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 | -2.61%371.91M | -0.55%381.88M | -51.46%383.99M | 106.93%791.01M | -40.47%382.26M | 36.91%642.15M | -35.28%469.02M | 37.97%724.64M | 10.26%525.23M | 5.48%476.37M |
| Net profit before non-cash adjustment | 49.85%131.78M | -1.32%87.94M | -60.37%89.12M | -3.84%224.85M | 42.13%233.83M | -12.01%164.52M | 4.50%186.97M | -22.28%178.92M | -8.14%230.21M | 41.76%250.62M |
| Total adjustment of non-cash items | -23.68%247.34M | 23.58%324.06M | -34.28%262.23M | 32.35%399.04M | -34.95%301.5M | 27.56%463.51M | -12.18%363.37M | 5.12%413.78M | 65.98%393.63M | -19.38%237.15M |
| -Depreciation and amortization | 0.94%371.77M | -7.04%368.31M | -11.95%396.18M | 5.33%449.94M | 6.20%427.18M | 4.30%402.26M | 13.78%385.67M | 2.38%338.96M | 19.03%331.08M | 3.85%278.15M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --13.92M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -247.31%-6.4M |
| -Share of associates | -262.50%-21.4M | 43.81%-5.9M | -320.28%-10.51M | -155.88%-2.5M | 137.86%4.47M | -208.27%-11.82M | 36.33%-3.83M | 38.10%-6.02M | 45.99%-9.73M | -347.15%-18.01M |
| -Disposal profit | -234.88%-34.55M | 459.50%25.62M | 91.15%-7.13M | -469.34%-80.51M | -1,354.66%-14.14M | -62.36%1.13M | 135.93%2.99M | 74.19%-8.33M | -328.54%-32.3M | 10.16%-7.54M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -107.21%-3.1M |
| -Other non-cash items | -7.06%-68.48M | 45.01%-63.96M | -462.35%-116.32M | 127.67%32.1M | -261.26%-116.01M | 435.18%71.94M | -124.07%-21.46M | -14.73%89.17M | 626.14%104.58M | 0.30%-19.88M |
| Changes in working capital | 76.07%-7.21M | -192.26%-30.12M | -80.47%32.65M | 209.18%167.12M | -1,183.96%-153.07M | 117.37%14.12M | -161.63%-81.32M | 233.80%131.95M | -765.05%-98.62M | 41.07%-11.4M |
| -Change in receivables | 492.37%95.24M | -114.48%-24.27M | 196.45%167.58M | 128.55%56.53M | -207.02%-197.97M | 311.12%184.97M | -153.96%-87.61M | 73.95%-34.5M | -367.14%-132.44M | 1,294.18%49.58M |
| -Change in inventory | 88.41%-1.44M | -371.18%-12.39M | -95.68%4.57M | 5,328.90%105.76M | 102.57%1.95M | -900.46%-75.89M | -110.84%-7.59M | 214.84%70M | -443.73%-60.95M | 190.57%17.73M |
| -Change in payables | -352.27%-36.83M | 118.80%14.6M | -412.34%-77.65M | -34.56%24.86M | 712.12%37.99M | 77.63%-6.21M | -1,013.28%-27.74M | -103.10%-2.49M | 188.32%80.41M | -396.91%-91.04M |
| -Change in accrued expense | -79.34%3.03M | 307.81%14.69M | -209.41%-7.07M | -110.72%-2.28M | 153.46%21.32M | -552.66%-39.87M | -77.40%8.81M | 547.82%38.97M | -170.54%-8.7M | -17.78%12.33M |
| -Provision for loans, leases and other losses | -195.49%-67.21M | 58.47%-22.75M | -208.77%-54.78M | -8.45%-17.74M | 66.54%-16.36M | -248.97%-48.89M | -45.28%32.82M | 1,912.72%59.98M | --2.98M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --20.09M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -69.02%-24.54M | 18.49%-14.52M | -0.52%-17.82M | 4.42%-17.72M | 1.72%-18.54M | 8.14%-18.87M | -2.44%-20.54M | 4.87%-20.05M | -23.04%-21.08M | 24.50%-17.13M |
| Interest received (cash flow from operating activities) | 18.21%67.71M | 13.45%57.28M | 21.83%50.49M | -2.01%41.45M | 5.79%42.3M | 7.04%39.98M | 11.90%37.35M | 26.71%33.38M | 7.22%26.35M | -0.68%24.57M |
| Tax refund paid | -200.07%-22.04M | 138.50%22.03M | 39.97%-57.2M | -105.89%-95.29M | 35.65%-46.28M | 12.67%-71.91M | 22.17%-82.35M | -32.14%-105.81M | 33.59%-80.07M | -195.19%-120.58M |
| Other operating cash inflow (outflow) | 0 | 19.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | -15.63%393.03M | 29.59%465.85M | -50.04%359.47M | 99.99%719.44M | -39.17%359.74M | 46.56%591.35M | -36.17%403.49M | 40.35%632.17M | 24.00%450.42M | -12.01%363.24M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -3.17%-112.31M | 51.35%-108.85M | 7.28%-223.76M | 40.80%-241.32M | -27.78%-407.63M | 6.72%-319M | 33.71%-341.97M | 1.28%-515.87M | -41.65%-522.55M | -361.50%-368.9M |
| Net intangibles purchase and sale | 97.55%-205K | ---8.36M | --0 | 96.10%-3.58M | -120.47%-91.9M | 27.31%-41.68M | ---57.35M | ---- | ---- | ---- |
| Net investment product transactions | 1,064.90%68.05M | -530.00%-7.05M | -97.82%1.64M | 246.41%75.19M | 331.79%21.71M | -110.94%-9.36M | 1,041.38%85.58M | -482.94%-9.09M | 125.88%2.37M | 11.64%-9.17M |
| Net changes in other investments | -2,142.27%-50.44M | 200.12%2.47M | -25.39%823K | 118.04%1.1M | -62.88%-6.11M | 61.30%-3.75M | -314.75%-9.7M | 506.99%4.52M | 101.81%744K | -321.94%-41.04M |
| Investing cash flow | 22.07%-94.91M | 44.96%-121.79M | -31.24%-221.29M | 65.16%-168.61M | -29.46%-483.94M | -15.57%-373.8M | 37.85%-323.44M | -0.20%-520.44M | -23.93%-519.43M | -483.51%-419.11M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 84.10%-52.32M | -105.59%-329.03M | -4.35%-160.04M | -223.36%-153.36M | 204.00%124.33M | -202.46%-119.54M | -153.95%-39.52M | -80.86%73.27M | 1,468.95%382.82M | 179.74%24.4M |
| Net common stock issuance | -33.26%-73.39M | ---55.07M | --0 | -53.57%-43K | 99.78%-28K | ---12.76M | ---- | 99.78%-32K | ---14.32M | ---- |
| Increase or decrease of lease financing | -120.46%-206.01M | -47.49%-93.45M | 46.81%-63.36M | -77.87%-119.13M | 14.92%-66.97M | 32.68%-78.71M | -6.19%-116.93M | 11.06%-110.12M | 12.95%-123.82M | -6.58%-142.24M |
| Cash dividends paid | 3.04%-29.65M | 16.67%-30.58M | -50.00%-36.7M | -33.33%-24.46M | 0.91%-18.35M | -20.00%-18.52M | 28.57%-15.43M | -38.21%-21.6M | -25.00%-15.63M | -33.33%-12.51M |
| Cash dividends for minorities | 0.00%-130K | 0.00%-130K | 0.00%-130K | 0.00%-130K | 0.00%-130K | 0.00%-130K | 0.00%-130K | 0.00%-130K | -30.00%-130K | 0.00%-100K |
| Net other fund-raising expenses | ---- | --637K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1K |
| Financing cash flow | 28.79%-361.5M | -95.07%-507.62M | 12.42%-260.23M | -864.86%-297.13M | 116.91%38.85M | -33.52%-229.66M | -193.46%-172.01M | -125.60%-58.61M | 275.50%228.93M | 24.83%-130.44M |
| Net cash flow | ||||||||||
| Beginning cash position | -14.77%944.1M | -9.93%1.11B | 25.99%1.23B | -8.04%976.01M | -1.13%1.06B | -7.89%1.07B | 4.77%1.17B | 16.79%1.11B | -16.36%952.41M | 17.24%1.14B |
| Current changes in cash | 61.26%-63.37M | -34.01%-163.57M | -148.11%-122.05M | 397.24%253.71M | -604.76%-85.35M | 86.83%-12.11M | -273.16%-91.96M | -66.79%53.11M | 185.83%159.92M | -211.27%-186.32M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K | ---- |
| End cash Position | -6.71%880.73M | -14.77%944.1M | -9.93%1.11B | 25.99%1.23B | -8.04%976.01M | -1.13%1.06B | -7.89%1.07B | 4.77%1.17B | 16.79%1.11B | -16.36%952.41M |
| Free cash flow | -19.29%265.63M | 152.68%329.1M | -72.16%130.25M | 399.48%467.8M | -170.74%-156.21M | 2,663.76%220.82M | -108.84%-8.61M | 205.58%97.42M | -264.36%-92.26M | -108.23%-25.32M |
| 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 |