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)Mar 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 10.29%33.31B | 11.85%30.2B | 266.95%27B | -58.66%7.36B | -6.94%17.8B | -14.43%19.13B | 0.72%22.35B | -7.26%22.19B | -20.87%23.93B | 1.15%30.24B |
| Net profit before non-cash adjustment | -30.21%15.98B | 78.73%22.9B | 3.68%12.82B | -5.86%12.36B | 31.31%13.13B | -18.75%10B | -22.69%12.31B | 7.40%15.92B | -19.31%14.82B | -14.32%18.37B |
| Total adjustment of non-cash items | 69.74%16.85B | -26.07%9.93B | 256.65%13.43B | -57.24%3.77B | -1.44%8.81B | -15.06%8.93B | 83.24%10.52B | -41.94%5.74B | 15.34%9.89B | -8.22%8.57B |
| -Depreciation and amortization | 10.14%13.31B | 6.56%12.08B | 5.51%11.34B | 10.44%10.75B | 5.92%9.73B | 1.10%9.19B | -8.57%9.09B | 13.08%9.94B | -18.54%8.79B | 8.36%10.79B |
| -Reversal of impairment losses recognized in profit and loss | 1,712.22%7.27B | -29.03%401M | 23.90%565M | -35.59%456M | 186.64%708M | -32.14%247M | -16.70%364M | -85.69%437M | 18,987.50%3.05B | --16M |
| -Share of associates | -205.41%-78M | 825.00%74M | -95.38%8M | -36.16%173M | 251.95%271M | 108.11%77M | 156.92%37M | 75.29%-65M | -492.54%-263M | 181.71%67M |
| -Disposal profit | -9.80%-3.05B | -75.74%-2.78B | 72.69%-1.58B | -896.90%-5.78B | -150.52%-580M | 157.46%1.15B | -78.87%-2B | -49.33%-1.12B | -940.45%-748M | 101.34%89M |
| -Other non-cash items | -516.67%-600M | -95.35%144M | 269.22%3.1B | -38.04%-1.83B | 23.19%-1.33B | -156.97%-1.73B | 187.67%3.03B | -265.50%-3.45B | 60.46%-945M | -139.08%-2.39B |
| Changes in working capital | 117.97%473M | -449.54%-2.63B | 108.59%753M | -111.99%-8.77B | -2,254.69%-4.14B | 140.68%192M | -187.90%-472M | 169.38%537M | -123.44%-774M | 475.65%3.3B |
| -Change in receivables | 212.86%3.62B | -544.78%-3.21B | 85.69%-498M | 31.12%-3.48B | -389.30%-5.05B | -63.40%1.75B | 231.60%4.77B | 15.55%-3.63B | -231.23%-4.3B | 40.83%3.27B |
| -Change in inventory | 128.55%320M | -121.94%-1.12B | 195.91%5.11B | 54.89%-5.33B | -1,073.70%-11.81B | 544.32%1.21B | 93.15%-273M | -9.42%-3.98B | -1,329.73%-3.64B | 134.42%296M |
| -Change in payables | -304.18%-3.47B | 144.05%1.7B | -9,994.87%-3.86B | -99.69%39M | 559.83%12.73B | 44.33%-2.77B | -161.03%-4.97B | 13.77%8.15B | 5,004.79%7.16B | 93.77%-146M |
| -Provision for loans, leases and other losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---121M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 45.60%-1.31B | -31.73%-2.41B | -48.62%-1.83B | -131.20%-1.23B | -0.95%-532M | 17.66%-527M | 13.98%-640M | 5.22%-744M | -6.95%-785M | 9.61%-734M |
| Interest received (cash flow from operating activities) | -12.35%1.95B | 27.16%2.22B | -9.87%1.75B | 33.06%1.94B | -4.21%1.46B | 9.83%1.52B | -4.22%1.38B | 24.91%1.44B | -13.99%1.16B | 30.36%1.34B |
| Tax refund paid | -109.75%-6.39B | 11.40%-3.05B | 9.57%-3.44B | -28.40%-3.8B | 9.81%-2.96B | -1.61%-3.28B | 12.58%-3.23B | 33.75%-3.7B | -12.32%-5.58B | 31.11%-4.97B |
| Other operating cash inflow (outflow) | 0 | 0.00%-1M | -1M | 0 | 98.92%-1M | 51.56%-93M | -19,100.00%-192M | -1M | 0 | 0 |
| Operating cash flow | 2.19%27.55B | 14.85%26.96B | 450.87%23.48B | -72.96%4.26B | -5.87%15.76B | -14.89%16.74B | 2.48%19.67B | 2.53%19.2B | -27.67%18.72B | 0.72%25.89B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 20.74%-14.25B | 2.02%-17.97B | -7.11%-18.34B | 2.22%-17.13B | -34.73%-17.51B | -27.18%-13B | -10.82%-10.22B | -65.02%-9.22B | 53.33%-5.59B | -104.06%-11.98B |
| Net intangibles purchase and sale | 19.81%-692M | 16.94%-863M | -264.56%-1.04B | -533.33%-285M | 29.69%-45M | 91.73%-64M | 13.90%-774M | -71.24%-899M | 73.96%-525M | -939.18%-2.02B |
| Net business purchase and sale | ---- | --0 | ---2.49B | --0 | ---- | ---- | ---775M | ---- | ---- | ---2.19B |
| Net investment product transactions | -54.55%4.32B | 280.66%9.51B | -73.62%2.5B | 1,653.70%9.47B | -76.91%540M | -80.73%2.34B | 215.57%12.14B | 305.37%3.85B | 360.68%949M | -69.48%206M |
| Net changes in other investments | 35.27%-547M | -871.26%-845M | -103.79%-87M | 511.29%2.3B | 78.29%-558M | 76.15%-2.57B | -136.64%-10.77B | -509.50%-4.55B | 49.56%-747M | -82.84%-1.48B |
| Investing cash flow | -9.73%-11.16B | 47.72%-10.17B | -244.68%-19.46B | 67.88%-5.65B | -32.21%-17.58B | -27.78%-13.29B | 3.92%-10.4B | -83.15%-10.83B | 66.13%-5.91B | -181.66%-17.46B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -143.62%-17.38B | -465.71%-7.14B | -36.94%1.95B | 342.67%3.09B | -105.74%-1.28B | 1,789.05%22.21B | -101.07%-1.32B | 80.88%-654M | -234.64%-3.42B | 88.79%-1.02B |
| Net common stock issuance | -39.24%-10.45B | -187,525.00%-7.51B | 99.93%-4M | -15.26%-5.73B | -165,733.33%-4.98B | ---3M | ---- | ---- | ---- | ---9M |
| Increase or decrease of lease financing | -4.38%-619M | -35.39%-593M | -14.06%-438M | 7.91%-384M | -11.50%-417M | -2.75%-374M | -283.16%-364M | ---95M | ---- | ---- |
| Cash dividends paid | 0.64%-5B | -5.56%-5.04B | 3.09%-4.77B | 4.24%-4.92B | 2.21%-5.14B | -0.04%-5.26B | -12.39%-5.25B | -0.24%-4.68B | -4.22%-4.66B | -7.16%-4.48B |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 10.25%-324M | -79.60%-361M |
| Net other fund-raising expenses | -67.16%1.74B | 737.50%5.29B | 505.13%632M | 13.81%-156M | 49.30%-181M | -152.04%-357M | 353.14%686M | -3,771.43%-271M | 93.52%-7M | -14.89%-108M |
| Financing cash flow | -111.79%-31.72B | -469.61%-14.98B | 67.55%-2.63B | 32.42%-8.1B | -173.90%-11.99B | 359.66%16.22B | -9.69%-6.25B | 32.32%-5.7B | -40.84%-8.42B | 56.02%-5.98B |
| Net cash flow | ||||||||||
| Beginning cash position | 7.16%60.05B | 4.97%56.04B | -12.41%53.39B | -16.64%60.95B | 35.99%73.12B | 5.51%53.77B | 3.44%50.96B | 11.62%49.26B | 3.73%44.13B | 22.53%42.55B |
| Current changes in cash | -943.37%-15.32B | 30.53%1.82B | 114.68%1.39B | 31.29%-9.49B | -170.18%-13.8B | 550.89%19.67B | 13.01%3.02B | -39.19%2.67B | 79.18%4.4B | -58.54%2.45B |
| Effect of exchange rate changes | -51.53%1.06B | 73.66%2.2B | -34.20%1.26B | 17.42%1.92B | 616.09%1.64B | -48.13%-317M | 78.07%-214M | -233.15%-976M | 158.45%733M | -165.86%-1.25B |
| Cash adjustments other than cash changes | ---- | ---- | ---1M | ---- | ---- | 0.00%-1M | 50.00%-1M | ---2M | ---- | ---2M |
| End cash Position | -23.75%45.79B | 7.16%60.05B | 4.97%56.04B | -12.41%53.39B | -16.64%60.95B | 35.99%73.12B | 5.51%53.77B | 3.44%50.96B | 12.61%49.26B | 2.82%43.74B |
| Free cash flow | 50.40%12.13B | 132.37%8.07B | 125.37%3.47B | -482.26%-13.68B | -165.59%-2.35B | -58.21%3.58B | 5.80%8.57B | -29.05%8.1B | -3.06%11.42B | -5.56%11.78B |
| 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 |