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 | -8.21%18.48B | 17.42%20.14B | -3.30%17.15B | 19.55%17.74B | -7.79%14.84B | 0.24%16.09B | 13.93%16.05B | -6.12%14.09B | 36.41%15.01B | -8.03%11B |
| Net profit before non-cash adjustment | 6.89%14.37B | 9.88%13.45B | 3.66%12.24B | 8.21%11.81B | 0.82%10.91B | 6.17%10.82B | 9.85%10.19B | 11.88%9.28B | 0.78%8.29B | 17.76%8.23B |
| Total adjustment of non-cash items | 0.26%6.1B | 6.29%6.08B | 1.69%5.72B | 8.10%5.63B | 6.18%5.21B | -1.96%4.9B | -2.21%5B | 5.68%5.12B | 22.47%4.84B | 12.98%3.95B |
| -Depreciation and amortization | 3.71%6.2B | 6.54%5.98B | 3.03%5.61B | 3.49%5.45B | 1.45%5.27B | 3.76%5.19B | 1.17%5B | 4.83%4.94B | 23.46%4.72B | 10.98%3.82B |
| -Disposal profit | -169.67%-329M | -11.93%-122M | -60.29%-109M | -119.35%-68M | 93.13%-31M | -604.69%-451M | -175.29%-64M | 11.84%85M | 123.53%76M | -22.73%34M |
| -Other non-cash items | 0.44%226M | 2.74%225M | -11.69%219M | 1,018.52%248M | -116.36%-27M | 157.81%165M | -25.58%64M | 79.17%86M | -51.02%48M | 716.67%98M |
| Changes in working capital | -431.61%-1.99B | 173.92%601M | -374.66%-813M | 123.09%296M | -455.12%-1.28B | -57.63%361M | 377.52%852M | -116.37%-307M | 258.50%1.88B | -180.31%-1.18B |
| -Change in receivables | 84.83%-98M | -209.09%-646M | -340.23%-209M | 138.67%87M | -117.61%-225M | 702.83%1.28B | 84.81%-212M | -273.85%-1.4B | 186.25%803M | -136.90%-931M |
| -Change in payables | -254.17%-1.52B | 163.10%984M | 102.16%374M | 207.56%185M | 69.23%-172M | -215.98%-559M | 160.54%482M | -83.67%185M | 201.25%1.13B | -189.59%-1.12B |
| -Provision for loans, leases and other losses | -219.61%-122M | -15.70%102M | 231.52%121M | -136.51%-92M | 486.05%252M | -89.76%43M | 75.73%420M | 802.94%239M | 90.12%-34M | -218.62%-344M |
| -Changes in other current assets | -259.01%-256M | 114.65%161M | -1,047.41%-1.1B | 110.20%116M | -183.54%-1.14B | -347.53%-401M | -75.64%162M | 2,562.96%665M | -102.23%-27M | 270.34%1.21B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -21.33%-182M | -9.49%-150M | 3.52%-137M | 0.00%-142M | 11.25%-142M | 3.61%-160M | 12.63%-166M | 12.84%-190M | 13.15%-218M | 6.69%-251M |
| Interest received (cash flow from operating activities) | 18.60%153M | 29.00%129M | 31.58%100M | 28.81%76M | -1.67%59M | 27.66%60M | 42.42%47M | 10.00%33M | -9.09%30M | 17.86%33M |
| Tax refund paid | -2.60%-4.34B | -22.45%-4.23B | 13.38%-3.46B | -20.61%-3.99B | 10.83%-3.31B | -10.38%-3.71B | -48.89%-3.36B | 24.78%-2.26B | -0.94%-3B | -89.55%-2.97B |
| Other operating cash inflow (outflow) | -1M | 0 | 98.72%-1M | -439.13%-78M | 2,400.00%23M | -1M | 0 | 101.96%1M | -200.00%-51M | 32.00%-17M |
| Operating cash flow | -11.16%14.11B | 16.32%15.88B | 0.40%13.66B | 18.61%13.6B | -6.60%11.47B | -2.32%12.28B | 7.67%12.57B | -0.77%11.67B | 50.99%11.76B | -23.06%7.79B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -70.56%-11.62B | -261.82%-6.81B | 62.90%-1.88B | 25.55%-5.08B | -67.37%-6.82B | -152.35%-4.07B | 56.58%-1.61B | -100.27%-3.72B | 85.63%-1.86B | -206.40%-12.92B |
| Net intangibles purchase and sale | 40.24%-101M | 2.87%-169M | -43.80%-174M | 45.74%-121M | 42.97%-223M | -9.22%-391M | -15.11%-358M | 0.32%-311M | -73.33%-312M | -38.46%-180M |
| Net business purchase and sale | 96.15%-57M | -103.57%-1.48B | -37.10%-728M | 35.71%-531M | 2.94%-826M | -287.44%-851M | 197.01%454M | -368.00%-468M | -44.93%-100M | ---69M |
| Net investment product transactions | 11.35%412M | 219.35%370M | 9.36%-310M | -160.64%-342M | 168.20%564M | -482.39%-827M | 3.40%-142M | -263.33%-147M | 1,100.00%90M | -137.50%-9M |
| Advance cash and loans provided to other parties | 14.29%-24M | -64.71%-28M | -6.25%-17M | 0.00%-16M | 0.00%-16M | -45.45%-16M | 67.65%-11M | -36.00%-34M | -31.58%-25M | 36.67%-19M |
| Net changes in other investments | 271.58%314M | -267.89%-183M | 109.62%109M | 139.10%52M | 28.49%-133M | -785.71%-186M | -110.40%-21M | -36.08%202M | 316.44%316M | 30.14%-146M |
| Investing cash flow | -33.37%-11.08B | -176.56%-8.31B | 50.22%-3B | 19.03%-6.03B | -17.45%-7.45B | -274.94%-6.34B | 62.19%-1.69B | -137.15%-4.48B | 85.86%-1.89B | -192.50%-13.34B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 149.33%808M | 3.76%-1.64B | -490.97%-1.7B | -203.60%-288M | 123.34%278M | 44.16%-1.19B | 48.40%-2.13B | -37.39%-4.13B | -1,178.49%-3.01B | 121.06%279M |
| Net common stock issuance | -824.41%-1.17B | ---127M | --0 | --0 | -22.61%-602M | ---491M | --0 | --0 | --0 | --4.98B |
| Increase or decrease of lease financing | 3.27%-2.28B | -9.13%-2.35B | 1.69%-2.16B | 0.99%-2.19B | -1.23%-2.22B | -3.40%-2.19B | -4.59%-2.12B | -9.64%-2.02B | -13.88%-1.85B | 0.55%-1.62B |
| Cash dividends paid | -23.05%-2.42B | -16.57%-1.97B | -12.52%-1.69B | -13.62%-1.5B | 0.60%-1.32B | -33.40%-1.33B | -23.54%-997M | -21.35%-807M | -57.96%-665M | -17.27%-421M |
| Cash dividends for minorities | -26.44%-263M | 5.45%-208M | -11.11%-220M | -2.59%-198M | -1.05%-193M | -26.49%-191M | -24.79%-151M | -8.04%-121M | 1.75%-112M | -3.64%-114M |
| Net other fund-raising expenses | -11.50%-223M | -6,566.67%-200M | 57.14%-3M | 12.50%-7M | 11.11%-8M | 94.67%-9M | -2,012.50%-169M | -14.29%-8M | -75.00%-7M | 0.00%-4M |
| Financing cash flow | 14.53%-5.55B | -12.56%-6.5B | -37.79%-5.77B | -3.10%-4.19B | 24.77%-4.06B | 2.98%-5.4B | 21.53%-5.57B | -25.80%-7.09B | -282.26%-5.64B | 190.26%3.09B |
| Net cash flow | ||||||||||
| Beginning cash position | 4.69%24.14B | 26.84%23.06B | 22.82%18.18B | -0.32%14.8B | 3.72%14.85B | 58.90%14.32B | 1.16%9.01B | 90.73%8.91B | -34.45%4.67B | 42.81%7.13B |
| Current changes in cash | -332.93%-2.52B | -77.85%1.08B | 44.46%4.88B | 7,137.50%3.38B | -109.04%-48M | -90.00%531M | 5,004.81%5.31B | -97.55%104M | 272.56%4.24B | -214.93%-2.46B |
| Cash adjustments other than cash changes | --27M | ---- | ---- | ---- | ---- | 200.00%1M | 0.00%-1M | ---1M | ---- | 200.00%1M |
| End cash Position | -10.32%21.65B | 4.69%24.14B | 26.84%23.06B | 22.82%18.18B | -0.32%14.8B | 3.72%14.85B | 58.90%14.32B | 1.16%9.01B | 90.73%8.91B | -34.45%4.67B |
| Free cash flow | -76.95%1.73B | -32.61%7.5B | 39.30%11.13B | 83.25%7.99B | -39.53%4.36B | -30.88%7.21B | 38.75%10.43B | -19.31%7.52B | 269.85%9.32B | -198.07%-5.49B |
| 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 |