%41M | 193.72%1.19B | -178.21%-1.27B | 191.94%1.63B | 166.04%558M | 52.31%-845M |
| Advance cash and loans provided to other parties | 80.39%-351M | -291.68%-1.79B | -116.59%-457M | -111.00%-211M | 67.11%-100M | 33.62%-304M | -15.08%-458M | ---398M | ---- | -165.28%-382M |
| Net changes in other investments | -116.08%-128M | 4,322.22%796M | -98.72%18M | 112.67%1.41B | 227.50%663M | -160.54%-520M | 436.88%859M | -45.95%160M | 169.32%296M | 18.20%-427M |
| Investing cash flow | 103.23%264M | -28.92%-8.16B | -2,778.18%-6.33B | 85.72%-220M | 56.94%-1.54B | -45.25%-3.58B | -399.80%-2.46B | 47.33%-493M | 54.05%-936M | 43.65%-2.04B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 44.94%-98M | -639.39%-178M |
| Net common stock issuance | -67.57%-4.02B | ---2.4B | --0 | --0 | 99.98%-1M | -219,000.00%-4.38B | 0.00%-2M | 99.94%-2M | -1.25%-3.33B | 19.10%-3.29B |
| Cash dividends paid | -30.40%-4.71B | -8.85%-3.62B | -8.74%-3.32B | -5.31%-3.05B | 3.30%-2.9B | -5.60%-3B | -8.44%-2.84B | -22.78%-2.62B | -5.23%-2.13B | -35.13%-2.03B |
| Net other fund-raising expenses | -255.56%-70M | -49.44%45M | 128.62%89M | -117.48%-311M | -52.13%-143M | ---94M | ---- | ---- | -4,050.00%-79M | -98.74%2M |
| Financing cash flow | -47.50%-8.8B | -84.68%-5.97B | 3.95%-3.23B | -10.55%-3.37B | 59.28%-3.04B | -163.02%-7.48B | -8.43%-2.84B | 53.54%-2.62B | -2.69%-5.64B | -2.20%-5.49B |
| Net cash flow | ||||||||||
| Beginning cash position | -12.97%39.74B | 0.44%45.66B | 11.55%45.46B | 16.42%40.76B | -5.56%35.01B | 7.65%37.07B | 24.57%34.44B | 22.24%27.64B | 10.57%22.62B | -4.04%20.45B |
| Current changes in cash | 122.77%1.51B | -1,500.73%-6.61B | -109.75%-413M | -25.59%4.24B | 389.48%5.69B | -175.42%-1.97B | -61.94%2.61B | 25.93%6.85B | 155.85%5.44B | 353.52%2.13B |
| Effect of exchange rate changes | -72.24%191M | 64.20%688M | -10.66%419M | 801.92%469M | 157.78%52M | -446.15%-90M | 143.33%26M | 85.44%-60M | -1,244.44%-412M | 271.43%36M |
| Cash adjustments other than cash changes | --1M | ---- | --195M | ---- | 133.33%1M | ---3M | ---- | -100.00%-2M | 0.00%-1M | ---1M |
| End cash Position | 4.27%41.44B | -12.97%39.74B | 0.44%45.66B | 11.55%45.46B | 16.42%40.76B | -5.56%35.01B | 7.65%37.07B | 24.57%34.44B | 22.24%27.64B | 10.57%22.62B |
| Free cash flow | 82.17%5.99B | -38.57%3.29B | -15.11%5.35B | -3.90%6.3B | 9.81%6.56B | 0.32%5.97B | -23.12%5.95B | -28.31%7.74B | 26.90%10.8B | 32.10%8.51B |
| 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 |