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 | -79.89%-38.23B | 90.80%-21.25B | -1,209.75%-230.99B | -111.17%-17.64B | 1,320.54%157.94B | 75.58%-12.94B | -328.94%-53B | -70.17%23.15B | -13.34%77.61B | -10.39%89.56B |
| Net profit before non-cash adjustment | 43.04%6.15B | -13.92%4.3B | 45.91%4.99B | -13.28%3.42B | -22.25%3.95B | -18.58%5.08B | -59.72%6.23B | 43.94%15.48B | 2.44%10.75B | -14.65%10.5B |
| Total adjustment of non-cash items | 10.69%-19.03B | 21.56%-21.31B | -1.05%-27.17B | -17.09%-26.89B | 4.46%-22.97B | 5.49%-24.04B | 38.42%-25.43B | -667.23%-41.3B | -1,343.19%-5.38B | -70.64%433M |
| -Depreciation and amortization | 27.31%2.07B | 4.10%1.63B | 9.46%1.56B | 5.31%1.43B | -0.37%1.36B | -2.44%1.36B | -12.44%1.39B | 1.53%1.59B | 20.62%1.57B | 12.17%1.3B |
| -Assets reserve and write-off | 1,866.67%236M | 71.43%12M | -97.81%7M | 170.34%319M | -80.50%118M | 440.18%605M | 286.21%112M | 103.20%29M | -620.11%-905M | --174M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | --233M | ---- | ---- | ---- | ---- |
| -Disposal profit | 1,096.61%1.18B | 85.01%-118M | 69.77%-787M | -60.78%-2.6B | 2.70%-1.62B | -80.28%-1.66B | 86.60%-923M | -285.13%-6.89B | 94.17%-1.79B | 1.60%-30.7B |
| -Net exchange gains and losses | 95.81%-24M | 11.85%-573M | -6.73%-650M | -266.87%-609M | -172.81%-166M | 170.15%228M | -214.04%-325M | 513.04%285M | -136.51%-69M | 132.31%189M |
| -Other non-cash items | -1.04%-22.49B | 18.47%-22.26B | -7.39%-27.3B | -12.23%-25.42B | 8.65%-22.65B | 3.48%-24.8B | 29.25%-25.69B | -767.14%-36.32B | -114.21%-4.19B | -8.19%29.47B |
| Changes in working capital | -497.92%-25.35B | 97.97%-4.24B | -3,681.03%-208.81B | -96.70%5.83B | 2,838.51%176.96B | 117.82%6.02B | -169.01%-33.8B | -32.21%48.98B | -8.12%72.24B | -8.75%78.63B |
| -Change in loans | -205.53%-29.05B | 95.58%-9.51B | -766.70%-214.91B | -146.48%-24.8B | 441.60%53.35B | 53.82%-15.62B | -318.74%-33.82B | 151.09%15.46B | -139.16%-30.26B | 4.46%-12.65B |
| -Change in financial assets | --0 | --0 | --0 | --0 | -30.00%14M | 900.00%20M | 120.00%2M | -66.67%-10M | -102.05%-6M | 581.40%293M |
| -Provision for loans, leases and other losses | -382.35%-672M | 116.87%238M | -568.72%-1.41B | -110.38%-211M | 626.07%2.03B | 103.29%280M | -873.03%-8.51B | -1,582.69%-875M | 93.28%-52M | 72.86%-774M |
| -Change in deposits by banks and customers | -66.66%2.83B | -0.69%8.49B | -72.42%8.55B | -74.80%31B | 468.16%123B | 164.17%21.65B | -76.30%8.2B | -35.60%34.58B | 41.04%53.7B | -37.43%38.07B |
| -Change in financial liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.42%48.85B | 29.43%53.93B |
| -Changes in other current assets | 146.94%1.62B | -235.64%-3.45B | -623.24%-1.03B | 89.68%-142M | -1,162.39%-1.38B | -132.73%-109M | 231.62%333M | -1,586.67%-253M | ---15M | ---- |
| -Changes in other current liabilities | -461.54%-73M | 18.75%-13M | 20.00%-16M | 70.15%-20M | 66.50%-67M | -10,100.00%-200M | -97.22%2M | 200.00%72M | 110.00%24M | 18.92%-240M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 19.80%-243M | 1.62%-303M | 19.58%-308M | 17.63%-383M | -465M | |||||
| Interest received (cash flow from operating activities) | ||||||||||
| Tax refund paid | -405.93%-826M | 131.99%270M | 41.10%-844M | 44.02%-1.43B | -245.48%-2.56B | 80.26%-741M | -206.87%-3.75B | 22.98%-1.22B | -3,140.82%-1.59B | 55.86%-49M |
| Other operating cash inflow (outflow) | 5.62%23.16B | -2.32%21.92B | -6.74%22.45B | 5.37%24.07B | -11.08%22.84B | 1.37%25.69B | -6.81%25.34B | 3,774.46%27.19B | -73,900.00%-740M | 0.00%-1M |
| Operating cash flow | -1,789.80%-15.9B | 100.45%941M | -4,289.42%-209.39B | -97.20%5B | 1,384.66%178.22B | 138.21%12B | -163.96%-31.42B | -34.75%49.12B | -15.89%75.28B | -10.34%89.51B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -93.00%-2.62B | -506.59%-1.36B | 228.96%334M | 78.33%-259M | -61.92%-1.2B | -218.84%-738M | 196.13%621M | 55.08%-646M | 12.74%-1.44B | -103.71%-1.65B |
| Net intangibles purchase and sale | 17.56%-981M | -56.99%-1.19B | 15.68%-758M | 47.24%-899M | -137.33%-1.7B | -81.31%-718M | -155.48%-396M | 63.10%-155M | 54.10%-420M | -161.43%-915M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --1.36B | ---- | ---- | ---- | ---- |
| Net investment property transactions | -12.30%8.76B | -40.65%9.99B | 272.55%16.84B | 67.93%-9.76B | -147.25%-30.42B | 236.73%64.38B | -5,456.43%-47.08B | -75.05%879M | 108.87%3.52B | -48.68%-39.72B |
| Net changes in other investments | 5,352.63%998M | -100.32%-19M | --5.98B | ---- | -2,500.00%-78M | 99.96%-3M | -297.72%-8.01B | -100,600.00%-2.01B | -100.00%-2M | 0.00%-1M |
| Investing cash flow | -17.05%6.16B | -66.83%7.43B | 305.11%22.39B | 67.32%-10.92B | -151.96%-33.4B | 217.15%64.28B | -2,734.09%-54.87B | -216.42%-1.94B | 103.93%1.66B | -51.69%-42.28B |
| Financing cash flow | ||||||||||
| Net common stock issuance | ---16.48B | --0 | ---1M | --0 | -8,750.00%-177M | 99.99%-2M | -324,828.57%-22.75B | -600.00%-7M | 50.00%-1M | 33.33%-2M |
| Cash dividends paid | -34.23%-1.5B | -0.09%-1.12B | 13.87%-1.12B | 22.28%-1.3B | -0.06%-1.67B | -7.47%-1.67B | 1.21%-1.55B | -27.08%-1.57B | 1.04%-1.24B | 2.42%-1.25B |
| Cash dividends for minorities | --0 | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | 0.00%-1M | ---1M | ---- | 0.00%-1M | ---1M | ---- | ---1M | ---- | ---1M | ---- |
| Financing cash flow | -1,505.45%-17.98B | -0.09%-1.12B | 13.86%-1.12B | 29.71%-1.3B | -10.59%-1.85B | 93.12%-1.67B | -1,438.89%-24.3B | -27.44%-1.58B | 1.04%-1.24B | 46.77%-1.25B |
| Net cash flow | ||||||||||
| Beginning cash position | 3.86%194.8B | -50.08%187.55B | -1.88%375.67B | 59.59%382.89B | 45.14%239.92B | -40.08%165.3B | 19.81%275.88B | 49.00%230.26B | 42.37%154.53B | 179.00%108.54B |
| Current changes in cash | -482.60%-27.72B | 103.85%7.25B | -2,506.96%-188.12B | -105.05%-7.22B | 91.62%142.97B | 167.47%74.61B | -342.49%-110.58B | -39.76%45.6B | 64.67%75.71B | -33.98%45.98B |
| Effect of exchange rate changes | ---- | ---- | ---- | ---- | ---- | --0 | -47.06%9M | -15.00%17M | 33.33%20M | -50.00%15M |
| Cash adjustments other than cash changes | ---1M | ---- | ---- | 200.00%1M | -200.00%-1M | 150.00%1M | -300.00%-2M | 0.00%1M | --1M | ---- |
| End cash Position | -14.23%167.08B | 3.86%194.8B | -50.08%187.55B | -1.88%375.67B | 59.59%382.89B | 45.14%239.92B | -40.08%165.3B | 19.81%275.88B | 49.00%230.26B | 42.37%154.53B |
| Free cash flow | -1,113.63%-19.5B | 99.24%-1.61B | -6,133.28%-211.23B | -98.00%3.5B | 1,561.60%175.27B | 132.26%10.55B | -167.68%-32.7B | -34.17%48.32B | -15.58%73.4B | -11.89%86.94B |
| 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 |