Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | 51.39%-403M | -145.62%-829M | 389.33%1.82B | -191.55%-628M | -18.62%686M | -52.16%843M | 72.75%1.76B | -44.84%1.02B | 0.54%1.85B | -7.40%1.84B |
| Net profit before non-cash adjustment | 188.59%4.58B | 5.66%1.59B | 25.27%1.5B | 83.61%1.2B | 2.67%653M | -67.50%636M | 6.42%1.96B | 17.58%1.84B | -42.56%1.56B | 169.07%2.72B |
| Total adjustment of non-cash items | -1,306.67%-2.11B | -89.87%-150M | -292.68%-79M | -39.71%41M | -88.17%68M | 199.65%575M | 31.39%-577M | -419.14%-841M | 87.78%-162M | -2,401.89%-1.33B |
| -Depreciation and amortization | 1.37%370M | -9.20%365M | 7.77%402M | 8.12%373M | -15.44%345M | 34.65%408M | 23.67%303M | -31.37%245M | -20.31%357M | 3.94%448M |
| -Reversal of impairment losses recognized in profit and loss | --259M | --0 | --148M | --0 | ---- | 103.19%191M | --94M | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 172.50%29M |
| -Share of associates | -87.50%-135M | 48.20%-72M | 40.34%-139M | -42.07%-233M | -180.00%-164M | 137.41%205M | 4.70%-548M | -32.18%-575M | -12.99%-435M | -106.99%-385M |
| -Disposal profit | -18.12%-176M | 40.16%-149M | -362.11%-249M | 20.25%95M | 2,533.33%79M | 110.34%3M | 90.40%-29M | -174.55%-302M | -83.33%-110M | 62.73%-60M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,530.00%-163M |
| -Other non-cash items | -725.85%-2.43B | -21.99%-294M | -24.23%-241M | -1.04%-194M | 17.24%-192M | 41.56%-232M | -89.95%-397M | -903.85%-209M | 102.18%26M | -1,273.56%-1.2B |
| Changes in working capital | -26.64%-2.87B | -675.38%-2.27B | 121.04%394M | -4,962.16%-1.87B | 89.89%-37M | -196.57%-366M | 1,795.00%379M | -95.51%20M | 0.68%445M | -56.96%442M |
| -Change in receivables | 90.94%-280M | -308.57%-3.09B | -68.22%1.48B | 207.17%4.66B | -157.60%-4.35B | 357.29%7.55B | 6.79%-2.94B | -361.41%-3.15B | 62.40%1.21B | 184.03%742M |
| -Change in inventory | -2,896.30%-809M | -103.33%-27M | 209.46%810M | -214.55%-740M | 154.51%646M | -312.89%-1.19B | -140.42%-287M | 258.59%710M | 121.29%198M | -348.66%-930M |
| -Change in prepaid assets | 206.19%1.17B | -109.33%-1.1B | -136.43%-525M | 532.73%1.44B | -7.42%-333M | -162.25%-310M | 130.56%498M | 119.17%216M | -1,261.86%-1.13B | -83.67%97M |
| -Change in payables | -325.95%-1.49B | 147.34%659M | 73.19%-1.39B | -273.65%-5.19B | 154.65%2.99B | -332.61%-5.47B | -26.15%2.35B | 255.44%3.19B | -294.59%-2.05B | 5.51%1.05B |
| -Provision for loans, leases and other losses | 157.14%18M | 107.22%7M | -521.74%-97M | -11.54%23M | 188.89%26M | -85.00%9M | 900.00%60M | -70.00%6M | --20M | ---- |
| -Changes in other current assets | -219.85%-1.25B | 443.23%1.04B | 108.88%192M | -324.87%-2.16B | 224.48%961M | -211.08%-772M | 171.87%695M | -145.29%-967M | 499.07%2.14B | -613.33%-535M |
| -Changes in other current liabilities | -194.61%-228M | 417.11%241M | -181.72%-76M | 287.50%93M | 112.57%24M | -6,266.67%-191M | -115.00%-3M | -68.25%20M | 320.00%63M | -21.05%15M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -135.71%-66M | 9.68%-28M | -55.00%-31M | 31.03%-20M | 6.45%-29M | -24.00%-31M | 21.88%-25M | 30.43%-32M | 59.65%-46M | -3.64%-114M |
| Interest received (cash flow from operating activities) | -7.88%421M | -7.30%457M | 8.83%493M | 93.59%453M | -59.45%234M | -29.38%577M | 45.89%817M | -0.36%560M | 1.44%562M | 148.43%554M |
| Tax refund paid | -23.15%-750M | 11.74%-609M | -119.75%-690M | -29.75%-314M | 47.51%-242M | 2.74%-461M | -8.97%-474M | -31.42%-435M | 39.04%-331M | -98.90%-543M |
| Other operating cash inflow (outflow) | 0 | -1M | 0 | 0.00%-1M | -1M | 0 | 0 | 0.00%-1M | -1M | 0 |
| Operating cash flow | 20.99%-798M | -163.56%-1.01B | 411.57%1.59B | -178.70%-510M | -30.17%648M | -55.38%928M | 87.05%2.08B | -45.30%1.11B | 17.11%2.03B | -4.93%1.74B |
| Investing cash flow | ||||||||||
| Net business purchase and sale | -1,993.88%-1.86B | --98M | --0 | 194.40%368M | --125M | ---- | --399M | ---- | -127.52%-339M | ---149M |
| Net investment product transactions | 269.10%2.02B | 15.16%547M | -36.33%475M | 1,422.45%746M | 112.86%49M | -204.80%-381M | -108.65%-125M | 517.52%1.45B | 130.71%234M | -1,756.52%-762M |
| Net changes in other investments | 128.08%82M | 42.97%-292M | -214.11%-512M | 9.94%-163M | 52.86%-181M | -106.45%-384M | 82.58%-186M | -528.92%-1.07B | -86.47%249M | 579.43%1.84B |
| Investing cash flow | -30.59%245M | 1,054.05%353M | -103.89%-37M | 13,685.71%951M | 99.08%-7M | -969.32%-765M | -76.66%88M | 161.81%377M | -84.52%144M | 375.15%930M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 308.19%2.54B | 183.29%623M | -349.33%-748M | 131.51%300M | -208.43%-952M | 155.60%878M | -197.92%-1.58B | 63.80%-530M | -159.71%-1.46B | 836.34%2.45B |
| Net common stock issuance | ---198M | --0 | --0 | ---2M | --0 | -24,900.00%-500M | 99.14%-2M | -23,100.00%-232M | -100.08%-1M | 121,600.00%1.22B |
| Cash dividends paid | -11.38%-1.12B | -25.72%-1B | 4.21%-797M | -126.70%-832M | -5.76%-367M | -10.16%-347M | -40.63%-315M | -16.06%-224M | -94.95%-193M | -90.38%-99M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---85M |
| Net other fund-raising expenses | 8.40%-109M | 7.03%-119M | -36.17%-128M | 27.69%-94M | 4.41%-130M | 17.58%-136M | -385.29%-165M | 5.56%-34M | 98.96%-36M | -2,660.00%-3.45B |
| Financing cash flow | 324.90%1.12B | 70.23%-498M | -166.40%-1.67B | 56.66%-628M | -1,280.00%-1.45B | 94.91%-105M | -102.06%-2.06B | 39.79%-1.02B | -5,233.33%-1.69B | 106.46%33M |
| Net cash flow | ||||||||||
| Beginning cash position | -9.54%7.07B | 4.55%7.81B | 2.29%7.47B | -7.39%7.3B | 3.18%7.89B | 0.32%7.64B | 9.23%7.62B | 6.41%6.98B | 64.78%6.56B | 32.07%3.98B |
| Current changes in cash | 149.09%567M | -854.55%-1.16B | 35.29%-121M | 76.86%-187M | -1,493.10%-808M | -45.79%58M | -77.19%107M | -2.90%469M | -82.10%483M | 176.25%2.7B |
| Effect of exchange rate changes | 91.45%806M | 3.69%421M | 14.69%406M | 71.84%354M | 98.08%206M | 180.62%104M | -174.57%-129M | 370.31%173M | 47.97%-64M | -1,018.18%-123M |
| Cash adjustments other than cash changes | 109.09%1M | -120.00%-11M | --55M | ---- | -76.54%19M | 76.09%81M | 2,200.00%46M | 100.00%2M | 0.00%1M | --1M |
| End cash Position | 19.45%8.44B | -9.54%7.07B | 4.55%7.81B | 2.29%7.47B | -7.39%7.3B | 3.18%7.89B | 0.32%7.64B | 9.23%7.62B | 6.41%6.98B | 64.78%6.56B |
| Free cash flow | 20.99%-798M | -163.56%-1.01B | 411.57%1.59B | -178.70%-510M | -30.17%648M | -55.38%928M | 87.05%2.08B | -45.30%1.11B | 17.11%2.03B | -4.93%1.74B |
| 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 |