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 | 7.60%6.89B | 34.04%6.41B | 42.69%4.78B | -32.64%3.35B | -1.35%4.97B | -11.93%5.04B | 13.32%5.72B | 0.16%5.05B | 57.59%5.04B | -23.06%3.2B |
| Net profit before non-cash adjustment | -23.29%4B | 38.57%5.22B | 23.48%3.77B | -19.93%3.05B | -20.55%3.81B | 16.08%4.79B | 10.40%4.13B | -5.89%3.74B | 41.78%3.97B | -17.54%2.8B |
| Total adjustment of non-cash items | 1,470.43%3.52B | -111.34%-257M | 56.28%2.27B | 464.20%1.45B | -67.30%257M | -1.26%786M | -39.51%796M | 5.96%1.32B | 25.45%1.24B | -29.93%990M |
| -Depreciation and amortization | -13.80%1.7B | 18.02%1.97B | 4.57%1.67B | 19.72%1.6B | 4.22%1.33B | 3.90%1.28B | 4.58%1.23B | 5.75%1.18B | 1.27%1.11B | -11.10%1.1B |
| -Reversal of impairment losses recognized in profit and loss | -29.36%462M | 1,262.50%654M | 0.00%48M | -73.03%48M | 17,700.00%178M | -87.50%1M | 300.00%8M | -98.52%2M | 264.86%135M | 10.56%37M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 119.36%84M |
| -Share of associates | 341.18%82M | 5.56%-34M | 50.68%-36M | -1.39%-73M | -4.35%-72M | 25.00%-69M | -309.09%-92M | 135.48%44M | -6.90%-124M | -165.94%-116M |
| -Disposal profit | 40.00%-3M | -25.00%-5M | 86.67%-4M | 97.25%-30M | -16.17%-1.09B | -2,711.11%-940M | 1,100.00%36M | 103.00%3M | -2,600.00%-100M | 102.25%4M |
| -Net exchange gains and losses | 292.54%439M | -227.37%-228M | 120.99%179M | 505.00%81M | -242.86%-20M | 40.00%14M | 130.30%10M | -138.82%-33M | -26.09%85M | 414.82%115M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 72.81%-35M |
| -Other non-cash items | 132.24%843M | -739.36%-2.62B | 336.42%409M | -143.66%-173M | -114.20%-71M | 225.63%500M | -426.23%-398M | -7.58%122M | 166.33%132M | -140.57%-199M |
| Changes in working capital | -143.85%-635M | 215.38%1.45B | -9.23%-1.26B | -226.26%-1.15B | 268.21%910M | -167.71%-541M | 20,075.00%799M | 97.73%-4M | 70.32%-176M | 9.18%-593M |
| -Change in receivables | 156.40%941M | 124.98%367M | -1,499.05%-1.47B | -82.17%105M | -43.42%589M | 51.09%1.04B | 214.64%689M | 55.61%-601M | -255.38%-1.35B | 3.89%-381M |
| -Change in inventory | 653.92%565M | 89.04%-102M | 6.71%-931M | -378.77%-998M | 528.07%358M | 128.93%57M | 61.14%-197M | -285.71%-507M | 646.00%273M | 79.97%-50M |
| -Change in payables | -288.52%-2.13B | 6.39%1.13B | 410.20%1.06B | -512.50%-343M | 96.69%-56M | -506.49%-1.69B | -54.08%416M | -1.20%906M | 666.05%917M | -2,264.96%-162M |
| -Provision for loans, leases and other losses | 66.67%-3M | -131.03%-9M | 190.00%29M | 118.18%10M | -175.00%-55M | 88.24%-20M | -242.86%-170M | 1,387.50%119M | --8M | ---- |
| -Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---20M | ---- |
| -Changes in other current liabilities | -106.67%-4M | 15.38%60M | -32.47%52M | 4.05%77M | 2.78%74M | 18.03%72M | -22.78%61M | --79M | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -1.00%-101M | -177.78%-100M | 34.55%-36M | -37.50%-55M | -66.67%-40M | 36.84%-24M | 28.30%-38M | 5.36%-53M | 20.00%-56M | 55.38%-70M |
| Interest received (cash flow from operating activities) | 30.07%359M | 38.00%276M | 21.21%200M | 15.38%165M | 0.00%143M | 4.38%143M | 22.32%137M | 13.13%112M | -67.96%99M | 192.69%309M |
| Tax refund paid | -14.32%-1.44B | -61.57%-1.26B | 42.71%-778M | -79.87%-1.36B | 45.99%-755M | -22.63%-1.4B | -9.20%-1.14B | -15.23%-1.04B | -51.25%-906M | 32.53%-599M |
| Other operating cash inflow (outflow) | 0.00%-1M | 0.00%-1M | -1M | 0 | 0 | -1M | 0 | 0 | 0 | 0 |
| Operating cash flow | 7.31%5.71B | 27.85%5.33B | 98.14%4.17B | -51.35%2.1B | 14.89%4.32B | -19.69%3.76B | 15.17%4.68B | -2.73%4.07B | 47.18%4.18B | -11.80%2.84B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -41.80%-1.78B | -22.54%-1.26B | -3.02%-1.03B | -17.06%-995M | 7.91%-850M | 39.28%-923M | -23.78%-1.52B | -26.21%-1.23B | 3.18%-973M | 42.13%-1.01B |
| Net intangibles purchase and sale | 20.00%-56M | -55.56%-70M | -181.25%-45M | 44.83%-16M | 56.06%-29M | 48.84%-66M | -118.64%-129M | 28.05%-59M | 47.77%-82M | 35.38%-157M |
| Net business purchase and sale | 94.10%-107M | ---1.82B | --0 | ---- | -620.81%-1.25B | -8,550.00%-173M | 99.44%-2M | -53.02%-355M | ---232M | ---- |
| Net investment product transactions | -11.11%-10M | 74.29%-9M | -400.00%-35M | -100.59%-7M | 17,085.71%1.19B | 0.00%-7M | 30.00%-7M | 0.00%-10M | -11.11%-10M | -105.09%-9M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | -173.03%-415M | -390.32%-152M | ---31M | ---- | ---77M | --0 |
| Repayment of advance payments to other parties and cash income from loans | 200.00%9M | -72.73%3M | 266.67%11M | 0.00%3M | 0.00%3M | 200.00%3M | -96.30%1M | --27M | ---- | 11,829.82%34M |
| Net changes in other investments | 175.47%566M | 46.88%-750M | -215.88%-1.41B | 2.61%-447M | 17.30%-459M | -1,441.67%-555M | -89.47%-36M | 86.43%-19M | -1,033.33%-140M | 109.93%15M |
| Investing cash flow | 64.61%-1.38B | -55.51%-3.9B | -71.41%-2.51B | 19.14%-1.46B | 3.47%-1.81B | -8.64%-1.87B | -4.87%-1.72B | -8.59%-1.64B | -34.94%-1.51B | 55.42%-1.12B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 61.76%-161M | -229.94%-421M | 205.88%324M | 46.50%-306M | 21.54%-572M | 19.00%-729M | 9.55%-900M | -29.05%-995M | -112.40%-771M | -152.99%-363M |
| Net common stock issuance | --0 | --0 | 15.20%-106M | -19.05%-125M | -854.55%-105M | 88.54%-11M | -9,500.00%-96M | 50.00%-1M | ---2M | --0 |
| Increase or decrease of lease financing | 28.09%-507M | -468.55%-705M | 17.33%-124M | -135.97%-150M | 393.66%417M | 22.40%-142M | -28.87%-183M | -24.56%-142M | 4.20%-114M | 35.60%-119M |
| Cash dividends paid | -17.40%-587M | -24.69%-500M | 7.18%-401M | -77.78%-432M | 27.25%-243M | -17.61%-334M | -10.08%-284M | -42.54%-258M | -16.77%-181M | 0.28%-155M |
| Cash dividends for minorities | -13.24%-77M | 60.92%-68M | -383.33%-174M | 47.06%-36M | 68.22%-68M | -214.71%-214M | -17.24%-68M | 9.38%-58M | -190.91%-64M | 93.94%-22M |
| Net other fund-raising expenses | -5,600.00%-114M | -100.00%-2M | 99.84%-1M | -21,366.67%-644M | -200.00%-3M | 99.55%-1M | -7,366.67%-224M | ---3M | ---- | -99,900.00%-3M |
| Financing cash flow | 14.74%-1.45B | -251.87%-1.7B | 71.53%-482M | -194.95%-1.69B | 59.89%-574M | 18.46%-1.43B | -20.45%-1.76B | -28.71%-1.46B | -71.00%-1.13B | -187.85%-662M |
| Net cash flow | ||||||||||
| Beginning cash position | 1.64%15.4B | 13.24%15.15B | -0.03%13.38B | 15.51%13.39B | 4.05%11.59B | 14.61%11.14B | 13.29%9.72B | 18.35%8.58B | 15.56%7.25B | 11.79%6.27B |
| Current changes in cash | 1,177.99%2.89B | -122.77%-268M | 211.78%1.18B | -154.31%-1.05B | 324.29%1.94B | -62.04%457M | 24.77%1.2B | -37.09%965M | 45.27%1.53B | -27.52%1.06B |
| Effect of exchange rate changes | -15.47%437M | -13.26%517M | 8.56%596M | 489.36%549M | -2,720.00%-141M | 94.57%-5M | -157.14%-92M | 178.92%161M | -101.98%-204M | -131.93%-101M |
| Cash adjustments other than cash changes | ---- | ---- | -100.20%-1M | 50,100.00%500M | 0.00%-1M | -100.32%-1M | 2,100.00%308M | --14M | ---- | 101.89%21M |
| End cash Position | 21.59%18.73B | 1.64%15.4B | 13.24%15.15B | -0.03%13.38B | 15.51%13.39B | 4.05%11.59B | 14.61%11.14B | 13.29%9.72B | 18.35%8.58B | 15.55%7.25B |
| Free cash flow | -2.30%3.86B | 29.13%3.95B | 209.92%3.06B | -70.53%988M | 118.72%3.35B | -48.56%1.53B | 7.54%2.98B | -10.12%2.77B | 85.05%3.08B | 35.39%1.67B |
| 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 |