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 | 18.52%5.53B | 15.87%4.67B | 22.56%4.03B | 551.86%3.29B | -116.83%-727M | -17.37%4.32B | -12.42%5.23B | 11.84%5.97B | -14.86%5.34B | 49.86%6.27B |
| Net profit before non-cash adjustment | 12.06%3.63B | 26.33%3.24B | -25.49%2.57B | 291.71%3.45B | -200.84%-1.8B | -23.32%1.78B | -13.38%2.32B | -11.01%2.68B | -8.75%3.02B | 21.52%3.3B |
| Total adjustment of non-cash items | 21.81%2.16B | 19.03%1.77B | 291.62%1.49B | -133.96%-776M | -19.54%2.29B | -1.15%2.84B | -8.03%2.87B | 13.68%3.12B | 3.08%2.75B | 62.86%2.67B |
| -Depreciation and amortization | 19.92%2.05B | 0.77%1.71B | -19.82%1.7B | -20.01%2.12B | -6.20%2.65B | 0.32%2.82B | -1.71%2.82B | 2.62%2.86B | 7.18%2.79B | 5.60%2.6B |
| -Reversal of impairment losses recognized in profit and loss | -19.70%53M | 10.00%66M | -84.17%60M | -19.02%379M | 13.04%468M | 107.00%414M | -30.56%200M | 1,052.00%288M | -84.08%25M | -68.91%157M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -50.00%10M |
| -Share of associates | -383.33%-17M | 115.38%6M | -85.71%-39M | -152.50%-21M | 208.11%40M | 54.32%-37M | -30.65%-81M | -14.81%-62M | -237.50%-54M | 57.89%-16M |
| -Disposal profit | 36.26%233M | 1,121.43%171M | 100.56%14M | -6,107.50%-2.48B | -73.91%-40M | -141.07%-23M | 133.53%56M | -742.31%-167M | -73.47%26M | 113.03%98M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -150.00%-3M |
| -Other non-cash items | 10.27%-166M | 25.10%-185M | 67.92%-247M | 7.45%-770M | -146.15%-832M | -188.89%-338M | -158.21%-117M | 602.50%201M | 78.26%-40M | 67.72%-184M |
| Changes in working capital | 24.93%-262M | -1,025.81%-349M | -105.04%-31M | 150.66%615M | -300.66%-1.21B | -1,077.42%-303M | -80.38%31M | 136.83%158M | -244.44%-429M | 270.69%297M |
| -Change in receivables | -43.03%-698M | 44.92%-488M | -213.01%-886M | 331.95%784M | -276.96%-338M | 195.98%191M | -237.24%-199M | 126.90%145M | -340.63%-539M | 233.33%224M |
| -Change in inventory | 128.48%43M | -217.97%-151M | 189.51%128M | -130.65%-143M | 25.30%-62M | -536.84%-83M | 111.73%19M | -181.82%-162M | 2,928.57%198M | 94.62%-7M |
| -Change in payables | 27.56%324M | -53.48%254M | 54,500.00%546M | 100.14%1M | -46.40%-691M | -439.57%-472M | 9.45%139M | 173.84%127M | -473.33%-172M | 88.19%-30M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -70.90%110M |
| -Provision for loans, leases and other losses | 91.67%69M | -80.11%36M | 770.37%181M | 78.05%-27M | -612.50%-123M | -40.00%24M | 233.33%40M | -61.29%12M | --31M | ---- |
| -Changes in other current liabilities | ---- | ---- | ---- | ---- | ---- | 15.63%37M | -11.11%32M | -32.08%36M | --53M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 0.00%-5M | 28.57%-5M | 22.22%-7M | -80.00%-9M | -150.00%-5M | 33.33%-2M | 25.00%-3M | 42.86%-4M | 30.00%-7M | 9.09%-10M |
| Interest received (cash flow from operating activities) | 36.67%123M | 9.76%90M | -1.20%82M | 9.21%83M | -8.43%76M | -9.78%83M | 17.95%92M | -1.27%78M | -2.47%79M | 8.00%81M |
| Tax refund paid | 10.90%-1.04B | -48.03%-1.17B | -774.44%-787M | 91.40%-90M | -166.41%-1.05B | 61.36%-393M | -17.71%-1.02B | 36.47%-864M | -50.94%-1.36B | 7.11%-901M |
| Other operating cash inflow (outflow) | 20.25%95M | -56.83%79M | -73.09%183M | -23.42%680M | 1,607.69%888M | 52M | 0 | -1M | 0 | 0.00%-1M |
| Operating cash flow | 28.38%4.7B | 4.78%3.66B | -11.45%3.5B | 584.54%3.95B | -120.08%-815M | -5.58%4.06B | -16.96%4.3B | 27.89%5.18B | -25.53%4.05B | 65.98%5.44B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 31.26%-4.34B | -77.91%-6.31B | -227.66%-3.55B | 162.30%2.78B | -24.12%-4.46B | -15.08%-3.6B | -55.66%-3.12B | 32.72%-2.01B | 32.36%-2.98B | 6.03%-4.41B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | --500M | ---- | ---24M | ---- | ---- | ---- |
| Net investment product transactions | -30,450.00%-611M | -101.02%-2M | --197M | --0 | -90.64%124M | 162.38%1.33B | 227.85%505M | 14.69%-395M | -402.61%-463M | --153M |
| Net changes in other investments | -118.95%-335M | -513.51%-153M | 125.00%37M | 19.57%-148M | 9.36%-184M | 28.27%-203M | 48.73%-283M | -271.43%-552M | 143.11%322M | -24.92%-747M |
| Investing cash flow | 18.29%-5.29B | -95.14%-6.47B | -225.95%-3.32B | 165.44%2.63B | -62.64%-4.02B | 15.48%-2.47B | 0.95%-2.93B | 5.44%-2.95B | 37.57%-3.12B | -9.50%-5B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 212.71%1.03B | 11.53%-913M | -64.86%-1.03B | -116.46%-626M | 18,209.52%3.8B | 77.89%-21M | 65.45%-95M | 47.22%-275M | -4,636.36%-521M | 98.31%-11M |
| Increase or decrease of lease financing | -53.92%-157M | 37.04%-102M | 42.76%-162M | 1.39%-283M | 6.51%-287M | 33.55%-307M | 14.44%-462M | 5.26%-540M | 10.66%-570M | 11.14%-638M |
| Cash dividends paid | -50.48%-316M | 12.50%-210M | -14.29%-240M | -100.00%-210M | 50.00%-105M | 6.67%-210M | -15.38%-225M | -30.00%-195M | 0.00%-150M | 0.00%-150M |
| Cash dividends for minorities | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Net other fund-raising expenses | 60.00%-2M | -107.14%-5M | 122.58%70M | -15,400.00%-310M | 88.24%-2M | -342.86%-17M | 125.93%7M | -161.36%-27M | -73.65%44M | -16.92%167M |
| Financing cash flow | 145.04%554M | 9.82%-1.23B | 4.55%-1.36B | -141.92%-1.43B | 714.23%3.41B | 28.39%-555M | 25.27%-775M | 13.37%-1.04B | -89.40%-1.2B | 52.08%-632M |
| Net cash flow | ||||||||||
| Beginning cash position | -40.26%5.95B | -9.25%9.95B | 88.62%10.97B | -19.73%5.82B | 16.61%7.24B | 10.63%6.21B | 26.78%5.62B | -5.81%4.43B | -4.08%4.7B | -34.79%4.9B |
| Current changes in cash | 99.31%-28M | -241.37%-4.04B | -122.94%-1.18B | 460.78%5.15B | -238.51%-1.43B | 72.41%1.03B | -49.58%598M | 534.43%1.19B | -36.50%-273M | 92.35%-200M |
| Cash adjustments other than cash changes | -96.43%1M | -83.23%28M | 16,600.00%167M | 200.00%1M | -200.00%-1M | 200.00%1M | ---1M | ---- | ---- | ---- |
| End cash Position | -0.45%5.92B | -40.26%5.95B | -9.25%9.95B | 88.62%10.97B | -19.73%5.82B | 16.61%7.24B | 10.63%6.21B | 26.78%5.62B | -5.81%4.43B | -4.08%4.7B |
| Free cash flow | 111.46%324M | -1,524.71%-2.83B | -107.62%-174M | 140.07%2.28B | -1,375.17%-5.7B | -61.56%447M | -59.14%1.16B | 264.40%2.85B | -18.73%781M | 137.97%961M |
| 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 |