Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SHANGHAI PECHEM
00338
| (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 | 236.89%19.1B | 140.58%5.67B | 133.48%2.36B | -214.14%-7.04B | -11.95%6.17B | 199.61%7B | -56.58%2.34B | 47.05%5.38B | -15.78%3.66B | 8.65%4.35B |
| Net profit before non-cash adjustment | -12.74%10.31B | 6.85%11.82B | 47.18%11.06B | 56.95%7.51B | -25.66%4.79B | -12.00%6.44B | 10.08%7.32B | 18.11%6.65B | -1.69%5.63B | -21.93%5.73B |
| Total adjustment of non-cash items | -210.29%-954M | -1.26%865M | 1,584.75%876M | 94.76%-59M | -747.70%-1.13B | 267.31%174M | -123.48%-104M | 283.82%443M | -147.72%-241M | 122.63%505M |
| -Depreciation and amortization | 17.86%541M | 0.22%459M | -6.53%458M | 7.69%490M | 12.62%455M | 4.94%404M | -2.78%385M | 1.28%396M | -4.40%391M | 1,959.09%409M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 259.85%211M |
| -Disposal profit | -2,663.33%-1.66B | 64.71%-60M | -50.44%-170M | -5,550.00%-113M | 97.67%-2M | 72.61%-86M | -726.32%-314M | 93.68%-38M | -4,106.67%-601M | 275.00%15M |
| -Net exchange gains and losses | 186.59%142M | -485.71%-164M | -75.00%-28M | -128.57%-16M | -130.43%-7M | 215.00%23M | -211.11%-20M | 800.00%18M | -93.33%2M | 134.88%30M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -14.89%-54M |
| -Other non-cash items | -96.67%21M | 2.27%630M | 246.67%616M | 73.30%-420M | -841.92%-1.57B | -7.74%-167M | -331.34%-155M | 303.03%67M | 68.87%-33M | 94.16%-106M |
| Changes in working capital | 238.88%9.74B | 26.78%-7.01B | 33.91%-9.58B | -677.52%-14.49B | 548.32%2.51B | 107.94%387M | -184.75%-4.88B | 0.87%-1.71B | 8.33%-1.73B | -71.12%-1.88B |
| -Change in receivables | 480.04%13.44B | 64.47%-3.54B | 1.88%-9.95B | -321.89%-10.15B | -48.29%4.57B | 482.60%8.84B | 75.43%-2.31B | -156.57%-9.41B | -327.56%-3.67B | 97.43%1.61B |
| -Change in inventory | 203.66%9.27B | -27.61%-8.94B | 41.70%-7.01B | -470.85%-12.02B | -227.25%-2.11B | 197.93%1.66B | 18.55%-1.69B | -536.50%-2.08B | 2.98%-326M | -70.56%-336M |
| -Change in payables | -324.85%-12.45B | -22.78%5.54B | -6.13%7.17B | 1,604.91%7.64B | 104.65%448M | -1,106.89%-9.63B | -108.29%-798M | 307.28%9.62B | 174.80%2.36B | -83.66%-3.16B |
| -Provision for loans, leases and other losses | -488.18%-427M | -73.17%110M | 38.51%410M | 273.10%296M | 49.85%-171M | -594.20%-341M | -52.41%69M | 637.04%145M | ---27M | ---- |
| -Changes in other current assets | 44.94%-98M | 7.77%-178M | 24.90%-193M | -9.83%-257M | -69.57%-234M | 4.83%-138M | ---145M | ---- | ---71M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -17.86%-132M | -202.70%-112M | -60.87%-37M | 0.00%-23M | 0.00%-23M | -4.55%-23M | -10.00%-22M | 0.00%-20M | 0.00%-20M | 28.57%-20M |
| Interest received (cash flow from operating activities) | 48.42%751M | 11.45%506M | -2.99%454M | 16.13%468M | -19.88%403M | -3.45%503M | 23.75%521M | 16.94%421M | 18.81%360M | 26.25%303M |
| Tax refund paid | 17.38%-3.25B | -28.67%-3.94B | -204.99%-3.06B | 37.19%-1B | 30.75%-1.6B | 0.86%-2.31B | -46.94%-2.33B | 16.15%-1.58B | 0.47%-1.89B | 6.00%-1.9B |
| Other operating cash inflow (outflow) | 0 | 0 | 1M | 0 | 0 | 0 | 0 | -1M | 0 | 0 |
| Operating cash flow | 674.32%16.46B | 845.96%2.13B | 96.25%-285M | -253.50%-7.6B | -4.40%4.95B | 914.90%5.18B | -87.85%510M | 98.82%4.2B | -22.69%2.11B | 24.58%2.73B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 251.20%1.39B | -470.19%-918M | 74.12%-161M | -126.18%-622M | 2.14%-275M | -50.27%-281M | -1,035.00%-187M | 144.44%20M | 37.50%-45M | 95.98%-72M |
| Net intangibles purchase and sale | -8.16%-530M | -128.97%-490M | -55.07%-214M | 57.54%-138M | -55.50%-325M | -216.67%-209M | 0.00%-66M | 44.54%-66M | -8.18%-119M | 10.57%-110M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---458M | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 21,560.00%1.07B | -101.27%-5M | 190.34%393M | -7,150.00%-435M | 99.44%-6M | -257.54%-1.08B | 229.36%683M | 33.58%-528M | 59.85%-795M | -60.45%-1.98B |
| Advance cash and loans provided to other parties | 50.00%-2M | 90.24%-4M | -13.89%-41M | ---36M | --0 | 40.00%-3M | 0.00%-5M | 16.67%-5M | -200.00%-6M | 50.00%-2M |
| Repayment of advance payments to other parties and cash income from loans | 0.00%2M | 0.00%2M | -33.33%2M | -78.57%3M | 250.00%14M | 0.00%4M | 0.00%4M | 33.33%4M | -50.00%3M | 200.00%6M |
| Net changes in other investments | -2,291.27%-2.76B | -45.45%126M | -11.15%231M | 203.17%260M | -253.66%-252M | -81.88%164M | 36.09%905M | 178.33%665M | 37.85%-849M | -1,786.42%-1.37B |
| Investing cash flow | 35.61%-830M | -713.81%-1.29B | 121.69%210M | 25.65%-968M | 7.07%-1.3B | -205.02%-1.4B | 1,382.22%1.33B | 104.97%90M | 48.61%-1.81B | -14.79%-3.52B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -154.79%-4.22B | 314.70%7.7B | -36.40%1.86B | 471.50%2.92B | -90.78%-786M | -220.12%-412M | 1,391.30%343M | 131.51%23M | 7.59%-73M | 78.76%-79M |
| Net common stock issuance | 7.35%-2.74B | ---2.95B | --0 | ---948M | --0 | --0 | --0 | 99.72%-1M | 32.96%-356M | -53,000.00%-531M |
| Increase or decrease of lease financing | -55.00%-31M | 9.09%-20M | -175.00%-22M | 38.46%-8M | -18.18%-13M | 0.00%-11M | -10.00%-11M | 9.09%-10M | -266.67%-11M | -50.00%-3M |
| Cash dividends paid | 3.83%-2.36B | -40.69%-2.46B | -38.60%-1.75B | -21.64%-1.26B | 14.46%-1.04B | -0.08%-1.21B | -55.00%-1.21B | -13.87%-780M | -19.76%-685M | -10.21%-572M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | -40.00%-7M | 28.57%-5M | -16.67%-7M | ---6M |
| Net other fund-raising expenses | 0.00%-2M | 0.00%-2M | 33.33%-2M | -200.00%-3M | 0.00%-1M | 99.81%-1M | -509.09%-536M | -18.92%-88M | -2,366.67%-74M | -50.00%-3M |
| Financing cash flow | -511.44%-9.35B | 2,481.82%2.27B | -87.46%88M | 138.26%702M | -12.30%-1.84B | -15.07%-1.63B | -64.92%-1.42B | 28.61%-861M | -1.01%-1.21B | -33.26%-1.19B |
| Net cash flow | ||||||||||
| Beginning cash position | 32.79%14.04B | 6.16%10.57B | -42.82%9.96B | 10.53%17.42B | 15.53%15.76B | 2.74%13.64B | 34.16%13.27B | -8.92%9.89B | -16.02%10.86B | -8.13%12.94B |
| Current changes in cash | 102.12%6.28B | 23,815.38%3.11B | 100.17%13M | -534.07%-7.86B | -15.41%1.81B | 404.95%2.14B | -87.63%424M | 478.78%3.43B | 54.43%-905M | -12.01%-1.99B |
| Effect of exchange rate changes | -72.27%99M | -40.30%357M | 48.02%598M | 365.79%404M | -623.81%-152M | 65.00%-21M | -22.45%-60M | 69.94%-49M | -89.53%-163M | -113.67%-86M |
| Cash adjustments other than cash changes | --2M | ---- | --2M | ---- | ---- | ---2M | ---- | -98.99%1M | --99M | ---- |
| End cash Position | 45.49%20.42B | 32.79%14.04B | 6.16%10.57B | -42.82%9.96B | 10.53%17.42B | 15.53%15.76B | 2.74%13.64B | 34.16%13.27B | -8.92%9.89B | -16.02%10.86B |
| Free cash flow | 2,068.25%15.57B | 205.43%718M | 91.87%-681M | -292.62%-8.38B | -6.72%4.35B | 1,850.21%4.66B | -93.98%239M | 111.74%3.97B | -25.46%1.87B | 841.57%2.51B |
| 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 |