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 | (Q4)Mar 31, 2020 | (Q3)Dec 31, 2019 | (Q2)Sep 30, 2019 | (Q1)Jun 30, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 31.77%10.56B | 8.56%8.02B | 19.06%7.39B | 5.05%6.2B | 57.05%5.91B | 6.58%3.76B | 7.06%3.02B | 601.84%1.91B | -22.38%867M | -199.12%-2.03B |
| Net profit before non-cash adjustment | -33.24%10.2B | 70.01%15.27B | 3.63%8.98B | 77.44%8.67B | -27.19%4.89B | -9.35%6.71B | 30.90%1.76B | -1.42%1.53B | -34.60%1.96B | -3.17%1.47B |
| Total adjustment of non-cash items | 54.59%19.24B | -29.57%12.45B | 2.32%17.68B | -8.11%17.27B | 24.84%18.8B | 15.80%15.06B | 30.62%7.01B | 6.79%3.29B | 30.84%3.53B | -33.85%1.23B |
| -Depreciation and amortization | 4.40%18.9B | 3.51%18.1B | 1.76%17.49B | 6.47%17.19B | 9.05%16.14B | 5.22%14.8B | 5.75%3.79B | 5.31%3.73B | 4.80%3.67B | 5.00%3.61B |
| -Reversal of impairment losses recognized in profit and loss | --0 | --278M | --0 | --209M | --0 | --22M | --4M | ---- | ---- | ---- |
| -Disposal profit | 152.75%48M | -233.82%-91M | 11.48%68M | -97.51%61M | 300.16%2.45B | 8,828.57%611M | ---- | ---- | --77M | -33.33%-36M |
| -Other non-cash items | 105.10%298M | -5,007.56%-5.84B | 165.75%119M | -184.98%-181M | 156.50%213M | 64.33%-377M | 45.58%2.6B | 9.50%-419M | 74.07%-215M | -51.06%-2.35B |
| Changes in working capital | 4.20%-18.87B | -2.24%-19.7B | 2.36%-19.27B | -11.02%-19.74B | 1.27%-17.78B | -6.71%-18.01B | -47.89%-5.75B | 33.30%-2.91B | -0.98%-4.62B | -16.67%-4.73B |
| -Change in receivables | 68.22%2.05B | 213.48%1.22B | 29.26%-1.08B | -88.24%-1.52B | -150.82%-808M | 270.24%1.59B | -5.39%-802M | 1,511.90%2.03B | -433.33%-160M | 293.68%521M |
| -Change in inventory | 673.89%1.8B | 74.66%-314M | -18.68%-1.24B | -206.42%-1.04B | 159.96%981M | -154.04%-1.64B | -92.20%27M | 2.13%-688M | 1.77%115M | -172.50%-1.09B |
| -Change in payables | -310.37%-1.81B | 104.29%858M | 197.67%420M | -211.40%-430M | 303.16%386M | -124.30%-190M | 26.86%1.38B | -3,344.00%-861M | 88.91%-61M | -345.11%-652M |
| -Provision for loans, leases and other losses | -633.33%-64M | 120.69%12M | 12.12%-58M | -269.23%-66M | 127.46%39M | -33.96%-142M | -58.00%-158M | 566.67%14M | 0.00%3M | 83.33%-1M |
| -Changes in other current assets | 2.88%-20.86B | -24.03%-21.48B | -3.85%-17.32B | 9.25%-16.68B | -4.24%-18.38B | -10.37%-17.63B | -38.91%-6.2B | 9.31%-3.4B | -9.87%-4.52B | 3.76%-3.51B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -325.00%-238M | -5.66%-56M | -60.61%-53M | 57.14%-33M | -54.00%-77M | 10.71%-50M | 54.17%-11M | 43.75%-9M | -900.00%-20M | 28.57%-10M |
| Interest received (cash flow from operating activities) | 27.97%183M | 27.68%143M | 13.13%112M | 22.22%99M | -7.95%81M | 11.39%88M | 0.00%9M | -6.45%29M | 7.69%14M | 38.46%36M |
| Tax refund paid | -130.86%-6.55B | 40.18%-2.84B | -264.54%-4.74B | 52.45%-1.3B | -38.78%-2.73B | 25.63%-1.97B | 101.53%3M | 1.20%-1.16B | 300.00%32M | 34.26%-848M |
| Other operating cash inflow (outflow) | 1,900.00%54M | -127.27%-3M | -91.13%11M | 985.71%124M | -180.00%-14M | -171.43%-5M | -155.56%-5M | 50.00%-1M | 0.00%1M | 0 |
| Operating cash flow | -23.70%4.02B | 93.89%5.27B | -46.67%2.72B | 61.12%5.09B | 73.40%3.16B | 100.55%1.82B | 15.17%3.01B | 187.02%771M | -21.37%894M | -45.79%-2.86B |
| Investing cash flow | ||||||||||
| Capital expenditures | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -102.11%-1.72B |
| Net PPE purchase and sale | -49.47%-2.12B | 18.94%-1.42B | 24.54%-1.75B | 19.20%-2.32B | 33.36%-2.88B | -62.92%-4.31B | -357.79%-1.82B | 69.56%-351M | -95.62%-2.15B | --5M |
| Net business purchase and sale | 98.77%-185M | ---15.06B | --0 | ---2.42B | --0 | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 1,620.83%365M | 69.62%-24M | -887.50%-79M | 85.71%-8M | -128.72%-56M | 217.47%195M | 73.33%156M | 208.33%52M | 95.59%-9M | 0.00%-4M |
| Net changes in other investments | -272.73%-123M | -17.86%-33M | -135.44%-28M | 153.74%79M | 94.82%-147M | -14.21%-2.84B | -294.03%-528M | -2,471.91%-2.29B | 99.95%-1M | 85.71%-20M |
| Investing cash flow | 87.50%-2.07B | -789.30%-16.54B | 60.18%-1.86B | -51.75%-4.67B | 55.76%-3.08B | -31.29%-6.96B | -396.38%-2.19B | -100.62%-2.59B | 83.19%-432M | -74.82%-1.74B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -90.26%1.08B | 1,949.08%11.08B | -1,435.90%-599M | -100.36%-39M | 70.02%10.94B | 4.16%6.43B | -33.66%-2.56B | 64.73%5.19B | -130.68%-535M | 35.69%4.33B |
| Increase or decrease of lease financing | -533.33%-19M | 50.00%-3M | 14.29%-6M | 22.22%-7M | -50.00%-9M | 14.29%-6M | --0 | 0.00%-2M | 50.00%-1M | -50.00%-3M |
| Cash dividends paid | -13.62%-1.5B | -14.76%-1.32B | -11.20%-1.15B | 7.25%-1.04B | -13.63%-1.12B | -5.25%-983M | --0 | 0.00%-492M | --0 | -11.09%-491M |
| Cash dividends for minorities | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | -670.43%-886M | -447.62%-115M | 95.44%-21M | -620.31%-461M | 81.66%-64M | -1,561.90%-349M | -4,628.57%-331M | -50.00%-3M | -50.00%-6M | -12.50%-9M |
| Financing cash flow | -113.79%-1.33B | 641.96%9.64B | -15.23%-1.78B | -115.83%-1.54B | 91.32%9.75B | -2.28%5.09B | -50.31%-2.89B | 76.78%4.7B | -131.19%-542M | 39.72%3.83B |
| Net cash flow | ||||||||||
| Beginning cash position | -16.13%8.37B | -8.32%9.98B | -9.13%10.89B | 455.33%11.98B | -1.95%2.16B | 59.26%2.2B | 116.27%4.23B | -8.49%1.35B | 22.96%1.44B | 59.26%2.2B |
| Current changes in cash | 137.95%622M | -77.77%-1.64B | 17.75%-922M | -111.41%-1.12B | 24,672.50%9.83B | -104.86%-40M | -925.50%-2.07B | 498.75%2.88B | -126.23%-80M | -258.88%-768M |
| Effect of exchange rate changes | 518.52%167M | 80.00%27M | -46.43%15M | 1,500.00%28M | 50.00%-2M | 0.00%-4M | --3M | ---2M | ---7M | --2M |
| Cash adjustments other than cash changes | -150.00%-1M | 100.00%2M | 200.00%1M | 0.00%-1M | -200.00%-1M | --1M | ---- | ---- | ---- | ---- |
| End cash Position | 9.41%9.16B | -16.13%8.37B | -8.32%9.98B | -9.13%10.89B | 455.33%11.98B | -1.95%2.16B | -1.95%2.16B | 116.27%4.23B | -8.49%1.35B | 22.96%1.44B |
| Free cash flow | -48.53%1.89B | 287.33%3.67B | -64.22%947M | 855.60%2.65B | 111.09%277M | -41.71%-2.5B | -46.28%1.19B | 120.32%419M | -47.14%472M | -62.87%-4.58B |
| 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 |