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 | 69.03%6.97B | 8.47%4.12B | 172.13%3.8B | 52.59%-5.27B | -278.51%-11.12B | -19.57%6.23B | -10.84%7.74B | 22.04%8.68B | -1.65%7.12B | -1.22%7.23B |
| Net profit before non-cash adjustment | -24.41%2.62B | 74.28%3.47B | 125.29%1.99B | 28.46%-7.87B | -415.18%-11.01B | -34.30%3.49B | 7.18%5.32B | -3.90%4.96B | 2.24%5.16B | 21.47%5.05B |
| Total adjustment of non-cash items | -40.73%1.02B | -56.38%1.72B | 91.53%3.93B | 266.45%2.05B | -150.08%-1.23B | -13.15%2.46B | -31.75%2.84B | 123.25%4.16B | 4.37%1.86B | -23.00%1.78B |
| -Depreciation and amortization | -21.22%1.98B | -7.19%2.52B | -8.69%2.71B | 14.63%2.97B | -2.52%2.59B | -0.52%2.66B | -4.47%2.67B | 2.01%2.8B | 11.33%2.74B | 1.48%2.46B |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | --1.1B | ---- | ---- | ---- | ---- | ---- |
| -Share of associates | -17.65%-40M | 63.04%-34M | -187.50%-92M | -255.56%-32M | 78.05%-9M | 29.31%-41M | 10.77%-58M | -96.97%-65M | -3.13%-33M | 5.88%-32M |
| -Disposal profit | -9,433.33%-560M | 500.00%6M | -97.78%1M | --45M | --0 | 400.00%3M | -200.00%-1M | -75.00%1M | -96.99%4M | 395.56%133M |
| -Other non-cash items | 52.65%-366M | -158.87%-773M | 241.33%1.31B | 81.09%-929M | -3,048.72%-4.91B | -169.64%-156M | -84.27%224M | 267.33%1.42B | -9.10%-851M | -2,416.13%-780M |
| Changes in working capital | 413.75%3.33B | 49.95%-1.06B | -487.23%-2.12B | -51.33%548M | 312.45%1.13B | 166.59%273M | 5.31%-410M | -565.59%-433M | -77.04%93M | -52.30%405M |
| -Change in receivables | 1,461.88%6.82B | 63.03%-501M | -903.70%-1.36B | -201.50%-135M | -93.81%133M | 3,257.81%2.15B | 114.25%64M | -1,382.86%-449M | 194.59%35M | -117.45%-37M |
| -Change in inventory | 205.92%161M | 4.40%-152M | -133.82%-159M | -191.89%-68M | 317.65%74M | -383.33%-34M | 117.39%12M | -27.78%-69M | -107.69%-54M | -36.84%-26M |
| -Change in prepaid assets | 32.72%-845M | -2,225.93%-1.26B | 79.93%-54M | -0.75%-269M | -734.38%-267M | -122.70%-32M | 2,450.00%141M | -102.07%-6M | 158.93%290M | -80.72%112M |
| -Change in payables | -281.74%-1.35B | 171.90%745M | -11.04%274M | 424.21%308M | 83.65%-95M | -433.03%-581M | -175.69%-109M | 237.14%144M | -520.00%-105M | 134.25%25M |
| -Change in accrued expense | -175.83%-941M | 529.41%1.24B | -146.09%-289M | 551.08%627M | 83.11%-139M | -129.25%-823M | ---359M | ---- | ---- | ---- |
| -Provision for loans, leases and other losses | 55.05%-512M | -111.32%-1.14B | -734.12%-539M | -94.01%85M | 449.75%1.42B | -155.35%-406M | -200.00%-159M | 27.40%-53M | -122.05%-73M | 123.65%331M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | ||||||||||
| Interest received (cash flow from operating activities) | 25.56%167M | -15.29%133M | 20.77%157M | 17.12%130M | -8.26%111M | -0.82%121M | 7.96%122M | 6.60%113M | -14.52%106M | -3.88%124M |
| Tax refund paid | -34.55%-74M | -175.00%-55M | -105.12%-20M | 189.07%391M | 72.56%-439M | 10.66%-1.6B | -115.26%-1.79B | 63.23%-832M | -66.52%-2.26B | 2.37%-1.36B |
| Other operating cash inflow (outflow) | 1M | 0 | 0 | -3.11%3.03B | 3.12B | 0 | 0 | 0 | -99.92%1M | 1.19B |
| Operating cash flow | 68.13%7.06B | 6.68%4.2B | 328.55%3.94B | 79.29%-1.72B | -275.25%-8.32B | -21.82%4.75B | -23.74%6.07B | 60.60%7.96B | -31.02%4.96B | 18.63%7.19B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -313.72%-14.75B | -96.74%-3.57B | -28.69%-1.81B | -10.00%-1.41B | 4.76%-1.28B | 40.16%-1.34B | 25.75%-2.25B | -8.15%-3.03B | 10.24%-2.8B | -183.53%-3.12B |
| Net intangibles purchase and sale | 15.63%-351M | ---416M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 0.69%1.02B | 241.69%1.01B | -75.70%295M | -28.00%1.21B | -23.08%1.69B | 46.62%2.19B | 277.34%1.5B | -28.51%-843M | -59.22%-656M | -76.82%-412M |
| Advance cash and loans provided to other parties | -500.00%-6M | 93.33%-1M | -200.00%-15M | 54.55%-5M | -450.00%-11M | 0.00%-2M | 50.00%-2M | -300.00%-4M | 66.67%-1M | 81.25%-3M |
| Repayment of advance payments to other parties and cash income from loans | -37.50%5M | 14.29%8M | 0.00%7M | 75.00%7M | 100.00%4M | 0.00%2M | -50.00%2M | 33.33%4M | 0.00%3M | -82.35%3M |
| Net changes in other investments | 52.34%-51M | -81.36%-107M | 95.23%-59M | -580.22%-1.24B | -45.60%-182M | -34.41%-125M | 91.23%-93M | -476.09%-1.06B | 93.57%-184M | -357.60%-2.86B |
| Investing cash flow | -360.04%-14.14B | -94.00%-3.07B | -10.77%-1.58B | -758.99%-1.43B | -69.99%217M | 185.66%723M | 82.87%-844M | -35.57%-4.93B | 43.10%-3.64B | -226.58%-6.39B |
| Financing cash flow | ||||||||||
| Net common stock issuance | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | --0 |
| Cash dividends paid | 0.28%-710M | -199.16%-712M | 0.00%-238M | 49.79%-238M | 52.98%-474M | -13.39%-1.01B | 0.11%-889M | 6.22%-890M | -23.09%-949M | -8.13%-771M |
| Net other fund-raising expenses | -133.33%-14M | -200.00%-6M | 95.45%-2M | ---44M | ---- | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | -0.84%-724M | -199.17%-718M | 14.89%-240M | 40.51%-282M | 52.98%-474M | -13.39%-1.01B | 0.11%-889M | 6.22%-890M | -23.09%-949M | -8.13%-771M |
| Net cash flow | ||||||||||
| Beginning cash position | 1.50%27.74B | 8.38%27.33B | -11.99%25.22B | -23.05%28.65B | 13.62%37.23B | 15.26%32.77B | 8.16%28.43B | 1.44%26.28B | 0.11%25.91B | 15.07%25.88B |
| Current changes in cash | -2,001.95%-7.8B | -80.61%410M | 161.54%2.11B | 59.96%-3.44B | -292.20%-8.58B | 2.83%4.46B | 102.24%4.34B | 472.27%2.15B | 1,150.00%375M | -99.12%30M |
| Cash adjustments other than cash changes | 0.00%-1M | ---1M | ---- | 50.00%-1M | ---2M | ---- | ---1M | ---- | 0.00%-1M | 0.00%-1M |
| End cash Position | -28.12%19.94B | 1.50%27.74B | 8.38%27.33B | -11.99%25.22B | -23.05%28.65B | 13.62%37.23B | 15.26%32.77B | 8.16%28.43B | 1.44%26.28B | 0.11%25.91B |
| Free cash flow | -3,753.18%-8.04B | -89.65%220M | 167.90%2.13B | 67.39%-3.13B | -382.05%-9.6B | -11.05%3.4B | -22.51%3.83B | 128.66%4.94B | -46.63%2.16B | -15.95%4.05B |
| 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 |