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)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 | 9.21%13.74B | -3.68%12.58B | 125.41%13.06B | -37.60%5.79B | 4.64%9.29B | 5.06%8.87B | -19.35%8.45B | 8.80%10.47B | 2.66%9.63B | 10.30%9.38B |
| Net profit before non-cash adjustment | -2.24%12.28B | 10.49%12.56B | 66.02%11.37B | -17.07%6.85B | 2.55%8.26B | 3.05%8.05B | -14.66%7.82B | 10.71%9.16B | 12.00%8.27B | 10.67%7.39B |
| Total adjustment of non-cash items | 379.97%3.14B | 64.32%654M | -68.59%398M | 123.06%1.27B | -65.84%568M | -24.27%1.66B | 28.50%2.2B | 86.57%1.71B | -60.35%916M | 95.60%2.31B |
| -Depreciation and amortization | 15.92%3.54B | -8.70%3.05B | 58.33%3.34B | 15.10%2.11B | -16.17%1.84B | -4.03%2.19B | -1.60%2.28B | 40.91%2.32B | -5.84%1.65B | 0.23%1.75B |
| -Reversal of impairment losses recognized in profit and loss | -42.86%32M | 36.59%56M | -89.75%41M | 506.06%400M | --66M | ---- | ---- | ---- | ---- | --682M |
| -Disposal profit | 79.78%-360M | -4.64%-1.78B | -9,052.63%-1.7B | 106.51%19M | -2,346.15%-292M | -97.89%13M | 1,266.67%615M | 18.42%45M | -73.97%38M | 97.30%146M |
| -Other non-cash items | 89.33%-72M | 47.51%-675M | -1.74%-1.29B | -21.42%-1.26B | -93.14%-1.04B | 23.00%-539M | -7.03%-700M | 14.73%-654M | -189.43%-767M | 58.33%-265M |
| Changes in working capital | -164.78%-1.68B | -149.23%-636M | 155.69%1.29B | -603.25%-2.32B | 154.69%461M | 46.17%-843M | -296.46%-1.57B | -189.37%-395M | 237.69%442M | -149.69%-321M |
| -Change in receivables | -2,373.08%-643M | -115.29%-26M | 204.94%170M | -23.66%-162M | -108.98%-131M | 228.43%1.46B | -80.89%-1.14B | -20,833.33%-628M | 98.93%-3M | -134.44%-281M |
| -Change in inventory | -344.53%-1.61B | 374.17%658M | 85.82%-240M | -326.64%-1.69B | 218.38%747M | 38.62%-631M | -41.21%-1.03B | -193.69%-728M | 4,756.25%777M | -84.47%16M |
| -Change in payables | 154.21%656M | -189.63%-1.21B | 453.40%1.35B | -158.11%-382M | 91.36%-148M | -418.40%-1.71B | -36.26%538M | 335.10%844M | -73.43%-359M | 29.83%-207M |
| -Provision for loans, leases and other losses | 102.73%3M | -334.04%-110M | 347.37%47M | 47.22%-19M | -376.92%-36M | -18.75%13M | -76.12%16M | 357.69%67M | -124.30%-26M | 386.36%107M |
| -Changes in other current assets | -275.00%-91M | 248.57%52M | 45.31%-35M | -320.69%-64M | 0.00%29M | -34.09%29M | -12.00%44M | -5.66%50M | 20.45%53M | --44M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -105.48%-150M | -114.71%-73M | -100.00%-34M | 19.05%-17M | -31.25%-21M | 0.00%-16M | 0.00%-16M | 5.88%-16M | 10.53%-17M | 9.52%-19M |
| Interest received (cash flow from operating activities) | 39.66%1.05B | 8.33%754M | 47.46%696M | -5.60%472M | 0.00%500M | -10.39%500M | 18.98%558M | -19.83%469M | 26.62%585M | 22.22%462M |
| Tax refund paid | 14.10%-3.69B | -266.95%-4.3B | 65.06%-1.17B | -40.33%-3.35B | -18.39%-2.39B | 32.88%-2.02B | -50.02%-3.01B | 35.57%-2B | -34.82%-3.11B | -33.76%-2.31B |
| Other operating cash inflow (outflow) | -44.83%32M | -85.46%58M | 1,800.00%399M | -38.24%21M | -22.73%34M | 44M | 0 | 5,271.43%752M | -17.65%14M | -95.16%17M |
| Operating cash flow | 21.73%10.98B | -30.34%9.02B | 343.65%12.95B | -60.61%2.92B | 0.35%7.41B | 23.41%7.39B | -38.16%5.98B | 36.28%9.68B | -5.74%7.1B | 0.61%7.53B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -79.53%-7.17B | 19.16%-3.99B | -62.13%-4.94B | 16.58%-3.05B | -144.97%-3.65B | 30.34%-1.49B | 17.06%-2.14B | 30.05%-2.58B | -91.14%-3.69B | -93.67%-1.93B |
| Net business purchase and sale | --201M | --0 | ---81M | --0 | ---- | ---- | ---- | --12M | ---- | ---- |
| Net investment product transactions | 181.94%9.31B | -598.90%-11.36B | 1,056.72%2.28B | 30.41%-238M | 93.78%-342M | -446.18%-5.5B | -84.10%-1.01B | -243.95%-547M | 283.57%380M | -7.81%-207M |
| Advance cash and loans provided to other parties | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | --0 |
| Repayment of advance payments to other parties and cash income from loans | ---- | ---- | ---- | ---- | ---- | ---- | --1M | ---- | ---- | 0.00%1M |
| Net changes in other investments | 38.69%-122M | 75.67%-199M | -111.92%-818M | -138.87%-386M | 2.16%993M | 194.46%972M | 0.29%-1.03B | -687.79%-1.03B | 13.25%-131M | -17.97%-151M |
| Investing cash flow | 114.29%2.22B | -336.92%-15.55B | 3.00%-3.56B | -22.34%-3.67B | 50.17%-3B | -44.18%-6.02B | -0.68%-4.17B | -20.59%-4.15B | -50.39%-3.44B | -48.83%-2.29B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -178.42%-6.54B | 359.03%8.34B | -59.88%1.82B | 51.78%4.53B | -57.73%2.98B | 15,436.96%7.06B | 67.38%-46M | -116.92%-141M | -400.00%-65M | 93.84%-13M |
| Net common stock issuance | 72.67%-2.79B | -217.55%-10.22B | -142.39%-3.22B | 8.98%-1.33B | 18.31%-1.46B | ---1.79B | --0 | 0.00%-6M | 14.29%-6M | -75.00%-7M |
| Cash dividends paid | -20.56%-2.21B | -30.74%-1.83B | -4.79%-1.4B | 1.40%-1.34B | -0.67%-1.35B | -4.67%-1.35B | -4.81%-1.29B | -23.46%-1.23B | -13.36%-993M | -24.96%-876M |
| Cash dividends for minorities | ---- | ---- | ---- | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M | 0.00%-3M |
| Net other fund-raising expenses | -350.00%-9M | 75.00%-2M | 98.17%-8M | -467.53%-437M | -67.39%-77M | -215.00%-46M | 197.56%40M | -145.05%-41M | 233.82%91M | -30.77%-68M |
| Financing cash flow | -210.60%-11.55B | -32.28%-3.72B | -297.47%-2.81B | 1,498.88%1.42B | -97.70%89M | 399.46%3.88B | 8.68%-1.29B | -45.18%-1.42B | -0.93%-976M | 0.41%-967M |
| Net cash flow | ||||||||||
| Beginning cash position | -22.61%33.74B | 18.85%43.6B | 2.60%36.68B | 9.65%35.76B | 18.83%32.61B | 2.12%27.44B | 17.77%26.87B | 13.66%22.82B | 25.92%20.08B | 50.02%15.94B |
| Current changes in cash | 116.18%1.66B | -255.69%-10.25B | 877.86%6.58B | -85.05%673M | -14.14%4.5B | 915.89%5.24B | -87.45%516M | 53.13%4.11B | -37.23%2.69B | -14.06%4.28B |
| Effect of exchange rate changes | -77.52%87M | 16.57%387M | 31.23%332M | 158.16%253M | 228.95%98M | -246.15%-76M | 194.55%52M | -198.21%-55M | 138.36%56M | -143.20%-146M |
| Cash adjustments other than cash changes | ---- | 0.00%1M | -50.00%1M | 100.00%2M | --1M | ---- | 133.33%1M | ---3M | ---- | 0.00%-1M |
| End cash Position | 5.17%35.48B | -22.61%33.74B | 18.85%43.6B | -1.41%36.68B | 14.11%37.21B | 18.83%32.61B | 2.12%27.44B | 17.77%26.87B | 13.66%22.82B | 25.92%20.08B |
| Free cash flow | -24.28%3.8B | -36.75%5.02B | 6,394.44%7.93B | -103.35%-126M | -36.18%3.76B | 53.46%5.89B | -45.86%3.84B | 111.16%7.09B | -40.05%3.36B | -13.67%5.6B |
| 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 |