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 | 63.41%7.83B | -17.27%4.79B | -31.92%5.79B | 1.52%8.51B | -8.42%8.38B | 11.26%9.15B | 12.10%8.22B | 2.66%7.34B | -12.68%7.15B | 14.15%8.18B |
| Net profit before non-cash adjustment | 387.84%2.31B | -216.55%-801.89M | -54.78%687.99M | -39.37%1.52B | 38.75%2.51B | 3.06%1.81B | -44.06%1.75B | 81.26%3.14B | -22.48%1.73B | 6.14%2.23B |
| Total adjustment of non-cash items | -13.04%5.12B | 0.53%5.89B | -1.67%5.86B | -4.31%5.96B | 6.61%6.22B | -4.40%5.84B | 15.12%6.11B | -1.03%5.3B | -5.94%5.36B | 14.16%5.7B |
| -Depreciation and amortization | -2.50%5.76B | -1.62%5.91B | -1.45%6.01B | -1.47%6.1B | 5.43%6.19B | -2.15%5.87B | 13.10%6B | -1.11%5.3B | -0.85%5.36B | 0.47%5.41B |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -514.58%-313.84M |
| -Share of associates | -204.04%-4.06M | 98.86%-1.34M | ---117.07M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Disposal profit | -1,350.00%-576.53M | -37.86%46.12M | 160.16%74.22M | -433.59%-123.37M | -60.19%36.98M | 27.19%92.89M | 39.26%73.04M | 378.59%52.44M | -118.69%-18.83M | 53.38%100.71M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 97.16%-18.61M |
| -Other non-cash items | 8.30%-65.19M | 36.31%-71.09M | -462.13%-111.62M | -589.00%-19.86M | 97.71%-2.88M | -471.49%-125.65M | 163.99%33.82M | -472.57%-52.86M | -97.27%14.19M | 334.54%519.62M |
| Changes in working capital | 236.01%400.45M | 60.91%-294.43M | -173.22%-753.19M | 390.09%1.03B | -123.60%-354.58M | 315.23%1.5B | 132.73%361.85M | -2,092.44%-1.11B | -78.06%55.49M | 240.99%252.88M |
| -Change in receivables | -51.69%199.25M | 134.37%412.41M | -21.79%-1.2B | -530.63%-985.21M | -114.88%-156.23M | 252.39%1.05B | -365.84%-689.02M | 42.70%-147.91M | -140.50%-258.12M | 76.34%637.26M |
| -Change in inventory | -196.52%-134.86M | 192.83%139.72M | 6.00%-150.52M | -479.83%-160.13M | 27.92%42.16M | 175.79%32.96M | -808.99%-43.49M | -111.51%-4.78M | 34.02%41.57M | -84.24%31.02M |
| -Change in payables | 37.65%-159.82M | -135.05%-256.32M | -56.70%731.35M | 301.68%1.69B | -1,173.41%-837.52M | -88.26%78.02M | 590.71%664.74M | 16.29%-135.47M | 81.54%-161.82M | -601.61%-876.46M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 226.14%168.18M |
| -Provision for loans, leases and other losses | -102.18%-5.46M | 57.64%249.91M | 22.02%158.54M | -60.50%129.93M | 759.73%328.93M | -315.44%-49.86M | 103.24%23.14M | -433.24%-713.2M | --214.02M | ---- |
| -Changes in other current assets | 191.45%336.37M | -106.27%-367.82M | -340.25%-178.32M | -118.49%-40.51M | -5.93%219.08M | 459.30%232.9M | -34.09%41.64M | -71.66%63.18M | 406.92%222.96M | 361.60%43.98M |
| -Changes in other current liabilities | 134.93%164.96M | -312.91%-472.33M | -128.93%-114.39M | 707.05%395.42M | -69.09%49M | -56.55%158.52M | 317.90%364.82M | -5,262.81%-167.43M | -101.25%-3.12M | 163.19%248.9M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 46.77%-99K | 65.43%-186K | 72.18%-538K | 64.44%-1.93M | -11.57%-5.44M | 60.87%-4.87M | 24.54%-12.46M | 41.46%-16.51M | 30.18%-28.19M | 25.44%-40.38M |
| Interest received (cash flow from operating activities) | 26.02%125.17M | 26.22%99.33M | 11.67%78.69M | -0.35%70.47M | -0.95%70.72M | 3.11%71.39M | 8.82%69.24M | 1.64%63.62M | -8.89%62.59M | 3.52%68.7M |
| Tax refund paid | -33.50%-191.7M | 56.62%-143.6M | 46.08%-331.06M | -0.14%-613.96M | -9.18%-613.11M | 15.51%-561.57M | -32.62%-664.69M | 31.31%-501.2M | -21.97%-729.6M | -18.72%-598.16M |
| Other operating cash inflow (outflow) | 50.00%-1K | -2K | 0 | -1K | 0 | -200.00%-1K | 200.00%1K | -1K | 0 | 0 |
| Operating cash flow | 63.54%7.76B | -14.30%4.75B | -30.43%5.54B | 1.65%7.96B | -9.52%7.83B | 13.64%8.65B | 10.66%7.61B | 6.68%6.88B | -15.28%6.45B | 14.03%7.61B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 25.95%-3.49B | 2.73%-4.71B | -2.89%-4.84B | -5.58%-4.71B | 14.58%-4.46B | -12.68%-5.22B | -5.16%-4.63B | 9.67%-4.4B | 6.89%-4.88B | 5.83%-5.24B |
| Net intangibles purchase and sale | 17.31%-238.18M | -311.41%-288.04M | 83.61%-70.01M | -255.86%-427.04M | 65.89%-120M | -111.67%-351.82M | 57.87%-166.21M | 24.93%-394.56M | -178.73%-525.61M | -0.46%-188.57M |
| Net business purchase and sale | ---- | --0 | 50.61%-97.8M | 94.99%-198M | ---3.96B | ---- | ---6.54B | ---- | ---- | ---- |
| Net investment product transactions | -1,407.26%-1.21B | -108.79%-80.29M | 164.92%913.9M | 346.99%344.97M | 71.68%-139.67M | -493.22%-493.17M | 111.71%125.42M | -457.30%-1.07B | -14.38%299.68M | -82.93%350.03M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 4,779.71%101.01M |
| Net changes in other investments | -110.43%-1.93M | 166.64%18.49M | -50.97%6.93M | 5,624.61%14.14M | 98.47%-256K | 88.63%-16.7M | -5,422.39%-146.79M | -100.19%-2.66M | 172.33%1.38B | -1,207.39%-1.91B |
| Investing cash flow | 2.41%-4.94B | -23.73%-5.06B | 17.75%-4.09B | 42.67%-4.97B | -42.64%-8.67B | 46.48%-6.08B | -93.48%-11.36B | -57.70%-5.87B | 45.87%-3.72B | -85.90%-6.88B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -208.23%-1.04B | 303.11%960.79M | 31.65%-473.04M | -351.51%-692.11M | 121.65%275.19M | -180.47%-1.27B | 319.92%1.58B | 17.21%-718.42M | 0.15%-867.77M | 14.11%-869.12M |
| Net common stock issuance | 111.69%30.6M | -45.16%-261.74M | -487,235.14%-180.31M | -311.11%-37K | 96.09%-9K | 35.21%-230K | 42.09%-355K | 28.89%-613K | -135.52%-862K | -7.33%-366K |
| Cash dividends paid | 1.97%-375.72M | -0.02%-383.27M | 0.21%-383.21M | -0.09%-384M | 0.15%-383.66M | -0.18%-384.23M | 0.03%-383.54M | 0.01%-383.67M | -0.05%-383.69M | -0.11%-383.49M |
| Cash dividends for minorities | -0.29%-15.98M | 2.38%-15.94M | 3.87%-16.33M | 10.08%-16.98M | -17.51%-18.89M | 0.13%-16.07M | -0.14%-16.09M | -0.03%-16.07M | 3.43%-16.07M | -4.20%-16.64M |
| Net other fund-raising expenses | 50.00%-1K | 99.64%-2K | -55,700.00%-558K | ---1K | ---- | 50.00%-1K | ---2K | ---- | ---- | 0.00%-1K |
| Financing cash flow | -567.23%-1.4B | 128.46%299.84M | 3.63%-1.05B | -758.23%-1.09B | 92.38%-127.37M | -241.68%-1.67B | 205.47%1.18B | 11.80%-1.12B | 0.10%-1.27B | 10.04%-1.27B |
| Net cash flow | ||||||||||
| Beginning cash position | -0.28%5.22B | 8.14%5.24B | 64.20%4.84B | -24.74%2.95B | 29.86%3.92B | -45.95%3.02B | -1.92%5.59B | 34.43%5.69B | -11.23%4.24B | 48.80%4.77B |
| Current changes in cash | 9,877.08%1.42B | -103.69%-14.54M | -79.18%394.4M | 295.26%1.89B | -207.61%-970.04M | 135.12%901.4M | -2,245.74%-2.57B | -107.50%-109.4M | 372.21%1.46B | -134.23%-535.74M |
| Cash adjustments other than cash changes | ---- | 200.00%1K | 0.00%-1K | ---1K | ---- | ---- | 0.00%-1K | ---1K | ---- | ---1K |
| End cash Position | 27.22%6.65B | -0.28%5.22B | 8.14%5.24B | 64.20%4.84B | -24.74%2.95B | 29.86%3.92B | -45.95%3.02B | -1.92%5.59B | 34.43%5.69B | -11.23%4.24B |
| Free cash flow | 1,445.72%3.4B | -140.44%-252.65M | -77.88%624.8M | -13.14%2.82B | 5.52%3.25B | 9.49%3.08B | 35.30%2.81B | 98.45%2.08B | -52.06%1.05B | 135.75%2.19B |
| 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 |