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 | 32.31%4.05B | 14.52%3.06B | 81.47%2.67B | 3.08%1.47B | -35.57%1.43B | -1.47%2.22B | 12.61%2.25B | 30.14%2B | -26.01%1.54B | 19.65%2.08B |
| Net profit before non-cash adjustment | -3.53%2.84B | 66.69%2.95B | 45.87%1.77B | 1,039.53%1.21B | -121.68%-129M | -43.01%595M | 38.10%1.04B | -16.09%756M | -8.90%901M | 38.32%989M |
| Total adjustment of non-cash items | 921.01%1.22B | -85.38%119M | 53.88%814M | -57.61%529M | -26.50%1.25B | 54.79%1.7B | -15.29%1.1B | 53.98%1.3B | -17.06%841M | 16.96%1.01B |
| -Depreciation and amortization | 17.12%1.42B | 4.11%1.22B | -5.20%1.17B | -5.31%1.23B | 0.85%1.3B | 3.12%1.29B | 6.02%1.25B | 4.71%1.18B | 7.55%1.13B | 1.65%1.05B |
| -Reversal of impairment losses recognized in profit and loss | 81.82%20M | -79.63%11M | -37.93%54M | -85.35%87M | 36.87%594M | 2,793.33%434M | 25.00%15M | -90.91%12M | 1,550.00%132M | -88.41%8M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -610.00%-102M |
| -Disposal profit | -50.94%26M | -29.33%53M | 102.70%75M | -47.89%37M | -33.02%71M | 194.44%106M | -75.17%36M | 422.22%145M | -135.16%-45M | 151.00%128M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 90.91%-1M |
| -Other non-cash items | 78.10%-254M | -140.66%-1.16B | 41.65%-482M | -15.20%-826M | -447.33%-717M | 35.78%-131M | -397.56%-204M | 88.98%-41M | -463.64%-372M | -760.00%-66M |
| Changes in working capital | -266.67%-11M | -103.37%-3M | 133.21%89M | -187.30%-268M | 514.86%307M | -166.07%-74M | 311.32%112M | 74.27%-53M | -382.19%-206M | -52.29%73M |
| -Change in receivables | -107.14%-29M | 95.54%-14M | -423.33%-314M | -385.71%-60M | -90.28%21M | 307.69%216M | ---104M | --0 | -200.00%-117M | 184.17%117M |
| -Change in inventory | 266.67%50M | -132.97%-30M | -46.47%91M | 126.67%170M | 131.91%75M | -2,450.00%-235M | 115.15%10M | -278.38%-66M | 3,800.00%37M | 92.31%-1M |
| -Change in prepaid assets | -25.00%-5M | -33.33%-4M | -175.00%-3M | 100.00%4M | --2M | --0 | 300.00%2M | -150.00%-1M | 122.22%2M | -550.00%-9M |
| -Change in payables | -246.67%-66M | -82.56%45M | 162.77%258M | -254.51%-411M | 678.26%266M | -123.35%-46M | 657.69%197M | 144.83%26M | -136.94%-58M | -9.25%157M |
| -Change in accrued expense | 150.00%10M | -89.19%4M | --37M | --0 | ---19M | --0 | --24M | --0 | 89.01%-21M | -246.92%-191M |
| -Provision for loans, leases and other losses | 825.00%29M | -120.00%-4M | -31.03%20M | 176.32%29M | -322.22%-38M | 47.06%-9M | -41.67%-17M | 33.33%-12M | ---18M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---31M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -13.64%-50M | 2.22%-44M | 10.00%-45M | 7.41%-50M | -5.88%-54M | -4.08%-51M | 3.92%-49M | -2.00%-51M | 15.25%-50M | 11.94%-59M |
| Interest received (cash flow from operating activities) | 50.00%18M | 9.09%12M | 22.22%11M | 0.00%9M | 0.00%9M | 12.50%9M | 0.00%8M | 14.29%8M | 16.67%7M | 0.00%6M |
| Tax refund paid | 41.82%-352M | -19.57%-605M | -148.04%-506M | -70.00%-204M | 71.83%-120M | -119.59%-426M | 42.43%-194M | -33.73%-337M | -28.57%-252M | -13.95%-196M |
| Other operating cash inflow (outflow) | -225.00%-40M | -84.08%32M | -42.57%201M | -12.72%350M | 401M | 0 | 0 | -15,200.00%-153M | 0.00%-1M | -1M |
| Operating cash flow | 47.64%3.63B | 5.23%2.46B | 47.91%2.33B | -5.23%1.58B | -4.86%1.67B | -13.19%1.75B | 37.52%2.02B | 18.23%1.47B | -32.09%1.24B | 21.57%1.83B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -18.32%-2.82B | -73.45%-2.39B | -47.69%-1.38B | 8.00%-931M | 39.11%-1.01B | 6.26%-1.66B | -8.71%-1.77B | 5.01%-1.63B | -57.23%-1.72B | -16.17%-1.09B |
| Net intangibles purchase and sale | -67.92%-89M | 29.33%-53M | 27.88%-75M | -57.58%-104M | -127.59%-66M | 39.58%-29M | 36.00%-48M | -29.31%-75M | -163.64%-58M | -214.29%-22M |
| Net investment product transactions | 200.00%12M | 233.33%4M | -250.00%-3M | 300.00%2M | 50.00%-1M | -200.00%-2M | 300.00%2M | 0.00%-1M | ---1M | --0 |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---128M |
| Net changes in other investments | -106.90%-47M | 91.83%681M | 512.07%355M | -82.15%58M | 1,610.53%325M | -91.36%19M | -51.54%220M | 832.26%454M | -277.14%-62M | -57.32%35M |
| Investing cash flow | -68.05%-2.95B | -59.65%-1.75B | -12.62%-1.1B | -29.31%-975M | 54.96%-754M | -4.69%-1.67B | -27.61%-1.6B | 31.83%-1.25B | -52.28%-1.84B | -39.70%-1.21B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 34.05%-277M | 45.45%-420M | -6.35%-770M | -268.37%-724M | 173.89%430M | 147.87%157M | -183.46%-328M | 211.90%393M | 431.58%126M | 89.17%-38M |
| Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---2M | --0 | --0 |
| Increase or decrease of lease financing | 33.00%-136M | -33.55%-203M | -0.66%-152M | 15.64%-151M | -4.68%-179M | 0.00%-171M | 6.04%-171M | -20.53%-182M | 23.35%-151M | 1.50%-197M |
| Cash dividends paid | 0.00%-39M | ---39M | ---- | ---- | 0.00%-39M | 0.00%-39M | 0.00%-39M | 0.00%-39M | 0.00%-39M | 0.00%-39M |
| Cash dividends for minorities | 0.00%-4M | -33.33%-4M | ---3M | --0 | 25.00%-3M | 0.00%-4M | 0.00%-4M | -33.33%-4M | ---3M | --0 |
| Net other fund-raising expenses | 85.71%-7M | 19.67%-49M | 0.00%-61M | 1.61%-61M | -14.81%-62M | 30.77%-54M | 18.75%-78M | -2.13%-96M | -13.25%-94M | -361.11%-83M |
| Financing cash flow | 35.24%-463M | 27.48%-715M | -5.34%-986M | -736.73%-936M | 232.43%147M | 82.10%-111M | -985.71%-620M | 143.48%70M | 54.90%-161M | 41.28%-357M |
| Net cash flow | ||||||||||
| Beginning cash position | -0.62%1.94B | 14.64%1.95B | -16.37%1.7B | 108.62%2.03B | -3.56%975M | -16.72%1.01B | 30.40%1.21B | -44.91%931M | 18.35%1.69B | 2.07%1.43B |
| Current changes in cash | 1,908.33%217M | -104.80%-12M | 175.08%250M | -131.47%-333M | 3,122.86%1.06B | 82.76%-35M | -171.73%-203M | 137.29%283M | -389.69%-759M | 773.33%262M |
| Cash adjustments other than cash changes | ---1M | ---- | ---1M | ---- | 200.00%1M | ---1M | ---- | ---- | ---- | ---- |
| End cash Position | 11.15%2.15B | -0.62%1.94B | 14.64%1.95B | -16.37%1.7B | 108.62%2.03B | -3.56%975M | -16.72%1.01B | 30.40%1.21B | -44.91%931M | 18.35%1.69B |
| Free cash flow | 402.70%672M | -125.26%-222M | 63.38%879M | -8.35%538M | 1,050.98%587M | -68.52%51M | 158.48%162M | 57.05%-277M | -194.85%-645M | 327.67%680M |
| 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 |