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 | -296.54%-377.52M | -46.38%192.08M | 458.44%358.21M | -92.81%64.14M | 247.82%892.56M | -160.77%-603.81M | 154.78%993.55M | 79.32%389.96M | -54.92%217.47M | 45.12%482.36M |
| Net profit before non-cash adjustment | -214.75%-262.09M | 166.72%228.41M | 129.93%85.63M | -232.77%-286.08M | 156.93%215.47M | -75.60%83.86M | -66.74%343.77M | 254.44%1.03B | 325.40%291.58M | -95.83%68.54M |
| Total adjustment of non-cash items | 143.93%68.77M | -285.36%-156.55M | -89.24%84.46M | 4,184.41%784.66M | -105.09%-19.21M | 4.92%377.72M | 151.71%359.99M | -307.77%-696.21M | 279.97%335.09M | 107.50%88.19M |
| -Depreciation and amortization | -20.33%108.32M | 2.36%135.96M | -37.51%132.82M | -8.19%212.55M | 11.18%231.52M | 10.36%208.23M | -3.75%188.69M | -25.62%196.05M | -6.26%263.58M | -4.00%281.18M |
| -Reversal of impairment losses recognized in profit and loss | 113.04%44.13M | --20.71M | --0 | ---- | -67.03%27.69M | --84.01M | ---- | --15.68M | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -114.24%-5.16M |
| -Disposal profit | 105.57%20.28M | -8,467.91%-364.14M | ---4.25M | --0 | -102.89%-3.02M | 53,765.98%104.5M | 100.03%194K | -683.70%-741.93M | -275.03%-94.67M | 98.57%-25.24M |
| -Net exchange gains and losses | ---- | ---- | ---- | 68.20%-1.83M | -323.31%-5.76M | -336.52%-1.36M | 112.45%575K | -10.37%-4.62M | 54.58%-4.19M | -1,296.88%-9.22M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -536.05%-174.58M |
| -Other non-cash items | -304.17%-103.95M | 215.41%50.91M | -107.69%-44.11M | 312.85%573.94M | -1,426.10%-269.65M | -110.36%-17.67M | 205.67%170.53M | -194.73%-161.39M | 703.37%170.37M | -90.09%21.21M |
| Changes in working capital | -253.22%-184.2M | -36.09%120.22M | 143.30%188.12M | -162.39%-434.44M | 165.36%696.3M | -467.64%-1.07B | 450.09%289.79M | 112.87%52.68M | -225.66%-409.2M | 341.68%325.63M |
| -Change in receivables | 58.45%311.61M | -31.53%196.66M | 5,551.32%287.2M | -99.32%5.08M | 190.78%748.81M | -25.64%257.52M | 435.31%346.33M | -161.73%-103.29M | -88.14%167.32M | 1,392.45%1.41B |
| -Change in inventory | -570.39%-171.38M | -91.91%36.43M | 472.98%450.28M | -129.24%-120.73M | 158.01%412.83M | -216.77%-711.65M | -170.05%-224.66M | -52.42%320.72M | 329.85%674.12M | -364.41%-293.29M |
| -Change in payables | -249.14%-205.89M | 84.51%-58.97M | -14.23%-380.77M | 20.66%-333.34M | 11.95%-420.14M | -276.70%-477.14M | 418.25%270.03M | 91.94%-84.85M | -30.97%-1.05B | -368.42%-804.05M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -65.18%12.24M |
| -Provision for loans, leases and other losses | -119.92%-118.54M | 68.03%-53.9M | -1,258.87%-168.59M | 132.20%14.55M | 66.31%-45.19M | -31.60%-134.12M | -27.55%-101.92M | -13.45%-79.91M | ---70.44M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---127.11M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -32.24%-120.36M | 5.51%-91.02M | 9.62%-96.32M | 0.10%-106.57M | -5.16%-106.68M | -3.26%-101.44M | 12.19%-98.24M | 9.23%-111.88M | 13.86%-123.27M | 10.63%-143.1M |
| Interest received (cash flow from operating activities) | 14.72%211.39M | 0.80%184.26M | 11.02%182.8M | 7.09%164.66M | -1.49%153.76M | 47.72%156.08M | 7.45%105.67M | 4.55%98.34M | -3.78%94.07M | -8.67%97.77M |
| Tax refund paid | -141.38%-25.1M | 61.72%-10.4M | 49.69%-27.17M | -13.67%-54M | 52.23%-47.51M | -36.36%-99.45M | 24.06%-72.93M | -102.86%-96.04M | 83.48%-47.34M | -132.45%-286.63M |
| Other operating cash inflow (outflow) | 50.37M | 0 | 100.00%-1K | -1,173.36%-22.28M | 2.08M | 0 | 0 | -150.00%-1K | 2K | 0 |
| Operating cash flow | -195.02%-261.23M | -34.15%274.92M | 808.69%417.52M | -94.86%45.95M | 237.87%894.22M | -169.89%-648.61M | 231.00%928.05M | 98.95%280.38M | -6.30%140.93M | -87.06%150.4M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -984.54%-201.28M | -107.67%-18.56M | 253.12%242.08M | -1.14%-158.1M | 16.66%-156.32M | -48.64%-187.56M | -106.32%-126.18M | 1,366.60%2B | 212.54%136.16M | 97.59%-120.98M |
| Net investment product transactions | -88.19%56.61M | 46.08%479.28M | 19,186.62%328.1M | -105.59%-1.72M | 193.80%30.73M | 832.26%10.46M | 100.07%1.12M | -1,613.06%-1.5B | 159.89%99.1M | 458.78%38.13M |
| Net changes in other investments | 124.95%6.27M | -181.98%-25.13M | -125.11%-8.91M | 211.83%35.49M | -213.52%-31.73M | 61.29%-10.12M | -249.39%-26.15M | 965.96%17.5M | -94.60%1.64M | 144.63%30.39M |
| Investing cash flow | -131.77%-138.4M | -22.39%435.59M | 551.45%561.26M | 20.97%-124.33M | 15.97%-157.32M | -23.82%-187.22M | -129.36%-151.21M | 117.39%514.99M | 551.54%236.9M | 98.98%-52.46M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -30.74%-63M | 90.26%-48.19M | -60.13%-494.8M | -180.51%-309M | 1,646.65%383.82M | 17.28%-24.82M | 94.21%-30M | -92.57%-518M | 68.83%-269M | -217.11%-863M |
| Net common stock issuance | -16.33%-691K | -113.67%-594K | 38.90%-278K | -14.32%-455K | 15.68%-398K | 37.07%-472K | 57.87%-750K | -190.85%-1.78M | 20.21%-612K | 23.45%-767K |
| Increase or decrease of lease financing | -2.60%-27.49M | -23.57%-26.8M | 12.26%-21.69M | -32.51%-24.72M | 17.68%-18.65M | -41.62%-22.66M | -28.43%-16M | 53.35%-12.46M | 42.69%-26.7M | 5.85%-46.59M |
| Cash dividends paid | -1.41%-120.79M | 1.02%-119.11M | -0.63%-120.33M | 25.00%-119.59M | -32.58%-159.44M | -0.01%-120.26M | -1.59%-120.25M | -0.15%-118.37M | 0.33%-118.19M | -0.25%-118.58M |
| Net other fund-raising expenses | 0.00%-1K | 0.00%-1K | 0.00%-1K | 50.00%-1K | -100.00%-2K | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
| Financing cash flow | -8.88%-211.98M | 69.44%-194.69M | -40.40%-637.09M | -320.99%-453.76M | 222.07%205.33M | -0.72%-168.21M | 74.33%-167M | -56.96%-650.61M | 59.72%-414.5M | -133.36%-1.03B |
| Net cash flow | ||||||||||
| Beginning cash position | 23.89%2.68B | 18.80%2.16B | -22.65%1.82B | 67.00%2.35B | -41.66%1.41B | 33.74%2.41B | 8.66%1.8B | -2.16%1.66B | -35.41%1.7B | -62.60%2.63B |
| Current changes in cash | -218.57%-611.6M | 50.96%515.83M | 164.21%341.69M | -156.48%-532.13M | 193.84%942.22M | -264.64%-1B | 321.27%609.84M | 494.67%144.76M | 96.06%-36.68M | 78.83%-931M |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | 185.74%523K | 57.67%-610K | -29.94%-1.44M | -2,672.50%-1.11M | -103.94%-40K | -6.11%1.01M |
| Cash adjustments other than cash changes | ---1K | ---- | 200.00%1K | -200.00%-1K | 133.33%1K | -200.00%-3K | ---1K | ---- | ---- | ---- |
| End cash Position | -22.86%2.06B | 23.89%2.68B | 18.80%2.16B | -22.65%1.82B | 67.00%2.35B | -41.66%1.41B | 33.74%2.41B | 8.66%1.8B | -2.16%1.66B | -35.41%1.7B |
| Free cash flow | -283.58%-462.51M | -30.81%251.94M | 424.69%364.13M | -115.20%-112.15M | 188.25%737.9M | -204.28%-836.17M | 247.24%801.86M | 174.26%230.92M | 312.55%84.2M | 100.33%20.41M |
| 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 |