Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 7.23%95.3B | 9.35%88.88B | 36.50%81.28B | -5.49%59.54B | 11.82%63B | -12.79%56.34B | 5.22%64.6B | -10.84%61.4B | -9.66%68.86B | 13.35%76.22B |
| Net profit before non-cash adjustment | 10.66%61.57B | 21.42%55.64B | 97.35%45.82B | 16.35%23.22B | 21.63%19.96B | -29.72%16.41B | -1.18%23.35B | -42.90%23.62B | 26.78%41.37B | 27.54%32.63B |
| Total adjustment of non-cash items | 11.93%49.03B | 1.90%43.8B | 6.51%42.98B | -4.38%40.36B | 2.14%42.2B | -3.21%41.32B | 2.74%42.69B | 35.63%41.55B | -27.45%30.63B | 2.82%42.22B |
| -Depreciation and amortization | 4.13%45.3B | 3.63%43.5B | 2.18%41.97B | 1.14%41.08B | 4.29%40.62B | 0.58%38.95B | -1.80%38.72B | 3.14%39.43B | 0.69%38.23B | -0.69%37.97B |
| -Reversal of impairment losses recognized in profit and loss | 88.99%1.46B | -25.12%772M | -28.85%1.03B | -20.69%1.45B | 43.18%1.83B | -13.61%1.28B | 173.01%1.48B | -42.57%541M | -10.46%942M | -20.42%1.05B |
| -Share of associates | -5.58%-719M | -26.35%-681M | 7.86%-539M | -14.71%-585M | -26.87%-510M | -9.24%-402M | -21.05%-368M | -13.43%-304M | -5.51%-268M | -198.82%-254M |
| -Disposal profit | 573.91%981M | -118.96%-207M | -39.47%1.09B | 16.31%1.8B | -21.79%1.55B | 191.19%1.98B | 315.24%681M | 101.41%164M | -1,911.86%-11.61B | 67.80%641M |
| -Net exchange gains and losses | 110.79%100M | -84.29%-927M | 42.78%-503M | -60.99%-879M | ---546M | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | 41.98%1.91B | 1,995.77%1.35B | 97.17%-71M | -241.63%-2.51B | -51.86%-735M | -122.22%-484M | 26.85%2.18B | -48.61%1.72B | 18.77%3.34B | 132.29%2.81B |
| Changes in working capital | -44.85%-15.3B | -40.33%-10.56B | -86.72%-7.53B | -578.05%-4.03B | 160.82%843M | 3.08%-1.39B | 62.09%-1.43B | -19.97%-3.77B | -329.82%-3.14B | 131.08%1.37B |
| -Change in receivables | -60.22%-8.34B | 34.96%-5.2B | -11.06%-8B | -521.57%-7.2B | -148.03%-1.16B | 368.41%2.41B | -93.75%-899M | 90.75%-464M | -3,050.59%-5.02B | 110.90%170M |
| -Change in inventory | 14.98%-2.55B | -140.34%-3B | 61.69%-1.25B | -328.85%-3.26B | -227.99%-759M | 135.32%593M | -2,523.44%-1.68B | 95.86%-64M | -2,310.00%-1.55B | -92.66%70M |
| -Change in payables | 6.59%2.18B | -56.57%2.05B | -20.91%4.72B | 323.05%5.97B | 122.06%1.41B | -1,618.53%-6.39B | 115.30%421M | -297.91%-2.75B | 163.70%1.39B | 13.07%-2.18B |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---113M | ---- | ---- | ---- | ---- |
| -Provision for loans, leases and other losses | -49.59%-6.59B | -47.18%-4.41B | -745.47%-3B | -65.66%464M | -36.09%1.35B | 190.78%2.11B | 247.46%727M | -124.30%-493M | -38.70%2.03B | -10.73%3.31B |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | 25.15%214M | 11.04%171M | 14.93%154M | -21.18%134M | 32.81%170M | -14.09%128M | -12.35%149M | -12.37%170M | 11.49%194M | 174M |
| Interest paid (cash flow from operating activities) | -72.43%-1.46B | -62.50%-845M | 32.03%-520M | 1.16%-765M | -18.71%-774M | 9.82%-652M | 12.58%-723M | 0.84%-827M | 19.42%-834M | 21.23%-1.04B |
| Interest received (cash flow from operating activities) | 19.82%2.62B | 21.60%2.19B | 19.59%1.8B | 4.44%1.51B | 9.41%1.44B | 1.46%1.32B | 5.10%1.3B | 10.55%1.24B | 7.81%1.12B | -2.90%1.04B |
| Tax refund paid | -8.46%-17.8B | -82.15%-16.41B | -8.73%-9.01B | 5.62%-8.29B | 9.29%-8.78B | -29.73%-9.68B | 37.37%-7.46B | 7.29%-11.91B | 2.83%-12.85B | -14.11%-13.22B |
| Other operating cash inflow (outflow) | -50.00%-12M | 46.67%-8M | -102.34%-15M | -68.13%641M | 774.83%2.01B | -2,583.33%-298M | 109.92%12M | -171.60%-121M | 140.72%169M | -10,475.00%-415M |
| Operating cash flow | 6.62%78.87B | 0.39%73.97B | 39.63%73.69B | -7.53%52.77B | 21.02%57.07B | -18.53%47.16B | 15.88%57.88B | -11.85%49.95B | -9.72%56.66B | 13.26%62.76B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -16.67%-50.01B | -12.74%-42.87B | -3.83%-38.02B | -0.43%-36.62B | -5.98%-36.47B | 3.62%-34.41B | 22.23%-35.7B | -61.06%-45.9B | 17.05%-28.5B | -4.45%-34.36B |
| Net intangibles purchase and sale | 4.13%-2.51B | -14.65%-2.61B | 40.38%-2.28B | -82.10%-3.82B | 13.79%-2.1B | 5.65%-2.44B | -19.37%-2.58B | -1.98%-2.16B | 4.03%-2.12B | -24.72%-2.21B |
| Net business purchase and sale | ---- | --0 | -1,275.89%-5.27B | --448M | --0 | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -48.14%2.3B | 882.08%4.44B | 3,113.33%452M | 50.00%-15M | 96.06%-30M | 18.26%-761M | -982.56%-931M | 68.38%-86M | 96.05%-272M | -4,372.08%-6.89B |
| Advance cash and loans provided to other parties | -67.50%-67M | 91.15%-40M | -1,458.62%-452M | 38.30%-29M | 41.98%-47M | ---81M | --0 | 99.53%-2M | -241.27%-430M | -133.33%-126M |
| Repayment of advance payments to other parties and cash income from loans | 11.29%138M | -73.45%124M | 1,128.95%467M | -7.32%38M | -36.92%41M | 10.17%65M | -23.38%59M | -33.62%77M | -8.66%116M | -3.05%127M |
| Net changes in other investments | -125.40%-5.71B | -355.12%-2.54B | 71.90%-557M | -344.39%-1.98B | 180.78%811M | 66.78%-1B | -224.95%-3.02B | 66.47%-930M | -519.67%-2.77B | 43.38%661M |
| Investing cash flow | -28.44%-55.86B | 4.75%-43.49B | -8.75%-45.66B | -11.10%-41.98B | 2.16%-37.79B | 8.42%-38.62B | 13.94%-42.17B | -44.22%-49.01B | 20.59%-33.98B | -23.43%-42.79B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -86.26%2.78B | 421.42%20.2B | 46.56%-6.29B | -157.23%-11.76B | 509.85%20.55B | 57.61%-5.01B | -1.64%-11.83B | -223.13%-11.64B | 157.80%9.45B | -2.81%-16.35B |
| Net common stock issuance | 85.72%-3.66B | -497.72%-25.67B | 39.29%-4.29B | 26.14%-7.07B | ---9.58B | --0 | --0 | -434,200.00%-4.34B | 96.00%-1M | 41.86%-25M |
| Increase or decrease of lease financing | 3.63%-3.61B | -20.42%-3.75B | -22.30%-3.11B | 28.35%-2.54B | -100.06%-3.55B | 4.06%-1.77B | 18.47%-1.85B | 22.14%-2.27B | 27.14%-2.91B | 14.95%-4B |
| Cash dividends paid | -73.71%-8.92B | -12.16%-5.14B | 1.95%-4.58B | 2.14%-4.67B | -10.00%-4.77B | 0.02%-4.34B | 13.84%-4.34B | -27.75%-5.04B | -12.44%-3.94B | 0.23%-3.51B |
| Cash dividends for minorities | -2.18%-704M | -22.38%-689M | 12.85%-563M | -57.56%-646M | -12.64%-410M | 18.75%-364M | -5.91%-448M | 5.79%-423M | -44.84%-449M | -203.92%-310M |
| Net other fund-raising expenses | 0.00%-3M | 0.00%-3M | -50.00%-3M | 98.84%-2M | -82.11%-173M | -4,650.00%-95M | -100.00%-2M | 75.00%-1M | 87.88%-4M | ---33M |
| Financing cash flow | 6.06%-14.13B | 20.16%-15.04B | 29.45%-18.83B | -1,389.61%-26.7B | 117.87%2.07B | 37.26%-11.59B | 22.11%-18.47B | -1,206.82%-23.71B | 108.84%2.14B | 0.17%-24.22B |
| Net cash flow | ||||||||||
| Beginning cash position | 12.62%145.94B | 8.38%129.58B | -10.44%119.56B | 29.81%133.5B | -2.90%102.84B | -0.48%105.92B | -17.66%106.42B | 23.87%129.25B | -4.02%104.34B | -3.09%108.72B |
| Current changes in cash | -42.47%8.89B | 67.94%15.44B | 157.81%9.2B | -174.50%-15.91B | 799.80%21.35B | -10.58%-3.05B | 87.88%-2.76B | -191.71%-22.77B | 683.57%24.83B | -20.92%-4.25B |
| Effect of exchange rate changes | 94.81%600M | -62.76%308M | -58.02%827M | 112.51%1.97B | 4,313.64%927M | 81.82%-22M | -89.06%-121M | -177.11%-64M | 170.94%83M | -325.00%-117M |
| Cash adjustments other than cash changes | -100.17%-1M | --605M | ---- | ---- | 837,600.00%8.38B | -100.04%-1M | --2.37B | ---- | 200.00%1M | -200.00%-1M |
| End cash Position | 6.50%155.42B | 12.62%145.94B | 8.38%129.58B | -10.44%119.56B | 29.81%133.5B | -2.90%102.84B | -0.48%105.92B | -17.66%106.42B | 23.87%129.25B | -4.02%104.34B |
| Free cash flow | -9.64%25.58B | -14.83%28.31B | 172.30%33.23B | -33.57%12.21B | 80.92%18.37B | -47.92%10.16B | 1,231.06%19.5B | -76.25%1.47B | -76.16%6.17B | 25.89%25.88B |
| 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 |