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 | -54.52%1.16B | 184.25%2.54B | -36.48%895M | 46.47%1.41B | -16.35%962M | 10.47%1.15B | 94.94%1.04B | -5.32%534M | -2.93%564M | -35.80%581M |
| Net profit before non-cash adjustment | 6.79%1.07B | 18.32%1B | -15.48%846M | -12.35%1B | 4.39%1.14B | 88.30%1.09B | 33.26%581M | 17.52%436M | -31.55%371M | 74.84%542M |
| Total adjustment of non-cash items | -30.90%293M | 32.09%424M | -10.34%321M | 145.21%358M | 13.18%146M | -71.83%129M | 13.09%458M | 87.50%405M | 125.00%216M | -82.48%96M |
| -Depreciation and amortization | -8.46%249M | 5.43%272M | -4.80%258M | 77.12%271M | -7.27%153M | -42.51%165M | -4.97%287M | -3.21%302M | 27.87%312M | -49.17%244M |
| -Reversal of impairment losses recognized in profit and loss | --84M | --0 | --17M | --0 | ---- | ---- | --93M | ---- | ---- | ---- |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -71.43%6M |
| -Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---204M |
| -Disposal profit | 0.00%7M | 75.00%7M | -55.56%4M | 800.00%9M | --1M | --0 | 600.00%5M | 97.50%-1M | -3,900.00%-40M | ---1M |
| -Other non-cash items | -132.41%-47M | 245.24%145M | -46.15%42M | 1,075.00%78M | 77.78%-8M | -149.32%-36M | -29.81%73M | 285.71%104M | -209.80%-56M | 8.51%51M |
| Changes in working capital | -118.44%-206M | 506.18%1.12B | -650.00%-275M | 115.34%50M | -334.67%-326M | -1,775.00%-75M | 98.71%-4M | -1,243.48%-309M | 59.65%-23M | -221.28%-57M |
| -Change in receivables | -113.49%-158M | 446.45%1.17B | -252.25%-338M | 188.10%222M | -34.04%-252M | 23.58%-188M | 11.83%-246M | -598.21%-279M | 251.35%56M | 65.42%-37M |
| -Change in inventory | 9,550.00%189M | 93.75%-2M | 78.81%-32M | -75.58%-151M | -126.32%-86M | ---38M | --0 | -324.39%-92M | 64.00%41M | 175.76%25M |
| -Change in payables | -1,269.23%-152M | 18.18%13M | 107.10%11M | -327.94%-155M | 277.78%68M | -89.22%18M | 675.86%167M | -341.67%-29M | -78.95%12M | 83.87%57M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -165.38%-102M |
| -Provision for loans, leases and other losses | -30.77%-85M | -177.38%-65M | -37.31%84M | 339.29%134M | -142.11%-56M | 77.33%133M | -17.58%75M | 168.94%91M | ---132M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest received (cash flow from operating activities) | 1M | 0 | 0 | 0 | 0 | 0 | -50.00%1M | -50.00%2M | 0.00%4M | 100.00%4M |
| Tax refund paid | 49.59%-186M | 2.64%-369M | -27.18%-379M | 36.05%-298M | -79.92%-466M | -83.69%-259M | -34.29%-141M | -59.09%-105M | 22.35%-66M | 37.50%-85M |
| Other operating cash inflow (outflow) | 0 | 0.00%-1M | 0.00%-1M | 50.00%-1M | 0.00%-2M | -100.00%-2M | 50.00%-1M | -2M | 0 | -200.00%-1M |
| Operating cash flow | -55.29%972M | 322.14%2.17B | -53.60%515M | 124.70%1.11B | -44.43%494M | -1.22%889M | 109.79%900M | -14.54%429M | 0.60%502M | -35.36%499M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 31.03%-20M | -141.67%-29M | 64.71%-12M | 41.38%-34M | -123.08%-58M | -23.81%-26M | -5.00%-21M | 89.42%-20M | -1,353.85%-189M | 77.59%-13M |
| Net intangibles purchase and sale | -78.47%-257M | 46.27%-144M | 18.04%-268M | -2.83%-327M | -35.90%-318M | -40.12%-234M | -20.14%-167M | 52.88%-139M | 2.64%-295M | 12.43%-303M |
| Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---35M | ---- | ---- | --19M | ---- |
| Net investment product transactions | ---- | 103.03%2M | -10.00%-66M | -2,900.00%-60M | -200.00%-2M | 105.00%2M | -766.67%-40M | -94.12%6M | 300.00%102M | ---51M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -66.67%-50M | ---30M |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | 133.33%35M | --15M | ---- | --56M |
| Net changes in other investments | 0.00%-1M | 75.00%-1M | -112.50%-4M | 252.38%32M | 65.57%-21M | -41.86%-61M | -248.28%-43M | 125.00%29M | ---116M | ---- |
| Investing cash flow | -61.63%-278M | 50.86%-172M | 10.03%-350M | 2.51%-389M | -12.71%-399M | -50.00%-354M | -116.51%-236M | 79.40%-109M | -55.13%-529M | -5.90%-341M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---64M |
| Net common stock issuance | -4,100.00%-240M | 102.64%6M | -22,800.00%-227M | --1M | --0 | ---199M | --0 | 61.11%-42M | -10,700.00%-108M | ---1M |
| Increase or decrease of lease financing | 50.00%-1M | 77.78%-2M | -50.00%-9M | 14.29%-6M | 12.50%-7M | 11.11%-8M | 25.00%-9M | -300.00%-12M | ---3M | --0 |
| Cash dividends paid | -25.00%-415M | 0.60%-332M | -2.45%-334M | -13.99%-326M | -38.16%-286M | -66.94%-207M | -14.81%-124M | 16.28%-108M | -200.00%-129M | -2.38%-43M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | 0.00%-2M | -100.00%-2M | 0.00%-1M | 0.00%-1M | 0.00%-1M | ---1M |
| Net other fund-raising expenses | ---- | 0.00%-1M | -200.00%-1M | 200.00%1M | 50.00%-1M | -100.00%-2M | 50.00%-1M | 0.00%-2M | 33.33%-2M | -50.00%-3M |
| Financing cash flow | -99.39%-656M | 42.38%-329M | -73.03%-571M | -11.49%-330M | 29.19%-296M | -209.63%-418M | 18.18%-135M | 32.10%-165M | -116.96%-243M | -154.55%-112M |
| Net cash flow | ||||||||||
| Beginning cash position | 42.81%5.58B | -9.43%3.91B | 9.93%4.32B | -4.87%3.93B | 2.89%4.13B | 15.19%4.01B | 4.66%3.48B | -7.53%3.33B | 1.29%3.6B | 12.87%3.55B |
| Current changes in cash | -97.73%38M | 512.07%1.67B | -203.84%-406M | 294.53%391M | -271.79%-201M | -77.88%117M | 241.29%529M | 157.41%155M | -686.96%-270M | -88.67%46M |
| Cash adjustments other than cash changes | -200.00%-1M | 200.00%1M | 0.00%-1M | ---1M | ---- | ---1M | ---- | ---- | ---1M | ---- |
| End cash Position | 0.66%5.62B | 42.81%5.58B | -9.43%3.91B | 9.93%4.32B | -4.87%3.93B | 2.89%4.13B | 15.19%4.01B | 4.66%3.48B | -7.53%3.33B | 1.29%3.6B |
| Free cash flow | -65.27%695M | 751.49%2B | -68.62%235M | 534.75%749M | -81.24%118M | -11.66%629M | 163.70%712M | 1,400.00%270M | -90.11%18M | -50.54%182M |
| 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 |