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 | -26.96%44.37B | 81.42%60.75B | 17.20%33.48B | 142.17%28.57B | -81.75%11.8B | -14.47%64.66B | -1.64%75.59B | 16.36%76.85B | 3.53%66.05B | -5.91%63.79B |
| Net profit before non-cash adjustment | 29.36%53.54B | 97.01%41.39B | 46.66%21.01B | 167.99%14.32B | -174.13%-21.07B | -29.20%28.42B | 13.26%40.14B | 13.18%35.44B | -3.59%31.32B | 21.43%32.48B |
| Total adjustment of non-cash items | -7.56%33.63B | 17.86%36.38B | 25.95%30.87B | -33.10%24.51B | -0.09%36.63B | -8.47%36.67B | -9.09%40.06B | -0.07%44.07B | 13.54%44.1B | -16.72%38.84B |
| -Depreciation and amortization | 6.35%32.81B | 5.92%30.85B | -7.44%29.13B | -10.44%31.47B | -3.12%35.14B | -1.05%36.27B | 1.07%36.65B | 3.36%36.26B | -2.49%35.09B | 1.86%35.98B |
| -Reversal of impairment losses recognized in profit and loss | -28.36%1.36B | -4.29%1.9B | 3.66%1.98B | -79.34%1.91B | -0.93%9.25B | 1,401.77%9.34B | -22.73%622M | -86.31%805M | 6.93%5.88B | 69.72%5.5B |
| -Disposal profit | -110.60%-318M | -165.37%-151M | 101.86%231M | -147.03%-12.45B | -20.93%-5.04B | -135.58%-4.17B | 2,957.44%11.71B | -64.70%383M | 27.80%1.09B | -84.30%849M |
| -Other non-cash items | -105.73%-217M | 903.61%3.79B | -113.17%-471M | 231.70%3.58B | 43.10%-2.72B | 46.51%-4.77B | -234.85%-8.92B | 222.78%6.62B | 158.76%2.05B | -230.92%-3.49B |
| Changes in working capital | -151.42%-42.81B | 7.43%-17.03B | -79.22%-18.39B | -172.27%-10.26B | -772.45%-3.77B | 90.64%-432M | -73.13%-4.61B | 71.56%-2.67B | -24.47%-9.37B | -34.67%-7.53B |
| -Change in receivables | -3.90%-5.84B | -19.96%-5.62B | -57.23%-4.68B | 46.81%-2.98B | -175.11%-5.6B | 253.97%7.46B | -749.20%-4.84B | 128.80%746M | -203.28%-2.59B | -128.14%-854M |
| -Change in inventory | -223.15%-36.75B | 34.87%-11.37B | -364.39%-17.46B | -215.76%-3.76B | 267.16%3.25B | -302.82%-1.94B | 125.24%958M | 36.24%-3.8B | -5.05%-5.95B | -118.34%-5.67B |
| -Provision for loans, leases and other losses | 19.27%-511M | 11.47%-633M | -102.55%-715M | -114.68%-353M | 6,771.43%2.41B | 84.21%35M | 112.26%19M | 34.32%-155M | 44.86%-236M | 57.79%-428M |
| -Changes in other current assets | -165.15%-875M | 60.95%-330M | 14.30%-845M | 75.75%-986M | -868.10%-4.07B | 57.36%-420M | -86.55%-985M | -115.51%-528M | 90.04%-245M | -29.49%-2.46B |
| -Changes in other current liabilities | 25.91%1.17B | -82.50%930M | 343.27%5.31B | -991.43%-2.18B | 104.41%245M | -2,446.41%-5.56B | -77.79%237M | 407.49%1.07B | -118.47%-347M | 160.28%1.88B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -17.70%-3.82B | -13.75%-3.24B | 2.30%-2.85B | 3.28%-2.92B | 3.79%-3.02B | 9.68%-3.14B | 8.29%-3.47B | 4.71%-3.79B | 3.14%-3.97B | 9.03%-4.1B |
| Interest received (cash flow from operating activities) | 15.42%1.83B | 20.86%1.58B | -4.52%1.31B | 2.85%1.37B | -3.89%1.33B | -1.56%1.39B | 4.68%1.41B | 18.38%1.35B | 2.34%1.14B | -8.18%1.11B |
| Tax refund paid | -120.73%-13.58B | 6.66%-6.15B | -80.68%-6.59B | 46.56%-3.65B | 45.74%-6.83B | -3.33%-12.58B | -5.07%-12.18B | 15.02%-11.59B | -98.40%-13.64B | 45.33%-6.88B |
| Other operating cash inflow (outflow) | 72.96%-182M | -117.80%-673M | -106.37%-309M | 34.25%4.85B | 2,275.90%3.61B | 77.26%-166M | -595.24%-730M | 19.85%-105M | -140.94%-131M | 577.61%320M |
| Operating cash flow | -45.25%28.61B | 108.71%52.26B | -11.28%25.04B | 309.19%28.22B | -86.25%6.9B | -17.26%50.16B | -3.34%60.62B | 26.85%62.71B | -8.86%49.44B | 4.61%54.25B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -1.57%-43.09B | 11.08%-42.42B | -140.00%-47.71B | 54.00%-19.88B | 17.25%-43.21B | 1.02%-52.23B | 29.60%-52.76B | -17.49%-74.94B | -30.04%-63.79B | -3.76%-49.05B |
| Net business purchase and sale | ---- | ---4.38B | --0 | ---- | ---189M | --0 | --144M | ---- | ---- | ---7.3B |
| Net investment product transactions | 66.46%-877M | 30.17%-2.62B | -247.32%-3.75B | -58.57%2.54B | 271.78%6.14B | -2,804.07%-3.57B | 90.06%-123M | 80.64%-1.24B | -333.42%-6.39B | -113.48%-1.48B |
| Net changes in other investments | -15.50%5.85B | -26.36%6.93B | 211.70%9.41B | -53.17%3.02B | 23.30%6.45B | 1.85%5.23B | 4.46%5.13B | 14.98%4.91B | 70.44%4.27B | -37.47%2.51B |
| Investing cash flow | 10.30%-38.11B | -1.05%-42.49B | -193.65%-42.05B | 53.55%-14.32B | 39.05%-30.82B | -6.22%-50.57B | 33.20%-47.61B | -8.13%-71.27B | -19.13%-65.91B | -71.15%-55.32B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 1,054.91%11.58B | -104.55%-1.21B | 211.64%26.65B | -136.62%-23.87B | 830.01%65.18B | 35.32%-8.93B | -159.05%-13.8B | 318.03%23.38B | -134.81%-10.72B | 247.78%30.8B |
| Net common stock issuance | -4,740.00%-15B | -3,775.00%-310M | 33.33%-8M | 96.70%-12M | -3,540.00%-364M | 16.67%-10M | 64.71%-12M | -142.86%-34M | 50.00%-14M | 3.45%-28M |
| Increase or decrease of lease financing | ---- | ---- | ---- | --6.63B | --0 | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -87.94%-9.76B | -6.28%-5.19B | 0.02%-4.89B | 15.80%-4.89B | 4.95%-5.8B | -0.07%-6.11B | -11.09%-6.1B | 0.02%-5.49B | -12.49%-5.49B | 0.08%-4.88B |
| Net other fund-raising expenses | -109.30%-2.18B | 6.96%-1.04B | 0.27%-1.12B | -366.39%-1.12B | 57.57%-241M | -23.75%-568M | 1.29%-459M | -12.32%-465M | -16.29%-414M | 32.19%-356M |
| Financing cash flow | -98.01%-15.36B | -137.60%-7.76B | 188.69%20.63B | -139.59%-23.26B | 476.45%58.77B | 23.39%-15.61B | -217.21%-20.38B | 204.46%17.38B | -165.19%-16.64B | 197.14%25.53B |
| Net cash flow | ||||||||||
| Beginning cash position | 2.84%73.04B | 5.38%71.02B | -12.19%67.39B | 83.13%76.75B | -27.66%41.91B | -10.14%57.93B | 14.99%64.47B | -37.13%56.07B | 37.79%89.18B | -9.44%64.72B |
| Current changes in cash | -1,333.80%-24.86B | -44.44%2.02B | 138.75%3.63B | -126.86%-9.36B | 317.44%34.84B | -117.60%-16.02B | -183.40%-7.36B | 126.67%8.83B | -235.40%-33.11B | 462.39%24.45B |
| Effect of exchange rate changes | ---- | ---- | ---- | --0 | --0 | -99.88%1M | 294.38%830M | -21,250.00%-427M | -300.00%-2M | --1M |
| Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | 200.00%1M | -200.00%-1M | 200.00%1M | 0.00%-1M | 0.00%-1M | -200.00%-1M | 200.00%1M |
| End cash Position | -34.04%48.17B | 2.84%73.04B | 5.38%71.02B | -12.19%67.39B | 83.13%76.75B | -27.66%41.91B | -10.14%57.93B | 14.99%64.47B | -37.13%56.07B | 37.79%89.18B |
| Free cash flow | -354.53%-20.27B | 125.64%7.96B | -254.29%-31.05B | 77.68%-8.76B | -236.81%-39.27B | -523.38%-11.66B | 119.93%2.75B | 18.29%-13.82B | -610.63%-16.91B | -21.91%3.31B |
| 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 |