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 | |
|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | |||||
| Cash from operating activities | 9.15%30.56B | 24.61%28B | 2.46%22.47B | 31.11%21.93B | 16.73B |
| Net profit before non-cash adjustment | 5.16%21.55B | 24.53%20.5B | 20.21%16.46B | -2.56%13.69B | --14.05B |
| Total adjustment of non-cash items | 34.15%11.23B | 5.64%8.37B | 11.99%7.92B | 8.48%7.07B | --6.52B |
| -Depreciation and amortization | 0.61%6.62B | 17.00%6.58B | -19.47%5.63B | -0.07%6.99B | --6.99B |
| -Reversal of impairment losses recognized in profit and loss | ---- | --0 | --270M | --0 | ---- |
| -Share of associates | -18.38%-161M | -58.14%-136M | 23.89%-86M | -52.70%-113M | ---74M |
| -Disposal profit | -79.41%21M | -26.09%102M | 2,200.00%138M | 101.23%6M | ---488M |
| -Net exchange gains and losses | 116.45%116M | -968.18%-705M | -65.00%-66M | 85.29%-40M | ---272M |
| -Remuneration paid in stock | 254.55%156M | --44M | --0 | ---- | ---- |
| -Other non-cash items | 80.22%4.47B | 21.67%2.48B | 768.09%2.04B | -35.44%235M | --364M |
| Changes in working capital | -156.17%-2.22B | 54.58%-867M | -264.00%-1.91B | 130.27%1.16B | ---3.85B |
| -Change in receivables | -139.73%-1.95B | -19.73%-813M | -39.43%-679M | -146.56%-487M | --1.05B |
| -Change in inventory | ---- | ---- | ---- | ---- | --27M |
| -Change in payables | -198.60%-427M | 85.54%-143M | -166.73%-989M | 129.57%1.48B | ---5.01B |
| -Provision for loans, leases and other losses | 74.16%155M | 136.93%89M | -242.60%-241M | 79.79%169M | --94M |
| Dividends paid (cash flow from operating activities) | |||||
| Dividends received (cash flow from operating activities) | |||||
| Interest paid (cash flow from operating activities) | -35.00%-351M | 14.47%-260M | 22.45%-304M | 13.47%-392M | -453M |
| Interest received (cash flow from operating activities) | 11.39%176M | 0.64%158M | 33.05%157M | -15.71%118M | 140M |
| Tax refund paid | -18.34%-7.36B | -2.34%-6.22B | -36.01%-6.08B | 10.60%-4.47B | -5B |
| Other operating cash inflow (outflow) | 0 | 0 | -97.09%25M | 86,100.00%860M | -1M |
| Operating cash flow | 6.21%23.02B | 33.25%21.67B | -9.86%16.27B | 58.12%18.05B | --11.41B |
| Investing cash flow | |||||
| Net PPE purchase and sale | -23.55%-16.14B | -1.70%-13.07B | 26.34%-12.85B | -20.13%-17.44B | ---14.52B |
| Net business purchase and sale | -484.96%-3.11B | -366.67%-532M | ---114M | --0 | ---650M |
| Net investment product transactions | 97.45%-51M | -1,527.14%-2B | -81.82%140M | -16.94%770M | --927M |
| Net changes in other investments | 929.41%350M | -93.52%34M | 132.30%525M | 166.47%226M | ---340M |
| Investing cash flow | -21.81%-18.96B | -26.56%-15.56B | 25.23%-12.3B | -12.78%-16.45B | ---14.58B |
| Financing cash flow | |||||
| Net issuance payments of debt | 339.87%5.02B | 87.01%-2.09B | -3,688.94%-16.1B | -110.64%-425M | --3.99B |
| Net common stock issuance | 6.20%-1.86B | -119.39%-1.99B | 2,135.59%10.24B | -4.18%458M | --478M |
| Cash dividends paid | -89.45%-6.43B | -23.52%-3.39B | -0.84%-2.75B | 10.92%-2.72B | ---3.06B |
| Net other fund-raising expenses | -56.65%-271M | 51.54%-173M | 25.63%-357M | -55.34%-480M | ---309M |
| Financing cash flow | 53.64%-3.54B | 14.77%-7.64B | -182.81%-8.97B | -387.23%-3.17B | --1.1B |
| Net cash flow | |||||
| Beginning cash position | -2.42%52.12B | -8.37%53.42B | -2.39%58.29B | -3.17%59.72B | --61.68B |
| Current changes in cash | 134.10%522M | 69.37%-1.53B | -218.14%-5B | 23.96%-1.57B | ---2.07B |
| Effect of exchange rate changes | -99.58%1M | 99.17%239M | -14.89%120M | 33.02%141M | --106M |
| Cash adjustments other than cash changes | ---- | ---- | ---- | ---- | --2M |
| End cash Position | 1.00%52.65B | -2.42%52.12B | -8.37%53.42B | -2.39%58.29B | --59.72B |
| Free cash flow | -20.50%6.79B | 156.48%8.55B | 763.21%3.33B | 112.22%386M | ---3.16B |
| Currency Unit | JPY | JPY | JPY | JPY | JPY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |