Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SHANGHAI PECHEM
00338
5
SINOPEC CORP
00386
| (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 | 29.07%163.95M | 168.00%127.03M | -61.60%47.4M | 5.58%123.43M | 3,069.88%116.91M | -94.53%3.69M | 20.80%67.38M | 149.98%55.78M | -751.64%-111.6M | 60.35%-13.1M |
| Net profit before non-cash adjustment | 56.48%110.88M | -5.23%70.86M | -27.09%74.77M | 174.22%102.55M | 28.25%37.4M | 7.55%29.16M | -41.55%27.11M | 181.62%46.38M | 72.32%-56.83M | 45.56%-205.29M |
| Total adjustment of non-cash items | -11.05%56.52M | 45.91%63.54M | 48.69%43.55M | 64.25%29.29M | -25.24%17.83M | 157.73%23.85M | -39.50%9.25M | -15.66%15.3M | -89.37%18.14M | -46.98%170.65M |
| -Depreciation and amortization | -9.97%56.51M | 41.78%62.77M | 58.54%44.27M | 18.98%27.93M | 16.12%23.47M | 38.08%20.21M | 4.62%14.64M | 0.06%13.99M | -70.52%13.98M | -20.17%47.43M |
| -Reversal of impairment losses recognized in profit and loss | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -97.57%2.79M | -55.77%114.65M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11.22%5.37M |
| -Other non-cash items | -98.83%9K | 206.20%771K | -153.26%-726K | 124.17%1.36M | -255.03%-5.64M | 167.57%3.64M | -513.20%-5.38M | -4.47%1.3M | -57.39%1.36M | 102.25%3.2M |
| Changes in working capital | 53.22%-3.45M | 89.61%-7.37M | -743.45%-70.92M | -113.63%-8.41M | 225.05%61.67M | -259.01%-49.32M | 625.78%31.02M | 91.91%-5.9M | -438.52%-72.91M | -2.89%21.54M |
| -Change in receivables | 93.90%-1.3M | -427.15%-21.34M | 78.85%-4.05M | -179.44%-19.14M | 174.79%24.1M | -457.09%-32.22M | 464.58%9.02M | 110.51%1.6M | -55.86%-15.21M | -162.69%-9.76M |
| -Change in inventory | 127.75%11M | -82.49%-39.64M | -46.91%-21.72M | -212.26%-14.79M | 266.12%13.17M | -163.22%-7.93M | 226.57%12.54M | 62.41%-9.91M | -944.46%-26.36M | -78.25%3.12M |
| -Change in payables | -103.98%-1.55M | 206.15%39.02M | -247.27%-36.76M | 176.92%24.96M | 172.84%9.01M | -431.71%-12.37M | -118.02%-2.33M | 156.78%12.92M | -842.25%-22.75M | -39.28%3.07M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --22.11M |
| -Provision for loans, leases and other losses | -165.29%-600K | 108.92%919K | -304.36%-10.3M | -57.67%5.04M | 85.40%11.91M | 1.25%6.42M | 123.84%6.34M | -2,695.27%-26.61M | ---952K | ---- |
| -Changes in other current assets | 129.19%251K | -35.86%-860K | -2,652.17%-633K | 96.03%-23K | 57.61%-579K | -443.22%-1.37M | 347.20%398K | 60.92%-161K | -113.74%-412K | -53.78%3M |
| -Changes in other current liabilities | -177.38%-11.25M | 471.12%14.54M | 157.11%2.55M | -209.62%-4.46M | 318.90%4.07M | -136.87%-1.86M | -69.04%5.04M | 325.37%16.27M | ---7.22M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -9.02%-278K | 8.60%-255K | 15.20%-279K | -10.40%-329K | -298K | 75.00%-2K | 96.14%-8K | |||
| Interest received (cash flow from operating activities) | -4.29%535K | -5.09%559K | -5.00%589K | -27.32%620K | -8.57%853K | 0.21%933K | 0.00%931K | -28.93%931K | -28.38%1.31M | -6.92%1.83M |
| Tax refund paid | -75.38%-15.65M | 56.04%-8.92M | -595.82%-20.3M | 74.40%-2.92M | -70.22%-11.39M | 13.76%-6.69M | -218.60%-7.76M | 27.59%-2.44M | -1.14%-3.36M | -0.73%-3.33M |
| Other operating cash inflow (outflow) | 0.00%-1K | 0.00%-1K | -200.00%-1K | 1K | 0 | 200.00%1K | -1K | 0 | -1K | 0 |
| Operating cash flow | 25.46%148.56M | 331.99%118.41M | -77.31%27.41M | 13.89%120.8M | 5,221.54%106.07M | -103.42%-2.07M | 11.56%60.55M | 147.75%54.28M | -677.99%-113.66M | 57.77%-14.61M |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 63.43%-35.34M | -7.62%-96.63M | -107.73%-89.79M | -204.81%-43.22M | 59.29%-14.18M | -23.01%-34.83M | -1,689.89%-28.32M | 92.60%-1.58M | -64.81%-21.37M | 96.43%-12.97M |
| Net intangibles purchase and sale | -610.12%-14.38M | 64.96%-2.03M | ---5.78M | --0 | ---- | ---- | 86.52%-305K | 31.08%-2.26M | -416.85%-3.28M | ---635K |
| Net investment product transactions | --0 | --0 | --0 | ---1K | --0 | 0.00%-1K | 0.00%-1K | ---1K | ---- | ---- |
| Net changes in other investments | 85.28%-44K | -1,050.00%-299K | 90.97%-26K | -28,700.00%-288K | 99.65%-1K | -29,000.00%-289K | --1K | ---- | 167.68%127.12M | -53.40%47.49M |
| Investing cash flow | 49.71%-49.76M | -3.52%-98.95M | -119.69%-95.59M | -206.83%-43.51M | 59.62%-14.18M | -22.71%-35.12M | -644.37%-28.62M | -103.75%-3.85M | 202.38%102.46M | 112.99%33.89M |
| Financing cash flow | ||||||||||
| Net common stock issuance | ---- | ---- | ---- | ---- | ---19K | ---- | -88.00%-47K | ---25K | ---- | ---- |
| Increase or decrease of lease financing | -8.06%-2.59M | -5.32%-2.4M | -2.20%-2.27M | -42.35%-2.23M | ---1.56M | ---- | ---- | ---- | ---- | ---- |
| Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- |
| Financing cash flow | -8.06%-2.59M | -5.32%-2.4M | -2.20%-2.27M | -40.56%-2.23M | ---1.58M | ---- | -88.00%-47K | ---25K | ---- | ---- |
| Net cash flow | ||||||||||
| Beginning cash position | 6.94%262.73M | -22.29%245.67M | 31.14%316.12M | 59.90%241.05M | -19.79%150.75M | 20.43%187.95M | 47.71%156.06M | -9.58%105.66M | 19.76%116.85M | -75.18%97.57M |
| Current changes in cash | 463.88%96.21M | 124.22%17.06M | -193.86%-70.45M | -16.87%75.07M | 342.80%90.3M | -216.65%-37.19M | -36.75%31.88M | 550.33%50.41M | -158.06%-11.19M | 106.52%19.28M |
| Cash adjustments other than cash changes | ---- | 0.00%-1K | ---1K | ---- | ---- | 0.00%-1K | -200.00%-1K | --1K | ---- | 150.00%1K |
| End cash Position | 36.62%358.94M | 6.94%262.73M | -22.29%245.67M | 31.14%316.12M | 59.90%241.05M | -19.79%150.75M | 20.43%187.95M | 47.71%156.06M | -9.58%105.66M | 19.76%116.85M |
| Free cash flow | 400.31%98.84M | 128.99%19.76M | -188.02%-68.15M | -15.73%77.43M | 349.00%91.89M | -215.57%-36.9M | -36.69%31.93M | 136.46%50.43M | -390.25%-138.31M | 92.90%-28.21M |
| 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 |