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 | 3.52%2.52B | -20.95%2.43B | 148.36%3.07B | -9.16%1.24B | -31.01%1.36B | 61.39%1.97B | 11.75%1.22B | -9.35%1.1B | -3.36%1.21B | 74.32%1.25B |
| Net profit before non-cash adjustment | 5.34%1.16B | -51.63%1.1B | 167.13%2.28B | 1.71%852.56M | 81.07%838.24M | -10.39%462.94M | -27.03%516.59M | 23.41%707.97M | 30.38%573.68M | 229.72%440.01M |
| Total adjustment of non-cash items | -23.36%1.25B | 361.68%1.63B | -55.95%352.02M | 68.30%799.19M | -65.24%474.86M | 123.67%1.37B | -19.17%610.79M | 20.65%755.64M | -9.82%626.29M | -44.48%694.45M |
| -Depreciation and amortization | 1.60%1.38B | 13.14%1.35B | 11.27%1.2B | 9.82%1.08B | 1.64%979.57M | 15.55%963.74M | 4.62%834.07M | 12.11%797.23M | 0.48%711.11M | -3.72%707.73M |
| -Reversal of impairment losses recognized in profit and loss | 2.42%41.72M | -39.89%40.74M | --67.77M | --0 | --43.57M | ---- | ---- | --360.35M | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -168.80%-258K |
| -Disposal profit | -28.41%50.13M | -0.35%70.01M | 1,226.49%70.26M | -108.87%-6.24M | 24.35%70.32M | 249.40%56.55M | 103.85%16.19M | -357.01%-420.16M | -8,264.83%-91.94M | -90.46%1.13M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 74.50%-2.28M |
| -Other non-cash items | -238.87%-222.28M | 116.28%160.07M | -263.62%-983.06M | 56.30%-270.36M | -278.85%-618.6M | 244.43%345.87M | -1,414.47%-239.47M | 156.30%18.22M | 159.92%7.11M | 87.41%-11.86M |
| Changes in working capital | 136.93%109.63M | -166.76%-296.85M | 207.39%444.62M | -938.16%-414.01M | -66.14%49.4M | 51.45%145.89M | 126.14%96.33M | -4,676.16%-368.52M | -93.03%8.05M | 159.43%115.61M |
| -Change in receivables | 211.03%177.2M | -166.95%-159.59M | 129.67%238.38M | -1,740.54%-803.54M | -81.36%48.98M | 319.71%262.82M | 65.33%-119.62M | -259.35%-345.01M | -179.50%-96.01M | 200.51%120.76M |
| -Change in payables | 25.91%-133.79M | -251.64%-180.56M | -62.78%119.07M | 1,141.01%319.96M | 77.74%-30.74M | -180.73%-138.1M | 267.24%171.06M | -410.56%-102.29M | 740.30%32.94M | 93.09%-5.14M |
| -Provision for loans, leases and other losses | 52.88%66.21M | -50.32%43.31M | 25.29%87.17M | 123.35%69.57M | 47.11%31.15M | -52.83%21.18M | -43.02%44.89M | 156.56%78.78M | --30.71M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --40.42M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -1.94%-49.9M | 11.58%-48.95M | 2.79%-55.36M | 3.92%-56.95M | 7.84%-59.27M | -29.15%-64.32M | 3.81%-49.8M | 9.49%-51.77M | -3.00%-57.2M | 6.61%-55.53M |
| Interest received (cash flow from operating activities) | 52.84%113.79M | 6.03%74.45M | -48.67%70.22M | 96.37%136.8M | 46.23%69.66M | 15.70%47.64M | -61.18%41.18M | 118.26%106.07M | 14.17%48.6M | -3.25%42.57M |
| Tax refund paid | 87.29%-134.14M | -158.84%-1.06B | -14,604.91%-407.88M | 100.82%2.81M | -179.41%-341.58M | 74.88%-122.25M | -119.26%-486.64M | -17.17%-221.95M | -239.25%-189.43M | 55.12%-55.84M |
| Other operating cash inflow (outflow) | -100.00%-1K | 37,337,550.00%746.75M | -100.00%-2K | -100.00%-1K | 773.01%340M | -103.85%-50.52M | 131,154,300.00%1.31B | -1K | 0 | -1K |
| Operating cash flow | 13.93%2.45B | -19.94%2.15B | 103.05%2.68B | -3.71%1.32B | -23.20%1.37B | -12.47%1.79B | 119.96%2.04B | -8.17%927.44M | -14.50%1.01B | 104.64%1.18B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -237.69%-1.33B | 53.21%-393.38M | 74.86%-840.77M | -33.51%-3.34B | -210.18%-2.51B | 73.93%-807.64M | -59.97%-3.1B | 51.55%-1.94B | -190.72%-4B | -43.47%-1.38B |
| Net intangibles purchase and sale | -288.57%-127.5M | 6.18%-32.81M | 7.07%-34.97M | -82.25%-37.64M | -33.22%-20.65M | 72.50%-15.5M | -196.86%-56.38M | 15.11%-18.99M | -72.22%-22.37M | 53.43%-12.99M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | --56.66M | ---- | --4.4M | ---- | ---210.84M | ---- |
| Net investment product transactions | 309.20%30.92M | -256.67%-14.78M | 119.25%9.43M | -1,267.08%-49M | 30.85%-3.58M | -6.25%-5.18M | -101.09%-4.88M | 12,651.91%445.84M | 90.88%-3.55M | -1,102.81%-38.94M |
| Repayment of advance payments to other parties and cash income from loans | -33.46%340K | -24.30%511K | 1.35%675K | 1.52%666K | -14.92%656K | -13.85%771K | -41.39%895K | -11.12%1.53M | 2.32%1.72M | -99.70%1.68M |
| Net changes in other investments | 179.50%249.31M | 60.27%-313.59M | -160.90%-789.34M | 190.39%1.3B | -2,686.31%-1.43B | -40.79%-51.46M | 67.19%-36.55M | -3.40%-111.4M | -1,363.68%-107.74M | 23.73%8.53M |
| Investing cash flow | -55.87%-1.18B | 54.44%-754.05M | 22.47%-1.65B | 45.35%-2.13B | -344.35%-3.91B | 72.45%-879.02M | -96.98%-3.19B | 62.68%-1.62B | -206.36%-4.34B | -241.20%-1.42B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -4.63%-818.11M | -5.20%-781.88M | -152.87%-743.2M | 811.55%1.41B | -181.49%-197.57M | -89.82%242.45M | 285.16%2.38B | -146.33%-1.29B | 492.73%2.78B | 550,898.82%468.35M |
| Net common stock issuance | ---- | ---101K | --0 | 23.81%-32K | ---42K | ---- | -107.73%-228K | --2.95M | ---- | ---- |
| Increase or decrease of lease financing | -1.69%-113.74M | -26.92%-111.85M | -7.02%-88.13M | -262.60%-82.35M | ---22.71M | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | -58.82%-210.76M | -13.66%-132.7M | -7.61%-116.75M | 6.67%-108.49M | -25.36%-116.24M | 14.04%-92.72M | 0.00%-107.87M | -17.43%-107.87M | -0.66%-91.86M | -20.00%-91.26M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%-244K | 50.10%-244K | 0.00%-489K |
| Net other fund-raising expenses | ---- | 213,800.00%4.27M | 33.33%-2K | -100.00%-3K | 9,430.31%1.43B | ---15.34M | ---- | 851,939.60%860.36M | -4,950.00%-101K | ---2K |
| Financing cash flow | -11.77%-1.14B | -7.82%-1.02B | -178.03%-948.09M | 11.02%1.21B | 714.31%1.09B | -94.09%134.39M | 528.21%2.27B | -119.78%-530.86M | 612.64%2.68B | 592.61%376.6M |
| Net cash flow | ||||||||||
| Beginning cash position | 10.20%4.59B | 4.83%4.17B | 14.39%3.98B | -30.71%3.48B | 27.76%5.02B | 38.95%3.93B | -30.08%2.83B | -13.43%4.04B | 2.44%4.67B | 2.70%4.56B |
| Current changes in cash | -65.56%127.53M | 374.67%370.25M | -80.53%78M | 127.82%400.71M | -238.36%-1.44B | -7.24%1.04B | 191.73%1.12B | -89.11%-1.22B | -558.82%-646.89M | 64.86%140.99M |
| Effect of exchange rate changes | 46.27%80.04M | -52.02%54.72M | 14.86%114.05M | 199.04%99.3M | -305.28%-100.26M | 325.95%48.84M | -370.50%-21.62M | 158.65%7.99M | 54.06%-13.63M | -186.87%-29.66M |
| Cash adjustments other than cash changes | ---- | ---- | 0.00%1K | 0.00%1K | 0.00%1K | --1K | ---- | -100.00%-1K | --33.68M | ---- |
| End cash Position | 4.52%4.8B | 10.20%4.59B | 4.83%4.17B | 14.39%3.98B | -30.71%3.48B | 27.76%5.02B | 38.95%3.93B | -30.08%2.83B | -13.43%4.04B | 2.44%4.67B |
| Free cash flow | -42.23%987.96M | -5.03%1.71B | 187.05%1.8B | -76.54%-2.07B | -223.30%-1.17B | 183.22%950.38M | -8.35%-1.14B | 66.12%-1.05B | -1,313.13%-3.11B | 47.32%-220.14M |
| 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 |