Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (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 | -6.98%10.35B | 86.61%11.12B | -48.66%5.96B | 553.77%11.61B | -84.86%1.78B | -5.18%11.73B | -0.33%12.37B | 23.15%12.41B | 2.94%10.08B | -22.32%9.79B |
| Net profit before non-cash adjustment | 29.63%6.49B | 71.07%5.01B | 2.77%2.93B | 142.30%2.85B | -248.81%-6.74B | -28.77%4.53B | -2.87%6.35B | 7.56%6.54B | 6.00%6.08B | -11.72%5.74B |
| Total adjustment of non-cash items | -29.00%6.58B | 6.63%9.26B | 25.11%8.68B | -21.14%6.94B | 19.72%8.8B | 4.95%7.35B | -8.65%7.01B | 26.56%7.67B | -10.29%6.06B | 13.78%6.75B |
| -Depreciation and amortization | 6.38%5.59B | -10.59%5.25B | -11.12%5.87B | -6.53%6.61B | 4.62%7.07B | 5.94%6.76B | 0.38%6.38B | 8.93%6.36B | 6.48%5.83B | -2.14%5.48B |
| -Reversal of impairment losses recognized in profit and loss | -71.98%561M | -5.03%2B | 4,033.33%2.11B | -96.15%51M | 240.62%1.33B | 266.98%389M | 49.30%106M | -74.28%71M | -73.26%276M | 6,350.00%1.03B |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -307.25%-143M |
| -Share of associates | 87.50%-1M | -142.11%-8M | 1,800.00%19M | -93.33%1M | -25.00%15M | 566.67%20M | 400.00%3M | -112.50%-1M | -86.67%8M | 645.45%60M |
| -Disposal profit | -6,050.00%-119M | 101.41%2M | 69.72%-142M | -327.67%-469M | 100.00%206M | -44.32%103M | -46.53%185M | 280.21%346M | -54.84%-192M | 63.85%-124M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 31.18%-192M |
| -Other non-cash items | -72.78%548M | 143.70%2.01B | 10.13%826M | 303.23%750M | 126.83%186M | -75.30%82M | -62.99%332M | 574.44%897M | -79.28%133M | -27.46%642M |
| Changes in working capital | 13.60%-2.72B | 44.35%-3.15B | -410.43%-5.65B | 727.93%1.82B | -88.31%-290M | 84.54%-154M | 44.70%-996M | 12.83%-1.8B | 23.59%-2.07B | -1,738.79%-2.7B |
| -Change in receivables | 178.65%943M | 23.82%-1.2B | -332.15%-1.57B | -43.17%678M | 1,764.06%1.19B | 111.81%64M | -278.29%-542M | 161.54%304M | 0.40%-494M | -54.04%-496M |
| -Change in inventory | 63.87%-1.37B | 32.99%-3.78B | -417.07%-5.65B | 127.17%1.78B | 198.10%784M | 214.85%263M | 70.10%-229M | 67.10%-766M | -408.30%-2.33B | -80.31%-458M |
| -Change in prepaid assets | -144.15%-459M | -337.97%-188M | 125.65%79M | 35.56%-308M | -1.27%-478M | -15,633.33%-472M | 99.30%-3M | ---427M | ---- | ---- |
| -Change in payables | -207.96%-2.14B | 48.36%1.99B | 8,462.50%1.34B | 98.73%-16M | -1,904.76%-1.26B | -231.58%-63M | 97.84%-19M | -164.87%-879M | 250.13%1.36B | 475.73%387M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -192.73%-1.49B |
| -Provision for loans, leases and other losses | 670.00%308M | -73.51%40M | 148.09%151M | 40.30%-314M | -1,074.07%-526M | 126.60%54M | -515.15%-203M | -144.59%-33M | --74M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -4.50%-673M | 15.93%-644M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -14.18%-443M | -14.12%-388M | 4.23%-340M | 11.47%-355M | -15.90%-401M | 1.14%-346M | 18.60%-350M | 2.93%-430M | 27.50%-443M | 5.12%-611M |
| Interest received (cash flow from operating activities) | 12.90%464M | 38.38%411M | 9.59%297M | 5.45%271M | -20.43%257M | 11.00%323M | 4.68%291M | -0.36%278M | 10.71%279M | 11.01%252M |
| Tax refund paid | -31.37%-1.94B | -43.86%-1.48B | -315.38%-1.03B | 84.48%-247M | 23.17%-1.59B | -7.14%-2.07B | 15.40%-1.93B | -13.28%-2.29B | 24.67%-2.02B | -27.15%-2.68B |
| Other operating cash inflow (outflow) | 0 | 0 | -100.21%-1M | 473M | 0 | 0 | 0 | -1M | 0 | 0 |
| Operating cash flow | -12.83%8.43B | 97.73%9.67B | -58.39%4.89B | 29,282.50%11.75B | -99.58%40M | -7.16%9.63B | 4.06%10.38B | 26.30%9.97B | 16.95%7.89B | -33.02%6.75B |
| Investing cash flow | ||||||||||
| Net business purchase and sale | ---- | --0 | --13M | --0 | ---- | ---48M | ---- | ---- | ---- | ---- |
| Net investment product transactions | 48.16%363M | -20.97%245M | -67.51%310M | 18,980.00%954M | -82.14%5M | 255.56%28M | 40.00%-18M | -130.30%-30M | 270.69%99M | -129.29%-58M |
| Advance cash and loans provided to other parties | -500.00%-12M | 97.70%-2M | -770.00%-87M | 77.78%-10M | -125.00%-45M | -100.00%-20M | -42.86%-10M | 89.71%-7M | 93.03%-68M | ---976M |
| Repayment of advance payments to other parties and cash income from loans | 120.00%88M | -11.11%40M | -32.84%45M | 2,133.33%67M | -88.46%3M | -3.70%26M | -27.03%27M | -69.67%37M | --122M | ---- |
| Net changes in other investments | -116.92%-13.18B | 10.65%-6.08B | -29.55%-6.8B | 15.63%-5.25B | 23.51%-6.22B | -64.75%-8.13B | 17.44%-4.94B | 24.59%-5.98B | -28.14%-7.93B | -35.94%-6.19B |
| Investing cash flow | -119.94%-12.74B | 11.14%-5.79B | -53.84%-6.52B | 32.28%-4.24B | 23.19%-6.26B | -65.00%-8.15B | 17.43%-4.94B | 23.11%-5.98B | -7.67%-7.78B | -65.87%-7.22B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 599.93%7.2B | -149.57%-1.44B | 163.71%2.91B | -148.78%-4.56B | 4,872.45%9.35B | 94.40%-196M | -39.00%-3.5B | -293.54%-2.52B | 4.58%1.3B | 127.69%1.24B |
| Net common stock issuance | ---1M | --0 | --0 | --0 | --0 | --0 | -7,433.33%-226M | -50.00%-3M | 60.00%-2M | 95.28%-5M |
| Increase or decrease of lease financing | 41.99%-811M | 10.90%-1.4B | 3.80%-1.57B | 8.01%-1.63B | -29.42%-1.77B | -48.75%-1.37B | -7.47%-921M | -6.59%-857M | -11.67%-804M | 1.37%-720M |
| Cash dividends paid | -99.59%-976M | 0.20%-489M | 0.00%-490M | -99.19%-490M | 52.69%-246M | -20.93%-520M | 0.00%-430M | 0.23%-430M | -39.94%-431M | 0.32%-308M |
| Cash dividends for minorities | 0.00%-2M | 0.00%-2M | 0.00%-2M | 33.33%-2M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 25.00%-3M | -33.33%-4M | 0.00%-3M |
| Net other fund-raising expenses | -100.00%-2M | 66.67%-1M | 92.50%-3M | 94.22%-40M | -34,500.00%-692M | 93.33%-2M | -1,400.00%-30M | 33.33%-2M | -50.00%-3M | 33.33%-2M |
| Financing cash flow | 262.47%5.41B | -495.14%-3.33B | 112.53%843M | -201.30%-6.73B | 417.55%6.64B | 59.08%-2.09B | -34.02%-5.11B | -6,789.47%-3.81B | -72.33%57M | 103.65%206M |
| Net cash flow | ||||||||||
| Beginning cash position | 20.91%3.17B | -23.00%2.62B | 30.22%3.4B | 19.31%2.61B | -21.61%2.19B | 13.25%2.8B | 7.77%2.47B | 8.33%2.29B | -11.18%2.11B | 3.43%2.38B |
| Current changes in cash | 101.28%1.1B | 169.90%548M | -199.24%-784M | 86.76%790M | 169.92%423M | -284.45%-605M | 84.27%328M | 1.71%178M | 165.79%175M | -432.50%-266M |
| Cash adjustments other than cash changes | ---- | ---- | --1M | ---- | ---- | 200.00%1M | ---1M | ---- | --1M | ---- |
| End cash Position | 34.81%4.27B | 20.91%3.17B | -23.00%2.62B | 30.22%3.4B | 19.31%2.61B | -21.61%2.19B | 13.25%2.8B | 7.77%2.47B | 8.33%2.29B | -11.18%2.11B |
| Free cash flow | -12.83%8.43B | 97.73%9.67B | -58.39%4.89B | 29,282.50%11.75B | -99.58%40M | -7.16%9.63B | 4.06%10.38B | 26.30%9.97B | 16.95%7.89B | -33.02%6.75B |
| 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 |