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 | 100.08%1.62B | -33.15%809.75M | -9.95%1.21B | 0.90%1.35B | 26.51%1.33B | 21.53%1.05B | 11.26%867.11M | -0.47%779.34M | 6.69%783.01M | -45.11%733.89M |
| Net profit before non-cash adjustment | 50.20%779.94M | -35.91%519.26M | 9.34%810.26M | 15.33%741.03M | 55.81%642.52M | 173.64%412.37M | -728.68%-560.01M | -69.86%89.08M | 5.76%295.57M | -22.14%279.47M |
| Total adjustment of non-cash items | -11.79%690.63M | 28.12%782.97M | -18.62%611.1M | 9.70%750.92M | -7.89%684.54M | -32.58%743.17M | 62.67%1.1B | 117.63%677.67M | -57.52%311.39M | 19.27%733.04M |
| -Depreciation and amortization | 2.27%719.26M | 6.76%703.32M | -4.33%658.79M | 1.44%688.63M | -2.55%678.89M | -2.44%696.67M | 4.74%714.1M | 3.09%681.8M | 5.33%661.36M | 0.61%627.91M |
| -Reversal of impairment losses recognized in profit and loss | ---- | --29.69M | --0 | --28.99M | --0 | -96.72%15.76M | --480.01M | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 111.02%37.41M |
| -Share of associates | ---- | ---- | ---- | ---- | 621.83%29.49M | 1,020.27%4.09M | -122.16%-444K | -84.78%2M | -87.77%13.17M | 137.34%107.63M |
| -Disposal profit | -470.39%-114.82M | 158.97%31M | -451.56%-52.57M | 146.53%14.95M | -752.18%-32.13M | 115.47%4.93M | 42.14%-31.85M | 88.10%-55.05M | -471.08%-462.71M | -123.85%-81.02M |
| -Net exchange gains and losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.97M | ---- |
| -Remuneration paid in stock | --17.71M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -220.97%-40.25M |
| -Other non-cash items | 261.31%68.48M | 288.22%18.95M | -73.38%4.88M | 121.30%18.34M | -61.86%8.29M | 136.53%21.72M | -221.58%-59.47M | -52.30%48.92M | 26.04%102.55M | 120.35%81.36M |
| Changes in working capital | 130.37%149.57M | -134.52%-492.47M | -43.08%-209.99M | -2,508.35%-146.77M | 105.99%6.09M | -131.31%-101.7M | 2,478.21%324.78M | -92.84%12.6M | 163.19%176.05M | -176.66%-278.62M |
| -Change in receivables | 1,044.24%261.46M | -150.93%-27.69M | -81.16%54.36M | 3,209.80%288.53M | -121.56%-9.28M | 183.61%43.03M | -1,829.55%-51.46M | -106.03%-2.67M | 169.06%44.2M | -130.60%-64M |
| -Change in inventory | 58.75%-185.16M | -65.26%-448.83M | -217.06%-271.58M | 18.05%-85.66M | 6.48%-104.52M | -3,905.38%-111.76M | 101.45%2.94M | -197.22%-202.65M | 30.94%-68.18M | -52.14%-98.73M |
| -Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.80%10.49M | 28.68%34.72M |
| -Change in payables | 152.41%20.49M | -526.66%-39.09M | 104.95%9.16M | -325.20%-184.97M | 190.45%82.14M | -262.00%-90.81M | -23.48%56.06M | 242.49%73.26M | -89.91%-51.42M | 53.23%-27.07M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -153.16%-125.67M |
| -Provision for loans, leases and other losses | -49.76%25.39M | 2,711.27%50.53M | 98.82%-1.94M | -536.07%-164.67M | -34.72%37.76M | -81.77%57.85M | 119.31%317.25M | -42.24%144.66M | --250.43M | ---- |
| -Changes in other current assets | 200.00%27.39M | ---27.39M | --0 | ---- | ---- | ---- | ---- | ---- | -542.70%-9.47M | -84.35%2.14M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -31.29%-72.92M | -0.03%-55.54M | 7.09%-55.53M | 8.85%-59.76M | 11.80%-65.56M | 1.29%-74.33M | 4.23%-75.3M | 13.22%-78.62M | 11.32%-90.6M | 3.89%-102.16M |
| Interest received (cash flow from operating activities) | 14.50%28.17M | 10.86%24.6M | 4.59%22.19M | -14.13%21.22M | -1.88%24.71M | -19.73%25.18M | -9.85%31.37M | -19.59%34.8M | 29.95%43.27M | 0.39%33.3M |
| Tax refund paid | 52.46%-115.61M | 13.05%-243.16M | -6.10%-279.67M | -50.13%-263.58M | -234.10%-175.57M | 53.25%-52.55M | 8.31%-112.41M | -3.53%-122.59M | -21.97%-118.41M | 5.99%-97.08M |
| Other operating cash inflow (outflow) | -47.83%15.67M | -20.07%30.04M | 528.38%37.58M | -22.91%5.98M | 47.33%7.76M | -68.44%5.27M | -19.83%16.68M | -98.36%20.81M | 7,019.28%1.27B | 732.16%17.78M |
| Operating cash flow | 160.82%1.48B | -39.56%565.69M | -10.78%935.94M | -6.71%1.05B | 17.45%1.12B | 31.61%957.4M | 14.79%727.45M | -66.34%633.73M | 221.43%1.88B | -49.62%585.73M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -0.87%-527.7M | -2.41%-523.15M | -94.00%-510.85M | -296.21%-263.33M | 163.14%134.21M | 32.04%-212.54M | -198.67%-312.73M | 90.21%-104.71M | -110.06%-1.07B | 55.19%-508.96M |
| Net intangibles purchase and sale | -689.85%-6.38M | 93.39%-808K | -5,458.64%-12.23M | 99.07%-220K | ---23.77M | ---- | 66.57%-5.26M | 80.52%-15.73M | -964.63%-80.75M | -1,589.31%-7.59M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | --30.77M | ---- | 70.34%-12.46M | -95.24%-42M | ---21.51M | ---- |
| Net investment product transactions | 3,269.59%163.43M | -91.37%4.85M | 1,008.42%56.2M | 58.59%5.07M | -94.95%3.2M | 333.42%63.25M | -110.50%-27.1M | 218.77%258M | -258.22%-217.23M | 162.77%137.29M |
| Advance cash and loans provided to other parties | -2,331.23%-262.99M | 95.96%-10.82M | -319.71%-267.63M | 23.83%-63.76M | 59.51%-83.71M | 36.21%-206.74M | -76.36%-324.08M | 61.66%-183.76M | -70.84%-479.32M | 37.77%-280.56M |
| Repayment of advance payments to other parties and cash income from loans | -4.79%81.73M | -66.86%85.84M | 80.05%259M | -36.55%143.85M | -8.42%226.73M | 13.72%247.59M | 293.13%217.72M | -84.67%55.38M | 105.59%361.27M | 39.75%175.72M |
| Net changes in other investments | 175.95%134.13M | -26,736.50%-176.6M | 106.89%663K | 93.43%-9.62M | -5,358.12%-146.39M | 161.38%2.78M | 96.37%-4.54M | -337.06%-125M | -183.74%-28.6M | -92.08%34.15M |
| Investing cash flow | 32.69%-417.79M | -30.71%-620.69M | -152.55%-474.84M | -233.30%-188.02M | 233.49%141.04M | 77.44%-105.66M | -196.82%-468.44M | 89.72%-157.82M | -241.22%-1.54B | 53.99%-449.94M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 123.47%26.9M | 53.48%-114.62M | 57.93%-246.38M | -48.24%-585.67M | -47.42%-395.07M | -897.50%-267.99M | -81.69%33.6M | 153.38%183.5M | -205.13%-343.73M | 19,031.71%326.96M |
| Net common stock issuance | 56.99%-13.42M | 52.20%-31.19M | -20.21%-65.25M | -6.90%-54.28M | -116.10%-50.78M | 31,531,700.00%315.32M | ---1K | ---- | ---- | ---- |
| Increase or decrease of lease financing | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -89.61%5.71M | --55M | ---- |
| Cash dividends paid | 0.44%-74.76M | 1.35%-75.09M | 15.69%-76.11M | -38.24%-90.28M | -10.30%-65.31M | 0.00%-59.21M | 0.00%-59.21M | -0.02%-59.21M | 0.07%-59.19M | -0.17%-59.24M |
| Cash dividends for minorities | ---- | --0 | ---13.75M | --0 | ---- | ---- | -263.64%-55M | -1,000.00%-15.13M | 0.00%-1.38M | 0.00%-1.38M |
| Net other fund-raising expenses | 1.20%-194.37M | 30.33%-196.73M | 1.64%-282.37M | -6.61%-287.09M | -11.75%-269.3M | 14.65%-240.99M | -34.17%-282.35M | -10.93%-210.44M | -38.57%-189.7M | -76.59%-136.91M |
| Financing cash flow | 38.79%-255.64M | 38.93%-417.63M | 32.78%-683.86M | -30.35%-1.02B | -208.63%-780.46M | 30.33%-252.87M | -279.84%-362.95M | 82.27%-95.56M | -516.39%-539M | 194.95%129.45M |
| Net cash flow | ||||||||||
| Beginning cash position | -17.80%2.1B | -8.00%2.56B | -5.31%2.78B | 19.78%2.94B | 32.29%2.45B | -5.18%1.85B | 24.18%1.96B | -11.10%1.57B | 19.44%1.77B | 2.91%1.48B |
| Current changes in cash | 269.69%802.02M | -112.16%-472.63M | -42.52%-222.76M | -132.22%-156.31M | -19.00%485.07M | 676.17%598.86M | -127.33%-103.94M | 298.57%380.35M | -172.22%-191.55M | 447.21%265.24M |
| Effect of exchange rate changes | -112.24%-240K | 607.58%1.96M | -16.57%277K | 119.87%332K | 243.81%151K | -104.05%-105K | 765.38%2.6M | 92.30%-390K | -121.98%-5.06M | 451.73%23.03M |
| Cash adjustments other than cash changes | -100.01%-2K | --15.01M | ---- | -50.00%1K | 200.00%2K | -300.00%-2K | -99.88%1K | 42,850.00%855K | -102.00%-2K | 10,100.00%100K |
| End cash Position | 38.10%2.91B | -17.80%2.1B | -8.00%2.56B | -5.31%2.78B | 19.78%2.94B | 32.29%2.45B | -5.18%1.85B | 24.18%1.96B | -11.10%1.57B | 19.44%1.77B |
| Free cash flow | 2,102.56%928.41M | -111.38%-46.36M | -47.42%407.34M | -20.47%774.77M | 32.99%974.14M | 84.22%732.47M | -0.32%397.61M | -44.32%398.9M | 1,451.84%716.41M | 542.66%46.17M |
| 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 |