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 | -16.11%2.26B | 10.15%2.69B | -29.98%2.45B | -23.50%3.49B | 24.61%4.57B | 5.09%3.66B | -42.80%3.49B | 9.55%6.1B | 561.73%5.57B | -79.41%841M |
| Net profit before non-cash adjustment | 118.70%2.15B | -48.16%983.08M | -35.08%1.9B | -2.12%2.92B | 108.36%2.98B | -38.58%1.43B | -59.22%2.33B | 112.46%5.72B | 149.88%2.69B | -5.48%-5.4B |
| Total adjustment of non-cash items | 0.13%740.96M | -33.38%740.02M | -11.88%1.11B | -21.71%1.26B | -53.04%1.61B | 73.31%3.43B | 2,427.98%1.98B | -102.79%-84.98M | -56.28%3.05B | -24.05%6.98B |
| -Depreciation and amortization | 6.32%721.76M | -17.57%678.89M | -34.37%823.62M | -21.84%1.25B | -12.96%1.61B | -6.64%1.84B | -9.62%1.98B | -22.67%2.19B | -5.34%2.83B | 5.71%2.99B |
| -Reversal of impairment losses recognized in profit and loss | --0 | --87.38M | --0 | ---- | -98.88%18.23M | --1.63B | ---- | ---- | -73.15%336.82M | 21.32%1.25B |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---923.28M | ---- | -42.19%3.15B |
| -Share of associates | 20.64%-2.16M | -65.73%-2.72M | 19.77%-1.64M | 38.84%-2.04M | -85.98%-3.34M | 34.03%-1.8M | 35.60%-2.72M | -102.62%-4.23M | 5,659.34%161.33M | ---2.9M |
| -Disposal profit | 2,389.12%62M | -77.11%2.49M | 5.40%10.88M | 378.20%10.32M | 92.03%-3.71M | -1,502.68%-46.58M | 100.20%3.32M | -1,197.02%-1.65B | 146.02%150.57M | -2,836.12%-327.17M |
| -Net exchange gains and losses | -77.19%2.18M | 339.00%9.55M | -341.83%-4M | 947.18%1.65M | -101.36%-195K | 9,288.24%14.36M | -87.96%153K | -72.02%1.27M | 612.64%4.54M | -136.48%-886K |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -447.82%-483.93M | 22.32%-88.34M |
| -Other non-cash items | -20.44%-42.83M | -112.61%-35.56M | 6,651.59%281.92M | 34.32%-4.3M | 52.87%-6.55M | -957.03%-13.9M | -99.47%1.62M | 474.19%306.83M | 1,765.13%53.44M | 219.13%2.87M |
| Changes in working capital | -164.93%-630.7M | 273.18%971.31M | 18.43%-560.88M | -2,410.92%-687.64M | 97.71%-27.39M | -45.34%-1.2B | -277.40%-822.75M | 363.64%463.77M | 76.21%-175.91M | -5,494.33%-739.46M |
| -Change in receivables | 622.48%416.73M | 107.88%57.68M | -228.99%-732.09M | -155.52%-222.52M | 68.78%400.8M | -63.45%237.47M | 188.45%649.61M | -255.72%-734.41M | 803.33%471.64M | -89.21%52.21M |
| -Change in inventory | -9,151.49%-18.28M | 101.68%202K | -115.52%-12.05M | 267.71%77.63M | -236.13%-46.29M | 340.23%34.01M | -115.24%-14.16M | -85.53%92.91M | 200.57%642.07M | -1,103.15%-638.44M |
| -Change in payables | -272.33%-341.58M | 509.06%198.21M | 131.90%32.54M | -179.21%-102.02M | 116.42%128.8M | -0.35%-784.28M | -156.16%-781.53M | 511.26%1.39B | -224.38%-338.41M | 2,486.61%272.07M |
| -Provision for loans, leases and other losses | -233.05%-771.55M | 411.90%579.88M | 568.25%113.28M | 95.09%-24.19M | -134.03%-493.21M | -105.80%-210.74M | -411.47%-102.4M | 105.43%32.88M | ---605.31M | ---- |
| -Changes in other current assets | 161.59%22.95M | -187.04%-37.26M | 117.14%42.81M | -427.62%-249.7M | 64.29%-47.33M | 65.34%-132.52M | 43.15%-382.34M | -42.91%-672.57M | -10.66%-470.63M | -4.81%-425.3M |
| -Changes in other current liabilities | -64.64%61.04M | 3,309.33%172.6M | 96.78%-5.38M | -659.10%-166.85M | 108.78%29.84M | -77.01%-339.74M | -154.34%-191.94M | 183.21%353.23M | --124.72M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 11.29%-440K | 13.89%-496K | -6.67%-576K | 47.52%-540K | 21.27%-1.03M | 86.10%-1.31M | 79.35%-9.4M | 15.36%-45.53M | -290.18%-53.79M | 7.64%-13.79M |
| Interest received (cash flow from operating activities) | 19.53%43.09M | 51.90%36.05M | 392.04%23.73M | -36.35%4.82M | -51.60%7.58M | 174.87%15.65M | 6.13%5.7M | 55.99%5.37M | -70.54%3.44M | -36.08%11.68M |
| Tax refund paid | -148.11%-1.11B | -69.27%-449.22M | -1.60%-265.38M | 45.48%-261.2M | -87.72%-479.05M | 67.75%-255.19M | -463.39%-791.26M | 46.45%-140.45M | 32.20%-262.27M | 79.32%-386.81M |
| Other operating cash inflow (outflow) | -1K | 0 | 0 | 0 | -1K | 0 | 0 | 97.72%-151.32M | -664,690,000.00%-6.65B | 200.00%1K |
| Operating cash flow | -47.90%1.19B | 3.49%2.28B | -31.91%2.2B | -20.94%3.24B | 19.58%4.09B | 27.17%3.42B | -53.29%2.69B | 513.42%5.76B | -408.44%-1.39B | -79.60%452.08M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 32.52%-218.82M | 44.54%-324.29M | 34.02%-584.68M | -166.28%-886.18M | 80.89%-332.8M | -287.39%-1.74B | 60.52%-449.5M | -86.22%-1.14B | 85.66%-611.35M | -38.17%-4.26B |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 721.01%1.97B | -89.24%-317.73M | -1,322.90%-167.9M |
| Net investment product transactions | 92.46%-33.39M | ---442.81M | --0 | ---- | ---- | 471.42%362.67M | ---97.65M | ---- | -88.34%100M | 1,018.61%857.84M |
| Advance cash and loans provided to other parties | ---- | --0 | ---1.5M | --0 | ---- | ---- | ---1.5M | ---- | ---3M | ---- |
| Repayment of advance payments to other parties and cash income from loans | ---- | 1,000.00%1.38M | -87.50%125K | 53.85%1M | -27.78%650K | 5.88%900K | 41.67%850K | 140.00%600K | --250K | ---- |
| Dividends received (cash flow from investment activities) | 261.90%18.24M | -67.36%5.04M | 34.97%15.44M | -51.73%11.44M | -46.74%23.7M | 90.17%44.5M | -16.13%23.4M | 896.43%27.9M | --2.8M | ---- |
| Net changes in other investments | -1,125.59%-15.63M | -68.58%1.52M | -41.43%4.85M | 305.83%8.28M | 102.15%2.04M | -159.64%-94.91M | 138.81%159.12M | -1,546.42%-410.05M | 152.68%28.35M | -234.33%-53.81M |
| Investing cash flow | 67.12%-249.6M | -34.18%-759.16M | 34.63%-565.77M | -182.45%-865.46M | 78.54%-306.41M | -290.98%-1.43B | -180.61%-365.27M | 156.59%453.11M | 77.92%-800.68M | -15.11%-3.63B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.45%-6.3B | 22,226.31%6.27B | --28.09M |
| Net common stock issuance | ---- | ---- | ---- | ---- | -24.60%-157K | ---126K | ---- | -391.80%-300K | -6,000.00%-61K | ---1K |
| Increase or decrease of lease financing | 20.66%-3.24M | 15.46%-4.09M | 89.37%-4.83M | 6.23%-45.46M | -4.06%-48.48M | -2.88%-46.59M | 71.24%-45.28M | 26.98%-157.43M | 45.73%-215.6M | 5.91%-397.29M |
| Cash dividends paid | 0.07%-1.46B | -0.02%-1.46B | -0.02%-1.46B | -5.92%-1.46B | -13.31%-1.38B | -66.68%-1.21B | -50.03%-728.39M | -770,522.22%-485.49M | 94.93%-63K | 99.78%-1.24M |
| Net other fund-raising expenses | 0.00%-1K | ---1K | ---- | ---- | 0.00%-1K | ---1K | ---- | 100.00%-2K | -201.70%-1.42B | 139,245,400.00%1.39B |
| Financing cash flow | 0.12%-1.46B | 0.03%-1.46B | 2.69%-1.46B | -5.50%-1.5B | -12.97%-1.42B | -62.96%-1.26B | 88.86%-773.67M | -249.63%-6.94B | 354.02%4.64B | 203.26%1.02B |
| Net cash flow | ||||||||||
| Beginning cash position | 1.26%13.36B | 2.23%13.2B | 8.22%12.91B | 24.78%11.93B | 7.82%9.56B | 21.41%8.87B | -9.23%7.3B | 47.45%8.05B | -28.53%5.46B | -20.06%7.63B |
| Current changes in cash | -972.01%-521.28M | -66.02%59.78M | -79.75%175.93M | -63.25%868.74M | 221.55%2.36B | -52.68%735.08M | 314.14%1.55B | -129.67%-725.44M | 213.62%2.45B | -11.87%-2.15B |
| Effect of exchange rate changes | -116.27%-17.26M | -5.37%106.03M | -0.10%112.04M | 1,893.26%112.16M | 113.48%5.63M | -498.50%-41.76M | 161.04%10.48M | -1,122.94%-17.17M | 106.44%1.68M | -429.87%-26.04M |
| Cash adjustments other than cash changes | ---1K | ---- | ---- | ---- | 0.00%-1K | ---1K | ---- | --2K | ---- | ---- |
| End cash Position | -4.03%12.83B | 1.26%13.36B | 2.23%13.2B | 8.22%12.91B | 24.78%11.93B | 7.82%9.56B | 21.41%8.87B | -7.59%7.3B | 44.84%7.9B | -28.53%5.46B |
| Free cash flow | -50.45%969.5M | 21.01%1.96B | -31.21%1.62B | -37.51%2.35B | 123.55%3.76B | -24.97%1.68B | -51.52%2.24B | 325.06%4.63B | 46.05%-2.06B | -337.64%-3.81B |
| 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 |