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 | -167.23%-818.96M | 80.96%1.22B | 237.92%673.2M | -154.52%-488.12M | 362.53%895.26M | 244.46%193.56M | -93.11%56.19M | 1,137.30%815.26M | -118.72%-78.59M | 354.37%419.89M |
| Net profit before non-cash adjustment | 130.01%941.05M | -14.60%409.13M | 129.52%479.08M | 41.87%208.74M | 33.76%147.14M | -80.63%110M | 28.41%567.77M | 14.19%442.15M | -1.11%387.22M | 38.04%391.58M |
| Total adjustment of non-cash items | -377.21%-348.74M | 6,290,200.00%125.81M | -100.00%2K | 130.69%189.22M | -50.61%82.02M | 182.18%166.09M | -87.86%-202.1M | -725.44%-107.58M | 64.89%-13.03M | -151.43%-37.12M |
| -Depreciation and amortization | -21.28%107.08M | 17.76%136.03M | -37.75%115.51M | -9.60%185.55M | 0.20%205.25M | 89.10%204.84M | 14.14%108.32M | 3.52%94.91M | 80.36%91.67M | 11.67%50.83M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | --192.99M | --0 | ---- | ---- | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 147.73%9.91M |
| -Share of associates | 2,274.77%17.98M | 110.14%757K | -54.94%-7.46M | 36.70%-4.82M | -32.38%-7.61M | 28.76%-5.75M | 36.93%-8.07M | -17.41%-12.79M | -142.12%-10.89M | -84.84%-4.5M |
| -Disposal profit | -483.62%-358.64M | 1,360.97%93.49M | 91.03%-7.41M | -263.06%-82.63M | -141.23%-22.76M | 125.53%55.19M | -105.61%-216.17M | -367.82%-105.13M | -374,450.00%-22.47M | -100.01%-6K |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -38.44%197K |
| -Other non-cash items | -10.23%-115.16M | -3.81%-104.46M | 1.22%-100.63M | -9.71%-101.88M | -5.29%-92.86M | -2.34%-88.2M | -1.92%-86.18M | -18.53%-84.56M | 23.74%-71.34M | -244.66%-93.54M |
| Changes in working capital | -306.55%-1.41B | 251.99%683.26M | 121.91%194.12M | -233.03%-886.08M | 907.03%666.09M | 73.33%-82.54M | -164.38%-309.48M | 206.17%480.69M | -791.99%-452.78M | 124.84%65.43M |
| -Change in receivables | -237.89%-56.67M | 249.35%41.1M | 98.00%-27.52M | -325.10%-1.38B | -44.12%612.1M | 416.35%1.1B | 31.99%-346.29M | 14.79%-509.15M | -354.47%-597.5M | 102.70%234.8M |
| -Change in inventory | -312.35%-132.4M | 82.35%-32.11M | 3.38%-181.9M | -195.83%-188.27M | 28.05%196.46M | 149.19%153.43M | -1,010.01%-311.94M | 41.62%-28.1M | 28.20%-48.14M | -112.32%-67.04M |
| -Change in payables | -270.20%-1.16B | 117.66%680.13M | -57.36%312.48M | 345.74%732.8M | 74.94%-298.2M | -463.11%-1.19B | -67.88%327.67M | 808.95%1.02B | 216.58%112.23M | 74.00%-96.27M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -550.19%-34.26M |
| -Provision for loans, leases and other losses | 16.86%6.06M | -83.40%5.19M | 84.60%31.26M | -44.38%16.93M | 230.89%30.44M | 201.40%9.2M | -150.16%-9.07M | -33.48%18.09M | --27.2M | ---- |
| -Changes in other current assets | -64.67%-44.41M | -161.93%-26.97M | 144.34%43.55M | -185.66%-98.22M | 675.08%114.66M | -18.26%14.79M | 122.04%18.1M | -1,659.02%-82.1M | -81.33%5.27M | 89.31%28.2M |
| -Changes in other current liabilities | -265.11%-26.29M | -1.95%15.93M | -43.10%16.24M | 168.47%28.54M | 106.42%10.63M | -1,475.20%-165.63M | -80.52%12.04M | 28.32%61.81M | --48.17M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 70.61%-2.16M | -118.29%-7.35M | -793.37%-3.37M | 26.08%-377K | 22.02%-510K | 43.03%-654K | 60.82%-1.15M | 32.03%-2.93M | -184.55%-4.31M | -1.52M |
| Interest received (cash flow from operating activities) | 16.16%134.24M | 3.85%115.57M | 10.46%111.28M | 8.83%100.74M | -20.37%92.57M | 34.54%116.25M | 1.53%86.4M | 12.41%85.1M | -9.72%75.7M | 34.69%83.85M |
| Tax refund paid | 114.86%20.53M | 20.34%-138.16M | -51.69%-173.45M | -83.93%-114.35M | 74.52%-62.17M | -16.28%-243.97M | -37.92%-209.81M | 26.19%-152.12M | -414.23%-206.11M | 113.93%65.59M |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | -1K | 0 | 200.00%1K | -1K | 0 | 0 |
| Operating cash flow | -156.08%-666.35M | 95.54%1.19B | 221.02%607.67M | -154.27%-502.11M | 1,319.45%925.14M | 195.33%65.18M | -109.17%-68.37M | 449.39%745.3M | -137.57%-213.31M | 279.60%567.82M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 81.00%-10.5M | -1,112.66%-55.26M | 95.05%-4.56M | 41.68%-92.09M | -205.13%-157.93M | -157.94%-51.76M | 92.81%89.33M | 111.47%46.33M | 33.90%-403.8M | -238.15%-610.91M |
| Net intangibles purchase and sale | --0 | 97.04%-3.69M | -721.64%-124.56M | -246.99%-15.16M | -0.02%-4.37M | -2,367.80%-4.37M | 91.51%-177K | 89.14%-2.09M | -2,132.79%-19.2M | 77.95%-860K |
| Net business purchase and sale | --0 | ---166.5M | --0 | ---- | ---- | ---- | ---46.51M | ---- | ---- | ---- |
| Net investment product transactions | 4,492.12%857.4M | 182.37%18.67M | -109.51%-22.67M | 691.71%238.48M | 81.24%-40.3M | -399.27%-214.82M | -57.41%71.78M | 538.38%168.55M | -145.34%-38.45M | 190.48%84.81M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 62.50%-15M | -33.33%-40M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | -41.19%2.94M | 0.00%4.99M | 140.00%4.99M | -53.78%2.08M | -88.46%4.5M |
| Net changes in other investments | ---- | 0.00%-1K | 50.00%-1K | -100.00%-2K | ---1K | ---- | -100.04%-2K | 500,000.00%5M | -100.00%-1K | 243.29%102.99M |
| Investing cash flow | 509.57%846.9M | -36.23%-206.78M | -215.67%-151.79M | 164.77%131.22M | 24.41%-202.6M | -324.44%-268.01M | -46.40%119.42M | 146.96%222.78M | -3.24%-474.37M | -294.85%-459.48M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 12,235.20%709.55M | -111.79%-5.85M | 87.51%49.6M | 187.99%26.45M | 26.05%-30.06M | 7.58%-40.65M | 21.20%-43.99M | -71.82%-55.82M | -11,379.86%-32.49M | ---283K |
| Net common stock issuance | -189,807.68%-1.81B | 22.81%-951K | -42.43%-1.23M | -165.34%-865K | -100.34%-326K | 16,732.87%95.14M | 60.33%-572K | -152.10%-1.44M | 29.12%-572K | -101.65%-807K |
| Increase or decrease of lease financing | 81.94%-3.06M | 4.46%-16.92M | 68.94%-17.71M | -0.77%-57.02M | -1.99%-56.58M | -8.30%-55.48M | 2.39%-51.23M | -195.34%-52.48M | -4.20%-17.77M | -1.58%-17.05M |
| Cash dividends paid | 2.81%-119.93M | -9.06%-123.4M | -0.22%-113.14M | 0.18%-112.89M | -1.31%-113.09M | -1.81%-111.63M | 0.09%-109.64M | 15.20%-109.75M | -17.74%-129.42M | -1.48%-109.92M |
| Net other fund-raising expenses | ---- | ---- | 50.00%-1K | ---2K | ---- | ---1K | ---- | ---- | ---1K | ---- |
| Financing cash flow | -728.92%-1.22B | -78.36%-147.11M | 42.85%-82.48M | 27.87%-144.32M | -77.64%-200.07M | 45.18%-112.62M | 6.41%-205.43M | -21.77%-219.49M | -40.75%-180.25M | -68.24%-128.06M |
| Net cash flow | ||||||||||
| Beginning cash position | 55.72%2.42B | 35.24%1.55B | -30.54%1.15B | 44.77%1.65B | -20.93%1.14B | -10.11%1.44B | 89.12%1.61B | -51.07%848.72M | -1.88%1.73B | -18.70%1.77B |
| Current changes in cash | -224.52%-1.04B | 123.45%834.36M | 172.48%373.4M | -198.61%-515.2M | 265.63%522.48M | -104.34%-315.46M | -120.62%-154.38M | 186.25%748.59M | -4,301.03%-867.93M | 96.12%-19.72M |
| Effect of exchange rate changes | 74.48%52.34M | -2.56%30M | 186.92%30.79M | 191.40%10.73M | -187.58%-11.74M | 271.21%13.4M | -200.38%-7.83M | 143.69%7.8M | -32.06%-17.85M | -168.28%-13.52M |
| Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | ---1K | ---- | -200.00%-1K | 200.00%1K | ---1K | ---- |
| End cash Position | -40.84%1.43B | 55.72%2.42B | 35.24%1.55B | -30.54%1.15B | 44.77%1.65B | -20.93%1.14B | -10.11%1.44B | 89.12%1.61B | -51.07%848.72M | -1.88%1.73B |
| Free cash flow | -160.17%-676.85M | 142.58%1.12B | 175.42%463.74M | -180.60%-614.86M | 8,380.81%762.85M | 104.23%9M | -132.23%-212.43M | 203.22%659.17M | -90,171.79%-638.61M | 100.14%709K |
| 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 |