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 | 43.54%8.2B | -14.14%5.71B | -7.18%6.66B | 57.17%7.17B | 77.30%4.56B | 98.99%2.57B | -66.30%1.29B | -11.43%3.84B | 40.24%4.33B | 209.21%3.09B |
| Net profit before non-cash adjustment | 13.85%6.35B | -9.48%5.57B | -13.85%6.16B | -3.48%7.15B | 409.35%7.41B | 1.25%1.45B | 537.80%1.44B | -134.24%-328M | -55.38%958M | 217.84%2.15B |
| Total adjustment of non-cash items | 15.73%1.17B | -7.08%1.01B | -8.88%1.09B | 0.76%1.19B | -31.90%1.19B | 17.41%1.74B | -47.98%1.48B | 141.24%2.85B | 202.05%1.18B | -58.76%391M |
| -Depreciation and amortization | 5.36%1.08B | 1.38%1.03B | -20.61%1.01B | 16.21%1.28B | 19.61%1.1B | -10.96%918M | -12.63%1.03B | 43.90%1.18B | 8.90%820M | 0.53%753M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | -80.95%20M | -86.50%105M | 764.44%778M | -94.74%90M | --1.71B | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -836.23%-508M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | 6,833.33%416M | --6M | ---- | ---- |
| -Disposal profit | 225.81%78M | -300.00%-62M | 143.06%31M | -1,300.00%-72M | -90.16%6M | 154.95%61M | -248.00%-111M | -78.20%75M | 982.05%344M | -250.00%-39M |
| -Remuneration paid in stock | 29.29%128M | 13.79%99M | --87M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 72.22%155M |
| -Other non-cash items | -122.64%-118M | -23.26%-53M | -43.33%-43M | -25.00%-30M | -41.18%-24M | -130.36%-17M | 145.90%56M | -817.65%-122M | -43.33%17M | 119.61%30M |
| Changes in working capital | 178.51%687M | -47.55%-875M | 49.45%-593M | 70.91%-1.17B | -548.39%-4.03B | 61.72%-622M | -223.67%-1.63B | -40.08%1.31B | 298.00%2.19B | -70.58%551M |
| -Change in receivables | 26.38%-2.61B | -1,557.94%-3.55B | 18.94%-214M | 83.87%-264M | -353.01%-1.64B | 33.68%647M | 307.73%484M | -152.71%-233M | -76.02%442M | 108.25%1.84B |
| -Change in inventory | -122.30%-31M | 124.47%139M | -382.59%-568M | 309.38%201M | -380.00%-96M | 98.06%-20M | -974.58%-1.03B | 124.95%118M | -155.71%-473M | 177.75%849M |
| -Change in payables | 381.82%31M | 96.96%-11M | -406.78%-362M | -58.45%118M | 158.68%284M | -59.74%-484M | -187.32%-303M | 642.19%347M | 86.86%-64M | -105.49%-487M |
| -Change in accrued expense | -0.64%2.03B | 597.95%2.04B | 2,554.55%292M | 100.35%11M | -2,083.22%-3.12B | -68.24%-143M | -108.70%-85M | -57.07%977M | 305.97%2.28B | -138.95%-1.11B |
| -Provision for loans, leases and other losses | 181.23%959M | 130.41%341M | 716.67%148M | -103.51%-24M | 316.46%683M | 993.33%164M | -58.33%15M | -72.52%36M | --131M | ---- |
| -Changes in other current assets | -172.51%-124M | 255.45%171M | 86.50%-110M | -77.56%-815M | 40.31%-459M | -158.05%-769M | -7.58%-298M | -134.75%-277M | 80.43%-118M | -177.88%-603M |
| -Changes in other current liabilities | 8,880.00%439M | -102.26%-5M | 155.25%221M | -227.39%-400M | 1,947.06%314M | 95.81%-17M | -217.34%-406M | 34,700.00%346M | -101.85%-1M | 117.82%54M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 33.33%-10M | 25.00%-15M | 25.93%-20M | 0.00%-27M | -22.73%-27M | -22.22%-22M | -38.46%-18M | -8.33%-13M | 20.00%-12M | 11.76%-15M |
| Interest received (cash flow from operating activities) | 78.26%123M | 2.99%69M | 6.35%67M | 8.62%63M | -3.33%58M | 9.09%60M | 10.00%55M | 4.17%50M | -4.00%48M | -1.96%50M |
| Tax refund paid | 6.13%-2.19B | -175.56%-2.33B | 75.77%-847M | -448.67%-3.5B | 38.57%-637M | -20.16%-1.04B | -153.82%-863M | 21.30%-340M | -432M | 0 |
| Other operating cash inflow (outflow) | 0 | 0 | -2M | 0 | 0 | -1M | 0 | 0 | -200.00%-1M | 1M |
| Operating cash flow | 78.33%6.12B | -41.33%3.43B | 57.72%5.85B | -6.19%3.71B | 151.49%3.96B | 236.83%1.57B | -86.79%467M | -10.19%3.53B | 25.92%3.94B | 312.81%3.13B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 18.52%-154M | -48.82%-189M | 78.90%-127M | 79.79%-602M | -106.52%-2.98B | -40.55%-1.44B | -683.21%-1.03B | -39.36%-131M | 88.03%-94M | 13.16%-785M |
| Net intangibles purchase and sale | 39.77%-159M | -30.05%-264M | 24.54%-203M | 37.59%-269M | -31.80%-431M | -42.17%-327M | -219.44%-230M | 55.00%-72M | 9.60%-160M | 26.25%-177M |
| Net business purchase and sale | -772.00%-672M | --100M | --0 | ---296M | ---- | ---- | 23.07%-917M | -178.50%-1.19B | ---428M | ---- |
| Net investment product transactions | -34,014.29%-2.37B | -74.07%7M | --27M | --0 | 150.00%2M | 97.55%-4M | -8,050.00%-163M | ---2M | ---- | --103M |
| Net changes in other investments | 335.71%61M | 112.61%14M | -170.73%-111M | -143.16%-41M | 1,457.14%95M | 79.41%-7M | 60.00%-34M | -165.63%-85M | 28.89%-32M | -87.50%-45M |
| Investing cash flow | -893.37%-3.3B | 19.81%-332M | 65.73%-414M | 63.53%-1.21B | -86.07%-3.31B | 24.89%-1.78B | -59.92%-2.37B | -107.56%-1.48B | 21.02%-714M | 22.60%-904M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -6.33%-3.19B | -3,900.00%-3B | 94.23%-75M | -144.83%-1.3B | 1,815.98%2.9B | -108.96%-169M | 400.48%1.89B | 23.88%-628M | -412.42%-825M | -1.26%-161M |
| Net common stock issuance | --0 | ---810M | --0 | ---- | 67.86%141M | 7.69%84M | 105.26%78M | -75.00%38M | 157.63%152M | 7.27%59M |
| Cash dividends paid | 33.26%-1.44B | 3.96%-2.16B | -3.36%-2.25B | -406.29%-2.17B | -24.71%-429M | 0.00%-344M | -0.88%-344M | -1.49%-341M | -0.90%-336M | -0.60%-333M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11.11%-8M | ---9M | ---- |
| Net other fund-raising expenses | 0.00%-3M | -50.00%-3M | -100.00%-2M | 75.00%-1M | 0.00%-4M | 0.00%-4M | 97.80%-4M | 22.22%-182M | -963.64%-234M | -2,300.00%-22M |
| Financing cash flow | 22.40%-4.63B | -157.06%-5.97B | 33.14%-2.32B | -233.17%-3.47B | 702.31%2.61B | -126.78%-433M | 244.25%1.62B | 10.46%-1.12B | -173.96%-1.25B | -5.30%-457M |
| Net cash flow | ||||||||||
| Beginning cash position | -27.96%7.4B | 43.76%10.27B | -11.65%7.14B | 67.44%8.08B | -11.79%4.83B | -5.08%5.47B | 19.30%5.77B | 68.63%4.83B | 159.37%2.87B | -43.22%1.11B |
| Current changes in cash | 37.01%-1.81B | -191.98%-2.87B | 421.34%3.12B | -129.83%-970M | 608.13%3.25B | -123.78%-640M | -130.72%-286M | -52.72%931M | 11.62%1.97B | 308.76%1.76B |
| Effect of exchange rate changes | 114.29%15M | 0.00%7M | -75.00%7M | 2,700.00%28M | 125.00%1M | 50.00%-4M | -900.00%-8M | 150.00%1M | 0.00%-2M | -150.00%-2M |
| Cash adjustments other than cash changes | 281.82%20M | -1,200.00%-11M | --1M | ---- | 400.00%3M | -200.00%-1M | 0.00%1M | --1M | ---- | ---1M |
| End cash Position | -23.95%5.63B | -27.96%7.4B | 43.76%10.27B | -11.65%7.14B | 67.44%8.08B | -11.79%4.83B | -5.08%5.47B | 19.30%5.77B | 68.63%4.83B | 159.37%2.87B |
| Free cash flow | 94.93%5.81B | -45.83%2.98B | 93.77%5.5B | 419.20%2.84B | 379.08%547M | 75.16%-196M | -123.69%-789M | -9.51%3.33B | 70.18%3.68B | 522.46%2.16B |
| 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 |