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 | -12.78%4.86B | 16.80%5.58B | -1.24%4.78B | 7.04%4.84B | 14.01%4.52B | 9.36%3.96B | 3.04%3.62B | -17.64%3.52B | 76.53%4.27B | -11.35%2.42B |
| Net profit before non-cash adjustment | -3.60%3.37B | 26.91%3.5B | -4.90%2.76B | 31.95%2.9B | 26.26%2.2B | 21.42%1.74B | -20.74%1.43B | 9.23%1.81B | -31.77%1.66B | 106.32%2.43B |
| Total adjustment of non-cash items | 9.78%1.86B | 2.11%1.7B | -13.39%1.66B | 0.68%1.92B | 14.41%1.91B | -5.66%1.67B | 15.50%1.77B | -4.45%1.53B | 211.36%1.6B | -65.28%513.92M |
| -Depreciation and amortization | 3.94%1.79B | 2.31%1.73B | -1.58%1.69B | 6.79%1.71B | 1.20%1.61B | 0.19%1.59B | 6.96%1.58B | -4.00%1.48B | 9.78%1.54B | -1.22%1.4B |
| -Reversal of impairment losses recognized in profit and loss | 281.82%126M | -28.26%33M | -81.07%46M | -4.71%243M | 1,316.67%255M | -89.29%18M | --168M | ---- | -98.37%67.54M | --4.15B |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 33.24%-49.32M |
| -Disposal profit | -64.29%-23M | 73.08%-14M | -15.56%-52M | 11.76%-45M | -168.42%-51M | -111.11%-19M | 40.00%-9M | 87.59%-15M | 97.63%-120.89M | -23,492.20%-5.11B |
| -Net exchange gains and losses | -129.17%-55M | 41.46%-24M | -1,125.00%-41M | 123.53%4M | -13.33%-17M | -266.67%-15M | 175.00%9M | -145.51%-12M | 171.90%26.37M | -231.50%-36.68M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 291.24%50.47M |
| -Other non-cash items | 187.50%21M | -209.09%-24M | 633.33%22M | -97.37%3M | 18.75%114M | 540.00%96M | -80.26%15M | -11.12%76M | -16.11%85.51M | -33.29%101.93M |
| Changes in working capital | -199.47%-372M | 6.25%374M | 1,970.59%352M | -95.87%17M | -25.50%412M | 31.35%553M | 139.20%421M | -82.64%176M | 294.37%1.01B | -824.90%-521.5M |
| -Change in receivables | -705.63%-430M | 73.17%71M | 555.56%41M | 92.91%-9M | -264.94%-127M | -23.76%77M | 0.00%101M | 4,277.01%101M | 99.40%-2.42M | -286.82%-400.55M |
| -Change in inventory | -1,250.00%-46M | -82.61%4M | 43.75%23M | 120.78%16M | -1,640.00%-77M | 155.56%5M | ---9M | --0 | 11.12%126.09M | 198.13%113.47M |
| -Change in prepaid assets | -192.41%-73M | 758.33%79M | ---12M | --0 | 136.90%31M | -400.00%-84M | 12.00%28M | --25M | ---- | ---- |
| -Change in payables | -118.84%-13M | 1,625.00%69M | 102.88%4M | -430.95%-139M | -92.58%42M | 414.44%566M | 40.40%-180M | -469.87%-302M | -115.49%-53M | 126.96%342.02M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -177.88%-264.21M |
| -Provision for loans, leases and other losses | 272.55%88M | -151.52%-51M | -14.66%99M | 286.67%116M | -60.53%30M | -8.43%76M | 207.41%83M | -28.25%27M | --37.63M | ---- |
| -Changes in other current assets | 1,894.12%339M | -83.33%17M | 108.16%102M | -86.43%49M | 159.71%361M | -52.72%139M | 108.51%294M | -82.95%141M | 364.93%827.18M | -57.03%-312.23M |
| -Changes in other current liabilities | -228.11%-237M | 94.74%185M | 693.75%95M | -110.53%-16M | 167.26%152M | -317.31%-226M | -43.48%104M | 135.44%184M | --78.15M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -7.27%-59M | -12.24%-55M | 15.52%-49M | 10.77%-58M | 20.73%-65M | 6.82%-82M | -4.76%-88M | 6.11%-84M | 30.41%-89.47M | 11.37%-128.56M |
| Interest received (cash flow from operating activities) | 27.50%51M | -4.76%40M | -23.64%42M | 71.88%55M | 0.00%32M | 14.29%32M | 7.69%28M | -6.03%26M | -3.29%27.67M | 19.68%28.61M |
| Tax refund paid | -3.85%-1.05B | 13.65%-1.01B | -13.90%-1.17B | -25.49%-1.03B | -50.74%-820M | 13.65%-544M | 18.18%-630M | -94.60%-770M | -8.84%-395.68M | 6.04%-363.54M |
| Other operating cash inflow (outflow) | -136.00%-9M | 266.67%25M | -1,600.00%-15M | 101.96%1M | -254.55%-51M | -34.00%33M | 363.16%50M | -1,900,100.00%-19M | 1K | 0 |
| Operating cash flow | -17.03%3.8B | 27.76%4.58B | -5.86%3.58B | 5.29%3.8B | 6.23%3.61B | 14.01%3.4B | 11.76%2.98B | -29.98%2.67B | 94.98%3.81B | -10.70%1.95B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 77.71%-1.03B | -271.73%-4.6B | -11.83%-1.24B | -33.05%-1.11B | 5.13%-832M | 54.89%-877M | 42.62%-1.94B | -140.23%-3.39B | -125.26%-1.41B | 850.46%5.58B |
| Net intangibles purchase and sale | 19.83%-97M | 13.57%-121M | -180.00%-140M | -316.67%-50M | 88.68%-12M | 42.70%-106M | -24.16%-185M | 8.13%-149M | -5.41%-162.18M | 3.22%-153.85M |
| Net business purchase and sale | ---- | ---- | ---- | ---728M | --0 | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 0.00%-1M | -100.43%-1M | 175.00%231M | 2,000.00%84M | 117.39%4M | 76.53%-23M | -1,125.00%-98M | 98.18%-8M | -12,007.80%-439.15M | 98.38%-3.63M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -5.58%-16.87M | -92.70%-15.98M |
| Repayment of advance payments to other parties and cash income from loans | -33.33%2M | -62.50%3M | 100.00%8M | -89.19%4M | 516.67%37M | 20.00%6M | -88.89%5M | 140.87%45M | -36.25%18.68M | 16.60%29.3M |
| Net changes in other investments | -100.63%-10M | 1,538.18%1.58B | 20.29%-110M | 33.97%-138M | 18.36%-209M | -59.01%-256M | 29.07%-161M | -11.87%-227M | 30.92%-202.92M | -40.91%-293.74M |
| Investing cash flow | 63.94%-1.13B | -151.32%-3.14B | 35.45%-1.25B | -91.21%-1.94B | 19.43%-1.01B | 47.29%-1.26B | 36.06%-2.38B | -68.43%-3.73B | -143.01%-2.21B | 490.26%5.14B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -177.03%-1.05B | 281.78%1.37B | -8.99%-752M | 24.75%-690M | 19.06%-917M | -1,448.81%-1.13B | -93.77%84M | 431.24%1.35B | 92.64%-407.26M | -3,785.60%-5.54B |
| Net common stock issuance | --0 | ---70M | --0 | --0 | ---- | --0 | --0 | --0 | -100.68%-102K | --14.9M |
| Increase or decrease of lease financing | 4.47%-278M | 0.34%-291M | -3.18%-292M | 26.87%-283M | -10.57%-387M | 5.15%-350M | 3.91%-369M | 46.85%-384M | -716.94%-722.53M | -19.04%-88.44M |
| Cash dividends paid | -10.88%-428M | -8.73%-386M | -10.25%-355M | -25.29%-322M | 0.39%-257M | 0.00%-258M | 0.00%-258M | -9.64%-258M | -35.78%-235.31M | -7.47%-173.3M |
| Cash dividends for minorities | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 92.63%-479K | -25.56%-6.5M |
| Net other fund-raising expenses | 90.00%-1M | -400.00%-10M | -100.00%-2M | 97.22%-1M | -71.43%-36M | -2,000.00%-21M | 98.57%-1M | -1,245.64%-70M | 96.13%-5.2M | ---134.32M |
| Financing cash flow | -388.52%-1.76B | 143.54%610M | -8.10%-1.4B | 18.85%-1.3B | 9.36%-1.6B | -223.90%-1.76B | -185.40%-544M | 146.47%637M | 76.86%-1.37B | -1,445.82%-5.92B |
| Net cash flow | ||||||||||
| Beginning cash position | 33.01%8.26B | 17.77%6.21B | 12.22%5.27B | 27.79%4.7B | 11.70%3.68B | 1.64%3.29B | -6.25%3.24B | 6.51%3.46B | 56.33%3.24B | 32.33%2.08B |
| Current changes in cash | -55.82%904M | 119.76%2.05B | 62.48%931M | -42.93%573M | 162.14%1B | 583.93%383M | 113.30%56M | -284.70%-421M | -80.62%227.94M | 141.24%1.18B |
| Effect of exchange rate changes | 0.00%5M | 0.00%5M | 150.00%5M | --2M | --0 | 150.00%1M | -300.00%-2M | 105.99%1M | -133.00%-16.7M | -136.73%-7.17M |
| Cash adjustments other than cash changes | 200.00%1M | -200.00%-1M | 200.00%1M | -105.56%-1M | 1,700.00%18M | 200.00%1M | -100.49%-1M | 10,200,100.00%204M | ---2K | ---- |
| End cash Position | 11.02%9.17B | 33.01%8.26B | 17.77%6.21B | 12.22%5.27B | 27.79%4.7B | 11.70%3.68B | 1.64%3.29B | -6.25%3.24B | 6.51%3.46B | 56.33%3.24B |
| Free cash flow | 1,351.92%2.6B | -110.24%-208M | -22.51%2.03B | 0.11%2.62B | 11.36%2.62B | 214.30%2.35B | 182.20%748M | -141.44%-910M | 83.66%2.2B | 2.13%1.2B |
| 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 |