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 | -6.97%70.68B | 107.01%75.98B | -42.54%36.7B | 4,757.49%63.88B | -97.94%1.32B | -5.08%63.85B | -1.97%67.27B | -0.03%68.62B | 3.90%68.64B | -7.06%66.07B |
| Net profit before non-cash adjustment | -73.54%31.56B | 433.64%119.28B | 9.80%22.35B | 161.62%20.36B | -238.52%-33.04B | -22.53%23.85B | 24.16%30.79B | -33.96%24.8B | 2,861.12%37.55B | -93.08%1.27B |
| Total adjustment of non-cash items | 157.82%30.98B | -372.60%-53.57B | 32.35%19.65B | -64.10%14.85B | 16.39%41.37B | 2.56%35.54B | 4.80%34.66B | -7.47%33.07B | -23.36%35.74B | 11.97%46.63B |
| -Depreciation and amortization | 1.32%28.54B | -0.49%28.17B | -4.25%28.31B | -6.76%29.57B | -1.36%31.71B | 7.17%32.15B | 1.61%30B | -0.49%29.53B | -3.10%29.67B | -1.15%30.62B |
| -Reversal of impairment losses recognized in profit and loss | -72.74%821M | 144.48%3.01B | -20.72%1.23B | -83.66%1.55B | 454.84%9.51B | -72.44%1.71B | 173.84%6.22B | -90.22%2.27B | 144.32%23.22B | 125.02%9.51B |
| -Share of associates | -0.71%-569M | -16.26%-565M | 0.82%-486M | -69.55%-490M | 55.74%-289M | 7.11%-653M | 32.27%-703M | -2.27%-1.04B | -30.46%-1.02B | -11.78%-778M |
| -Disposal profit | 149.81%45.5B | -577.69%-91.34B | 23.44%-13.48B | -676.99%-17.6B | 102.59%3.05B | -36.59%1.51B | 70.50%2.38B | -98.80%1.39B | 17,891.50%116.41B | 47.05%647M |
| -Pension and employee benefit expenses | ---- | ---4.43B | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -705.72%-43.32B | 75.48%7.15B | 123.66%4.08B | 169.62%1.82B | -417.21%-2.62B | 125.51%825M | -452.29%-3.23B | 100.69%918M | -2,096.78%-132.55B | -0.97%6.64B |
| Changes in working capital | -20.70%8.14B | 293.64%10.27B | -118.49%-5.3B | 508.70%28.67B | -257.22%-7.02B | 143.56%4.46B | -82.97%1.83B | 331.90%10.76B | -125.54%-4.64B | 63.69%18.17B |
| -Change in receivables | -93.58%-3.41B | 4.14%-1.76B | 26.61%-1.84B | -188.16%-2.5B | -79.18%2.84B | 224.81%13.64B | -826.46%-10.93B | 209.22%1.5B | 28.21%-1.38B | -248.57%-1.92B |
| -Change in inventory | 96.97%-124M | -20.66%-4.09B | -109.97%-3.39B | 706.78%33.99B | -240.75%-5.6B | -72.86%3.98B | 132.46%14.67B | 332.63%6.31B | -111.87%-2.71B | 97.05%22.84B |
| -Change in prepaid assets | ---- | ---- | ---- | 17.24%-1.7B | 78.82%-2.05B | -1,838.80%-9.69B | ---500M | ---- | ---- | ---- |
| -Change in payables | 554.09%3.68B | 121.26%562M | -274.89%-2.64B | 88.47%-705M | -498.73%-6.11B | -149.20%-1.02B | 22.64%2.08B | 310.45%1.69B | -24.46%-804M | -144.92%-646M |
| -Provision for loans, leases and other losses | --0 | ---4.43B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Changes in other current assets | -59.97%8B | 678.68%19.98B | 718.31%2.57B | -110.60%-415M | 260.41%3.91B | 29.95%-2.44B | -377.53%-3.48B | 396.05%1.26B | 111.97%253M | 34.46%-2.11B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -10.35%-4.14B | -1.52%-3.75B | 7.58%-3.69B | 2.47%-4B | -0.20%-4.1B | 7.26%-4.09B | 1.05%-4.41B | 6.21%-4.46B | 22.96%-4.75B | 6.74%-6.17B |
| Interest received (cash flow from operating activities) | 25.57%879M | 5.58%700M | -3.49%663M | -24.92%687M | -19.10%915M | 4.43%1.13B | -0.55%1.08B | 11.58%1.09B | 23.08%976M | 27.08%793M |
| Tax refund paid | -681.96%-52.57B | 24.32%-6.72B | -280.43%-8.88B | 56.37%-2.34B | 53.67%-5.35B | -43.08%-11.55B | 25.72%-8.07B | -98.45%-10.87B | 38.09%-5.48B | -39.11%-8.85B |
| Other operating cash inflow (outflow) | -200.00%-3M | 66.67%-1M | -50.00%-3M | -2M | 0 | -2M | 0 | 0 | 200.00%1M | -1M |
| Operating cash flow | -77.57%14.85B | 167.09%66.2B | -57.43%24.79B | 906.62%58.23B | -114.63%-7.22B | -11.69%49.34B | 2.73%55.88B | -8.43%54.39B | 14.56%59.39B | -11.73%51.84B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -358.53%-75.51B | 190.50%29.21B | -101.43%-32.27B | 60.83%-16.02B | 45.21%-40.9B | -69.32%-74.65B | 43.62%-44.09B | -1,603.31%-78.2B | 112.77%5.2B | 12.70%-40.74B |
| Net intangibles purchase and sale | -50.73%-3.5B | 14.36%-2.32B | -49.42%-2.71B | -11.84%-1.81B | 44.92%-1.62B | -58.48%-2.94B | -82.60%-1.86B | -8.54%-1.02B | 26.68%-937M | 8.91%-1.28B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.46B | ---- |
| Net investment product transactions | 12.51%-6.12B | -264.03%-7B | 131.87%4.27B | -340.92%-13.38B | -82.17%-3.04B | 21.01%-1.67B | 66.53%-2.11B | -264.91%-6.3B | -171.97%-1.73B | -312.34%-635M |
| Advance cash and loans provided to other parties | -5.26%-20M | -5.56%-19M | 60.00%-18M | 78.47%-45M | -703.85%-209M | -8.33%-26M | -200.00%-24M | 90.24%-8M | -192.86%-82M | 50.88%-28M |
| Repayment of advance payments to other parties and cash income from loans | -38.10%26M | -10.64%42M | -24.19%47M | -6.06%62M | -83.38%66M | 148.13%397M | -20.40%160M | -17.62%201M | 11.93%244M | 1.87%218M |
| Net changes in other investments | 63.08%15.89B | 47.76%9.74B | 27.91%6.59B | -10.81%5.16B | -35.93%5.78B | 36.19%9.02B | -31.09%6.62B | 72.90%9.61B | -30.82%5.56B | -48.32%8.04B |
| Investing cash flow | -333.44%-69.23B | 223.08%29.66B | 7.49%-24.09B | 34.76%-26.05B | 42.87%-39.92B | -69.19%-69.87B | 45.46%-41.3B | -1,405.66%-75.72B | 116.85%5.8B | -5.88%-34.42B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -7,491.11%-13.66B | 91.88%-180M | 91.36%-2.22B | -135.97%-25.68B | 383.93%71.39B | 267.48%14.75B | -135.36%-8.81B | 140.47%24.91B | -308.14%-61.54B | 28.65%-15.08B |
| Issuance fees | -63,350.00%-1.27B | ---2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -30.75%-4.68B | -29.99%-3.58B | 0.00%-2.75B | -25.01%-2.75B | 50.00%-2.2B | 0.00%-4.41B | -14.29%-4.41B | -16.64%-3.86B | 0.03%-3.31B | 0.03%-3.31B |
| Cash dividends for minorities | 0.00%-3M | 0.00%-3M | ---3M | --0 | -33.33%-4M | -50.00%-3M | 88.24%-2M | -41.67%-17M | 42.86%-12M | 0.00%-21M |
| Net other fund-raising expenses | -9,500.00%-1.32B | 133.33%14M | -45.45%6M | 266.67%11M | 150.00%3M | -101.15%-6M | 2,842.11%521M | 13.64%-19M | 93.17%-22M | -1,433.33%-322M |
| Financing cash flow | -458.06%-20.93B | 24.51%-3.75B | 82.52%-4.97B | -141.08%-28.42B | 569.28%69.19B | 181.43%10.34B | -160.41%-12.7B | 132.39%21.02B | -246.44%-64.88B | 23.50%-18.73B |
| Net cash flow | ||||||||||
| Beginning cash position | 161.67%149.07B | -6.97%56.97B | 6.59%61.23B | 62.27%57.45B | -22.34%35.41B | 4.30%45.59B | -0.70%43.71B | 0.71%44.02B | -2.90%43.71B | 4.02%45.02B |
| Current changes in cash | -181.77%-75.31B | 2,253.54%92.11B | -213.66%-4.28B | -82.94%3.76B | 316.40%22.05B | -641.45%-10.19B | 709.06%1.88B | -199.68%-309M | 123.74%310M | -175.06%-1.31B |
| Effect of exchange rate changes | 6,275.00%247M | -133.33%-4M | -42.86%12M | 450.00%21M | -400.00%-6M | --2M | ---- | ---- | ---- | ---- |
| Cash adjustments other than cash changes | 0.00%1M | --1M | ---- | ---- | ---- | 150.00%1M | -300.00%-2M | --1M | ---- | ---1M |
| End cash Position | -50.36%74.01B | 161.67%149.07B | -6.97%56.97B | 6.59%61.23B | 62.27%57.45B | -22.34%35.41B | 4.30%45.59B | -0.70%43.71B | 0.71%44.02B | -2.90%43.71B |
| Free cash flow | -868.50%-64.41B | 78.66%-6.65B | -279.89%-31.17B | 133.63%17.33B | -69.63%-51.52B | -431.56%-30.37B | 135.90%9.16B | -505.43%-25.52B | -151.65%-4.22B | -14.60%8.16B |
| 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 |