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 | 2.49%366.26B | 0.93%357.35B | -32.02%354.04B | -0.36%520.77B | 135.59%522.67B | 329.46%221.86B | -167.04%-96.69B | -32.44%144.23B | 75.35%213.49B | 1,196.27%121.75B |
| Net profit before non-cash adjustment | -46.25%330.28B | 1,119.71%614.53B | -84.14%50.38B | 62.94%317.63B | 10.02%194.94B | -12.29%177.19B | 76.70%202.03B | -50.71%114.34B | 9.78%231.99B | 102.18%211.33B |
| Total adjustment of non-cash items | 113.99%35.97B | -5,616.45%-257.18B | 102.03%4.66B | -50.23%-229.62B | -1.15%-152.84B | 19.69%-151.1B | -49.40%-188.15B | 28.11%-125.94B | 8.83%-175.17B | -5.38%-192.14B |
| -Depreciation and amortization | 12.26%103.36B | 12.46%92.07B | 1.74%81.87B | 17.12%80.47B | 5.11%68.7B | -8.41%65.36B | -27.77%71.36B | 186.29%98.8B | 36.72%34.51B | -7.62%25.24B |
| -Assets reserve and write-off | -82.34%3.4B | 12,891.22%19.23B | -93.82%148M | -87.90%2.4B | 641.21%19.81B | 54.01%2.67B | -84.41%1.74B | 2,776.49%11.13B | --387M | ---- |
| -Share of associates | ---- | -160.14%-1.11B | -67.51%1.84B | 80.33%5.68B | -64.85%3.15B | 1,409.61%8.95B | 200.17%593M | -48.74%-592M | -47.41%-398M | -54.29%-270M |
| -Disposal profit | 38.20%-317.08B | -1,589.52%-513.09B | 72.15%-30.37B | -45.82%-109.06B | -27.94%-74.79B | 40.63%-58.46B | -131.96%-98.46B | 40.75%-42.45B | -31.98%-71.65B | 16.00%-54.29B |
| -Net exchange gains and losses | ---- | -14.61%-23.18B | 31.39%-20.22B | -63.82%-29.47B | -152.77%-17.99B | -389.21%-7.12B | -7.86%-1.46B | 84.36%-1.35B | 11.53%-8.62B | -43.53%-9.75B |
| -Pension and employee benefit expenses | 28.34%-5.51B | ---7.7B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | 65.32%251.81B | 632.44%152.31B | 84.07%-28.61B | -18.40%-179.62B | 6.65%-151.71B | -0.36%-162.52B | 15.43%-161.93B | -47.97%-191.48B | 15.47%-129.4B | -6.61%-153.08B |
| Changes in working capital | ---- | -17.16%247.68B | -30.91%299B | -9.95%432.75B | 145.48%480.56B | 277.05%195.76B | -170.96%-110.57B | -0.53%155.83B | 52.76%156.67B | 17.60%102.55B |
| -Changes in insurance contract liabilities | ---- | 237.91%255.38B | -143.30%-185.18B | 10.57%427.62B | 89.55%386.75B | 109.36%204.03B | -51.91%97.46B | 49.38%202.64B | 22.19%135.65B | 90.91%111.02B |
| -Provision for loans, leases and other losses | ---- | -104.56%-8.88B | -31.52%-4.34B | -143.36%-3.3B | 1.02%-1.36B | -194.61%-1.37B | -68.89%1.45B | 51.48%4.66B | 213.94%3.07B | -328.78%-2.7B |
| -Changes in other current assets | ---- | -102.47%-26.79B | 1,588.22%1.08T | -166.92%-72.76B | 290.73%108.74B | 80.70%-57.01B | -312.74%-295.45B | -366.04%-71.58B | 29.59%-15.36B | -748.10%-21.82B |
| -Changes in other current liabilities | ---- | 104.70%27.96B | -832.08%-594.36B | 698.51%81.19B | -127.07%-13.57B | -41.71%50.11B | 327.30%85.98B | -39.57%20.12B | 107.50%33.3B | -39.02%16.05B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 9.45%54.11B | 49.43B | ||||||||
| Interest paid (cash flow from operating activities) | -12.40%-18.41B | -0.02%-16.38B | -5.58%-16.37B | -10.69%-15.51B | 3.74%-14.01B | 23.09%-14.55B | -36.06%-18.92B | -68.56%-13.91B | -65.40%-8.25B | 38.11%-4.99B |
| Interest received (cash flow from operating activities) | 28.34%327.88B | 56.32%255.48B | -18.86%163.44B | 0.95%201.43B | -2.56%199.54B | 6.31%204.78B | -0.31%192.62B | 9.84%193.22B | 5.15%175.91B | 2.39%167.29B |
| Tax refund paid | -1,252.58%-156.83B | 90.35%-11.6B | -12.60%-120.11B | -30.10%-106.67B | -47.37%-81.99B | -3,264.79%-55.64B | 102.28%1.76B | -323.03%-77.11B | -3.47%-18.23B | -47.48%-17.62B |
| Other operating cash inflow (outflow) | 2M | 0 | 0 | 1M | 0 | 0 | 0 | -100.00%-2M | 0.00%-1M | -1M |
| Operating cash flow | -9.66%573.01B | 66.48%634.29B | -36.50%381B | -4.18%600.02B | 75.68%626.2B | 352.50%356.45B | -68.04%78.77B | -32.10%246.43B | 36.21%362.92B | 74.40%266.43B |
| Investing cash flow | ||||||||||
| Capital expenditures | 22.47%-25.36B | ---32.7B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net PPE purchase and sale | 1.82%2.52B | 122.99%2.48B | -984.09%-10.78B | 110.72%1.22B | 49.62%-11.38B | -222.79%-22.58B | -5,929.17%-7B | 103.44%120M | -135.31%-3.48B | 162.30%9.87B |
| Net intangibles purchase and sale | 45.83%-32.23B | ---59.49B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | -75.69%7.51B | 138.05%30.88B | ---81.14B | --0 | -2,407.33%-23.27B | 92.71%-928M | -118.72%-12.73B | 112.38%67.99B | -788.60%-549.23B | 35.39%-61.81B |
| Net investment property transactions | 103.70%19.36B | -121.77%-523.8B | 47.20%-236.18B | -10.39%-447.34B | -155.61%-405.21B | -890.38%-158.53B | 351.53%20.06B | -112.40%-7.97B | 210.46%64.33B | -154.22%-58.24B |
| Net outward loans | -3,304.94%-213.29B | -85.78%6.66B | -52.50%46.81B | 169.12%98.55B | 308.02%36.62B | 120.48%8.98B | -0.86%-43.82B | -13.97%-43.45B | -55.80%-38.12B | -113.12%-24.47B |
| Net changes in other investments | 52.04%-30.75B | -361.13%-64.11B | 2,615.27%24.55B | -102.23%-976M | 32.73%43.72B | -42.18%32.94B | 217.34%56.97B | -29,503.66%-48.55B | 99.53%-164M | 41.16%-34.6B |
| Investing cash flow | 57.47%-272.24B | -149.31%-640.09B | 26.34%-256.74B | 3.05%-348.54B | -156.58%-359.52B | -1,139.29%-140.12B | 142.32%13.48B | 93.95%-31.86B | -211.19%-526.67B | -127.55%-169.24B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -440.70%-155.08B | 21.89%45.52B | 222.51%37.34B | 5.88%-30.48B | 14.78%-32.39B | -9.62%-38B | -115.41%-34.67B | 16.41%224.91B | 8,525.95%193.21B | 98.29%-2.29B |
| Net common stock issuance | -645.05%-185.55B | 57.00%-24.9B | 4.17%-57.91B | -71.38%-60.43B | 2.63%-35.26B | 7.15%-36.21B | 31.45%-39B | -61.61%-56.9B | -90.39%-35.21B | -84.03%-18.49B |
| Cash dividends paid | -11.85%-103.79B | -16.41%-92.8B | -16.11%-79.72B | -22.61%-68.66B | -8.58%-56B | -14.20%-51.57B | -10.19%-45.16B | -28.53%-40.98B | 1.76%-31.89B | -31.95%-32.46B |
| Cash dividends for minorities | -5.39%-254M | 77.71%-241M | -28.84%-1.08B | 83.62%-839M | 28.72%-5.12B | -323.83%-7.18B | 76.47%-1.7B | -9,906.94%-7.21B | ---72M | ---- |
| Net other fund-raising expenses | 7.98%-36.99B | -546.38%-40.19B | 192.81%9B | -128.31%-9.7B | 135.10%34.27B | -196.29%-97.64B | 154.39%101.39B | -178.40%-186.43B | 6,708.95%237.79B | -13.25%-3.6B |
| Financing cash flow | -327.70%-481.66B | -21.93%-112.62B | 45.70%-92.36B | -80.01%-170.11B | 59.02%-94.5B | -1,105.65%-230.61B | 71.28%-19.13B | -118.30%-66.6B | 740.13%363.84B | 67.00%-56.84B |
| Net cash flow | ||||||||||
| Beginning cash position | -4.80%1.22T | 5.86%1.28T | 8.01%1.21T | 15.50%1.12T | -2.37%967.75B | 6.47%991.3B | 20.37%931.03B | 34.10%773.47B | 5.80%576.79B | -13.76%545.19B |
| Current changes in cash | -52.76%-180.89B | -471.27%-118.41B | -60.81%31.89B | -52.74%81.37B | 1,306.14%172.19B | -119.52%-14.28B | -50.58%73.13B | -26.04%147.98B | 395.87%200.09B | 143.01%40.35B |
| Effect of exchange rate changes | -114.41%-8.22B | 85.49%57.07B | 1,673.14%30.76B | 107.77%1.74B | -77.18%-22.34B | 30.84%-12.61B | -641.78%-18.23B | 159.25%3.37B | 38.42%-5.68B | -206.26%-9.22B |
| Cash adjustments other than cash changes | ---- | -100.09%-1M | -83.26%1.08B | 3,681.18%6.43B | -94.91%170M | -37.70%3.34B | -13.80%5.37B | 174.59%6.23B | 382.34%2.27B | 125.82%470M |
| End cash Position | -15.54%1.03T | -4.27%1.22T | 5.28%1.27T | 8.01%1.21T | 15.50%1.12T | -2.37%967.75B | 6.47%991.3B | 20.37%931.03B | 34.10%773.47B | 5.80%576.79B |
| Free cash flow | -4.96%515.23B | 51.91%542.09B | -38.32%356.86B | -3.85%578.52B | 82.65%601.66B | 550.70%329.4B | -77.22%50.62B | -35.97%222.26B | 38.33%347.13B | 88.16%250.95B |
| 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 |