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 | -74.58%4.08B | 79.28%16.07B | -7.35%8.96B | -42.65%9.67B | 406.70%16.87B | -35.37%3.33B | -4.26%5.15B | 48.13%5.38B | -16.91%3.63B | 25.32%4.37B |
| Net profit before non-cash adjustment | -20.34%6.54B | -35.09%8.21B | -2.69%12.65B | 101.68%13B | 172.90%6.45B | -46.61%2.36B | 26.36%4.42B | 21.82%3.5B | 6.84%2.87B | -6.24%2.69B |
| Total adjustment of non-cash items | 18.33%5.07B | 18.88%4.28B | 14.57%3.6B | -13.63%3.14B | -2.88%3.64B | 104.03%3.75B | -37.18%1.84B | 22.75%2.92B | -20.84%2.38B | 15.24%3.01B |
| -Depreciation and amortization | 8.11%4.59B | 21.43%4.24B | 16.62%3.5B | 9.30%3B | -0.25%2.74B | 1.59%2.75B | 3.60%2.71B | 3.04%2.61B | 5.27%2.54B | 16.95%2.41B |
| -Reversal of impairment losses recognized in profit and loss | -96.05%6M | 623.81%152M | --21M | --0 | -38.29%427M | 26.74%692M | 1,416.67%546M | -77.36%36M | -19.70%159M | 395.00%198M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -79.66%36M |
| -Disposal profit | -24.49%37M | -37.97%49M | -29.46%79M | -67.72%112M | 402.90%347M | 104.18%69M | -2,042.35%-1.65B | 113.69%85M | -15,425.00%-621M | -108.00%-4M |
| -Net exchange gains and losses | 156.30%228M | -243.22%-405M | -6.31%-118M | -101.82%-111M | ---55M | --0 | --0 | -266.67%-25M | -77.94%15M | 395.65%68M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 37.50%132M |
| -Other non-cash items | -14.05%208M | 93.60%242M | -14.38%125M | -18.44%146M | -24.79%179M | 0.85%238M | 9.26%236M | -26.53%216M | 71.93%294M | -19.34%171M |
| Changes in working capital | -310.58%-7.53B | 149.01%3.57B | -12.70%-7.29B | -195.43%-6.47B | 343.36%6.78B | -151.44%-2.79B | -5.73%-1.11B | 35.47%-1.05B | -22.29%-1.62B | 33.33%-1.33B |
| -Change in receivables | 291.16%908M | 36.24%-475M | -4,282.35%-745M | -100.67%-17M | 425.32%2.53B | -343.89%-778M | 195.80%319M | 75.30%-333M | -591.28%-1.35B | 83.30%-195M |
| -Change in inventory | -124.28%-1.79B | 222.33%7.38B | 22.16%-6.04B | -451.02%-7.75B | 179.98%2.21B | -82.19%-2.76B | -5.94%-1.52B | -32.13%-1.43B | -112.77%-1.08B | 76.99%-509M |
| -Change in prepaid assets | 193.75%15M | -245.45%-16M | -47.62%11M | 158.33%21M | -160.00%-36M | 172.73%60M | 204.76%22M | ---21M | ---- | ---- |
| -Change in payables | -22.54%-4.96B | -690.23%-4.05B | -127.63%-512M | 32.74%1.85B | -7.55%1.4B | 91.38%1.51B | 222.04%789M | -69.60%245M | 408.81%806M | -120.08%-261M |
| -Provision for loans, leases and other losses | -1,067.86%-327M | -212.00%-28M | 125.77%25M | -242.65%-97M | -13.92%68M | 141.80%79M | -894.74%-189M | -108.80%-19M | --216M | ---- |
| -Changes in other current assets | -249.42%-895M | 758.24%599M | 86.04%-91M | -327.97%-652M | 127.29%286M | -125.38%-1.05B | -270.33%-465M | 183.74%273M | -323.38%-326M | 77.01%-77M |
| -Changes in other current liabilities | -405.13%-476M | 178.57%156M | -68.18%56M | -46.01%176M | 113.07%326M | 325.00%153M | -128.57%-68M | 114.41%238M | 138.81%111M | -167.61%-286M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -14.44%-539M | -65.85%-471M | -30.28%-284M | 25.60%-218M | 18.38%-293M | -9.79%-359M | -6.51%-327M | -9.64%-307M | 17.65%-280M | -6.92%-340M |
| Interest received (cash flow from operating activities) | 20.09%269M | 31.76%224M | 46.55%170M | 10.48%116M | -7.89%105M | 0.00%114M | 16.33%114M | 18.07%98M | -13.54%83M | 31.51%96M |
| Tax refund paid | 48.01%-1.78B | 27.09%-3.42B | -79.10%-4.7B | -198.63%-2.62B | 39.53%-878M | -13.79%-1.45B | -43.53%-1.28B | 7.49%-889M | 34.98%-961M | -79.81%-1.48B |
| Other operating cash inflow (outflow) | 14.29%8M | 40.00%7M | -16.67%5M | -85.00%6M | -4.76%40M | -2.33%42M | -17.31%43M | -41.57%52M | -39.46%89M | 2.08%147M |
| Operating cash flow | -83.54%2.04B | 198.34%12.41B | -40.22%4.16B | -56.09%6.96B | 846.36%15.84B | -54.82%1.67B | -14.51%3.71B | 69.10%4.33B | -8.33%2.56B | 9.01%2.8B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 32.88%-3.69B | -46.60%-5.49B | 33.33%-3.75B | -131.63%-5.62B | 30.89%-2.43B | -27.37%-3.51B | 2.68%-2.76B | -413.79%-2.83B | 75.34%-551M | -12.15%-2.23B |
| Net intangibles purchase and sale | 3.02%-514M | -3.72%-530M | -3.23%-511M | 41.70%-495M | -117.69%-849M | 35.22%-390M | -64.48%-602M | 14.29%-366M | 0.00%-427M | -53.05%-427M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---7M | ---- | ---- | ---- | ---19M | ---- |
| Net investment product transactions | 263.89%236M | -141.86%-144M | 166.28%344M | -1,341.67%-519M | -117.06%-36M | -85.95%211M | 1,530.48%1.5B | -5.00%-105M | -221.95%-100M | 119.95%82M |
| Advance cash and loans provided to other parties | -41.86%-61M | -616.67%-43M | -200.00%-6M | 0.00%-2M | 50.00%-2M | 89.19%-4M | -1,750.00%-37M | 33.33%-2M | 66.67%-3M | 10.00%-9M |
| Repayment of advance payments to other parties and cash income from loans | 1,500.00%48M | -25.00%3M | -87.10%4M | 933.33%31M | -25.00%3M | -33.33%4M | -14.29%6M | 0.00%7M | -22.22%7M | 12.50%9M |
| Net changes in other investments | -90.91%-210M | -339.13%-110M | 118.78%46M | -308.33%-245M | 59.46%-60M | -208.33%-148M | 73.18%-48M | -34.59%-179M | -224.39%-133M | 46.05%-41M |
| Investing cash flow | 33.70%-4.19B | -63.24%-6.31B | 43.51%-3.87B | -102.81%-6.85B | 11.99%-3.38B | -98.35%-3.84B | 44.36%-1.93B | -183.52%-3.48B | 53.21%-1.23B | 5.07%-2.62B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 173.61%3.24B | -167.63%-4.4B | 605.43%6.51B | 82.81%-1.29B | -345.06%-7.49B | 418.87%3.06B | -296.52%-959M | 184.43%488M | -152.21%-578M | 1,116.48%1.11B |
| Net common stock issuance | 40.00%-3M | -66.67%-5M | 50.00%-3M | -20.00%-6M | -66.67%-5M | 40.00%-3M | -25.00%-5M | -33.33%-4M | 50.00%-3M | -100.00%-6M |
| Cash dividends paid | -15.36%-1.72B | -8.52%-1.49B | -49.84%-1.37B | -22.92%-917M | -8.27%-746M | 0.00%-689M | -20.03%-689M | -0.17%-574M | 16.72%-573M | -72.00%-688M |
| Cash dividends for minorities | -60.00%-8M | 0.00%-5M | ---5M | --0 | --0 | --0 | 50.00%-1M | 33.33%-2M | 25.00%-3M | ---4M |
| Net other fund-raising expenses | -5.72%-499M | 0.63%-472M | -83.40%-475M | -133.33%-259M | 21.83%-111M | 18.39%-142M | -2.35%-174M | 24.11%-170M | -37.42%-224M | -10.14%-163M |
| Financing cash flow | 115.86%1.01B | -237.03%-6.38B | 288.38%4.65B | 70.44%-2.47B | -475.72%-8.36B | 221.66%2.22B | -597.71%-1.83B | 81.03%-262M | -661.38%-1.38B | 153.48%246M |
| Net cash flow | ||||||||||
| Beginning cash position | -0.63%12.03B | 69.35%12.11B | -21.93%7.15B | 87.14%9.16B | 0.43%4.89B | -5.31%4.87B | 19.43%5.15B | -5.03%4.31B | 10.58%4.54B | -12.33%4.1B |
| Current changes in cash | -297.54%-1.13B | -105.77%-285M | 309.36%4.94B | -157.45%-2.36B | 6,529.03%4.11B | 208.77%62M | -109.56%-57M | 1,454.55%596M | -110.43%-44M | 164.43%422M |
| Effect of exchange rate changes | 173.68%572M | 1,392.86%209M | -96.03%14M | 129.22%353M | 485.00%154M | 81.40%-40M | -188.84%-215M | 232.24%242M | 8.96%-183M | -357.69%-201M |
| Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | ---- | 0.00%-1M | 0.00%-1M | 0.00%-1M | -100.47%-1M | --213M |
| End cash Position | -4.66%11.47B | -0.63%12.03B | 69.35%12.11B | -21.93%7.15B | 87.14%9.16B | 0.43%4.89B | -5.31%4.87B | 19.43%5.15B | -5.03%4.31B | 10.58%4.54B |
| Free cash flow | -134.62%-2.21B | 5,497.46%6.37B | -114.79%-118M | -93.38%798M | 634.78%12.05B | -806.58%-2.25B | -71.69%319M | 544.00%1.13B | 186.89%175M | -70.81%61M |
| 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 |