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 | -5.23%7.46B | 40.14%7.88B | -11.15%5.62B | -16.38%6.33B | 55.48%7.56B | 52.75%4.87B | -57.36%3.19B | 126.09%7.47B | 10.91%3.3B | 36.46%2.98B |
| Net profit before non-cash adjustment | -14.98%7.94B | 40.83%9.33B | 4.44%6.63B | 4.98%6.35B | 52.28%6.04B | -4.32%3.97B | -34.13%4.15B | 97.21%6.3B | -5.06%3.19B | 103.69%3.36B |
| Total adjustment of non-cash items | 77.25%-278M | -90.05%-1.22B | -489.91%-643M | -111.99%-109M | 79.29%909M | 233.77%507M | -145.77%-379M | 121.98%828M | 355.48%373M | -130.87%-146M |
| -Depreciation and amortization | 21.10%264M | 21.11%218M | -7.69%180M | -30.85%195M | 6.82%282M | 48.31%264M | 18.67%178M | 42.86%150M | -75.18%105M | -45.63%423M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | 18.29%97M | --82M | ---- | ---- | ---- | --184M |
| -Share of associates | -577.78%-61M | 55.00%-9M | -119.80%-20M | -63.67%101M | 531.82%278M | --44M | ---- | ---- | ---- | ---- |
| -Disposal profit | 94.50%-88M | -88.90%-1.6B | -1,585.96%-847M | 159.38%57M | -157.49%-96M | 163.74%167M | -200.77%-262M | 322.22%260M | 81.94%-117M | -285.71%-648M |
| -Net exchange gains and losses | 97.90%-5M | -891.67%-238M | 81.25%-24M | -966.67%-128M | -110.71%-12M | 402.70%112M | -184.09%-37M | 233.33%44M | -466.67%-33M | 113.43%9M |
| -Other non-cash items | -195.33%-388M | 498.53%407M | 120.36%68M | -192.78%-334M | 322.22%360M | 37.21%-162M | -168.98%-258M | -10.53%374M | 466.67%418M | -62.86%-114M |
| Changes in working capital | 17.87%-193M | 35.62%-235M | -505.56%-365M | -85.20%90M | 58.75%608M | 165.92%383M | -270.38%-581M | 230.15%341M | -10.08%-262M | -503.39%-238M |
| -Change in receivables | 101.72%10M | -159.11%-583M | -228.57%-225M | 526.83%175M | -128.08%-41M | 150.17%146M | 32.17%-291M | -279.65%-429M | 79.60%-113M | -179.80%-554M |
| -Change in prepaid assets | 17.86%-46M | -205.66%-56M | 169.74%53M | -226.67%-76M | -3.23%60M | --62M | ---- | ---- | ---- | ---- |
| -Change in payables | -101.61%-8M | 317.47%498M | -324.07%-229M | -114.75%-54M | 273.47%366M | 167.12%98M | -131.67%-146M | 11,425.00%461M | -98.73%4M | 20.61%316M |
| -Provision for loans, leases and other losses | 556.82%289M | 22.22%44M | -20.00%36M | -79.82%45M | 189.61%223M | 48.08%77M | --52M | ---- | ---- | ---- |
| -Changes in other current assets | -217.39%-438M | ---138M | ---- | ---- | ---- | ---- | -163.43%-196M | 301.96%309M | ---153M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -12.70%-71M | 1.56%-63M | 1.54%-64M | -1.56%-65M | -4.92%-64M | -32.61%-61M | -9.52%-46M | -16.67%-42M | 12.20%-36M | -13.89%-41M |
| Interest received (cash flow from operating activities) | 84.38%177M | 113.33%96M | 60.71%45M | 40.00%28M | -59.18%20M | -41.67%49M | 10.53%84M | -3.80%76M | -23.30%79M | -47.45%103M |
| Tax refund paid | -34.44%-2.51B | 25.29%-1.86B | 31.21%-2.5B | -158.70%-3.63B | -342.27%-1.4B | 87.54%-317M | -606.67%-2.54B | 73.82%-360M | -139.13%-1.38B | 43.13%-575M |
| Other operating cash inflow (outflow) | 0.00%-1M | 0.00%-1M | -1M | 0 | 0 | 0.00%-1M | -1M | 0 | 0 | 0 |
| Operating cash flow | -16.23%5.06B | 94.65%6.04B | 16.69%3.11B | -56.51%2.66B | 34.91%6.12B | 568.88%4.54B | -90.51%678M | 262.27%7.14B | -20.03%1.97B | 85.14%2.47B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -64.29%-667M | -41.96%-406M | -3,077.78%-286M | 96.39%-9M | 56.99%-249M | -121.84%-579M | -112.20%-261M | 71.79%-123M | -1,182.35%-436M | -277.78%-34M |
| Net intangibles purchase and sale | 99.92%-1M | -6,694.44%-1.22B | ---18M | ---- | ---- | 71.43%-2M | 98.14%-7M | ---376M | --0 | ---- |
| Net business purchase and sale | --0 | 252.94%60M | -77.33%17M | --75M | --0 | 59.59%233M | 180.77%146M | 108.50%52M | ---612M | ---- |
| Net investment product transactions | 34.49%-1.81B | -357.70%-2.76B | 171.26%1.07B | 30.19%-1.5B | 19.03%-2.15B | -218.06%-2.66B | 48.77%-836M | -139.65%-1.63B | 19.88%-681M | -733.33%-850M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---1.01B | ---- | ---- | ---- | ---- | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | --810M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Dividends received (cash flow from investment activities) | -58.47%245M | -50.17%590M | 453.27%1.18B | -56.06%214M | -1.22%487M | 90.35%493M | 451.06%259M | --47M | ---- | ---- |
| Net changes in other investments | 154.31%107M | -696.97%-197M | -23.26%33M | 72.00%43M | 137.31%25M | -570.00%-67M | 44.44%-10M | -125.35%-18M | 187.65%71M | -139.51%-81M |
| Investing cash flow | 32.05%-2.12B | -256.22%-3.13B | 269.58%2B | 59.31%-1.18B | -12.36%-2.9B | -264.03%-2.58B | 65.41%-709M | -23.64%-2.05B | -71.81%-1.66B | -1,478.57%-965M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 61.52%-132M | -205.86%-343M | --324M | --0 | ---- | 0.00%2B | --2B | ---- | --2B | ---- |
| Net common stock issuance | 39.71%-293M | -55.27%-486M | -24.21%-313M | ---252M | --0 | 83.84%-348M | -552.73%-2.15B | -65.83%-330M | -65.83%-199M | -561.54%-120M |
| Increase or decrease of lease financing | -397.96%-244M | ---49M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -11.26%-2.72B | -0.99%-2.44B | -8.57%-2.42B | -22.28%-2.23B | 10.82%-1.82B | -43.17%-2.04B | -75.96%-1.43B | 0.12%-811M | -60.16%-812M | -1.00%-507M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | -100.00%-2M | 91.67%-1M | 7.69%-12M | 31.58%-13M |
| Net other fund-raising expenses | 80.95%-4M | ---21M | ---- | ---- | -123.40%-22M | 27.03%94M | -80.47%74M | 701.59%379M | -6,200.00%-63M | 0.00%-1M |
| Financing cash flow | -1.47%-3.39B | -38.79%-3.34B | 2.90%-2.41B | -34.49%-2.48B | -520.88%-1.84B | 80.32%-297M | -97.77%-1.51B | -183.48%-763M | 242.59%914M | -163.84%-641M |
| Net cash flow | ||||||||||
| Beginning cash position | 0.17%22.07B | 14.74%22.03B | -3.69%19.2B | 7.91%19.94B | 7.71%18.47B | -8.03%17.15B | 28.98%18.65B | 10.63%14.46B | 2.84%13.07B | 31.10%12.71B |
| Current changes in cash | -6.60%-452M | -115.72%-424M | 370.07%2.7B | -172.71%-999M | -17.08%1.37B | 207.60%1.66B | -135.56%-1.54B | 252.69%4.33B | 42.79%1.23B | -64.26%860M |
| Effect of exchange rate changes | -137.88%-175M | 255.38%462M | -50.76%130M | 49.15%264M | 152.99%177M | -876.74%-334M | 130.71%43M | -186.96%-140M | 132.33%161M | -182.04%-498M |
| Cash adjustments other than cash changes | ---54M | ---- | 200.00%1M | 98.89%-1M | -8,900.00%-90M | ---1M | ---- | ---1M | ---- | -150.00%-1M |
| End cash Position | -3.09%21.39B | 0.17%22.07B | 14.74%22.03B | -3.69%19.2B | 7.91%19.94B | 7.71%18.47B | -8.03%17.15B | 28.98%18.65B | 10.63%14.46B | 2.84%13.07B |
| Free cash flow | -0.45%4.4B | 57.62%4.42B | 5.62%2.8B | -54.81%2.65B | 48.43%5.87B | 864.39%3.95B | -93.83%410M | 332.62%6.65B | -36.84%1.54B | 83.82%2.43B |
| 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 |