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 | 83.02%939.9M | -34.77%513.55M | 43.59%787.24M | -29.82%548.25M | -1.08%781.26M | 240.27%789.78M | -84.39%232.11M | 37.42%1.49B | -20.34%1.08B | 43.84%1.36B |
| Net profit before non-cash adjustment | 20.33%601.71M | 9.65%500.07M | -2.80%456.05M | -23.79%469.17M | 6.28%615.62M | 21.42%579.26M | -23.84%477.08M | -9.63%626.39M | 0.51%693.13M | -26.90%689.59M |
| Total adjustment of non-cash items | 4.13%139.45M | -9.98%133.93M | -4.62%148.78M | 33.21%155.99M | -43.34%117.1M | 15.45%206.67M | -14.26%179.02M | -18.15%208.79M | 11.50%255.1M | -26.77%228.79M |
| -Depreciation and amortization | -1.79%230.97M | 0.12%235.18M | 12.48%234.89M | -2.62%208.83M | -8.73%214.45M | 13.95%234.96M | -9.68%206.19M | -17.33%228.3M | 1.84%276.15M | -11.89%271.15M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -741.29%-26.85M |
| -Disposal profit | 128.10%9.13M | -28.71%-32.5M | -833.50%-25.25M | 107.97%3.44M | -518.88%-43.17M | -34.24%10.31M | -24.65%15.67M | 162.56%20.8M | -620.05%-33.25M | -50.38%6.39M |
| -Other non-cash items | -46.38%-100.64M | -12.98%-68.76M | -8.13%-60.86M | -3.88%-56.28M | -40.37%-54.18M | 9.92%-38.6M | -6.30%-42.85M | -430.39%-40.31M | 155.68%12.2M | -76.91%-21.91M |
| Changes in working capital | 265.00%198.73M | -166.03%-120.44M | 337.20%182.41M | -258.44%-76.9M | 1,160.73%48.54M | 100.91%3.85M | -165.01%-423.99M | 386.23%652.18M | -69.54%134.13M | 241.54%440.38M |
| -Change in receivables | 220.13%456.45M | -142.21%-379.95M | 886.12%900.13M | -83.23%91.28M | -43.71%544.25M | 211.55%966.92M | -217.73%-866.78M | 761.71%736.23M | -78.71%85.44M | 364.91%401.27M |
| -Change in inventory | -35.07%-33.5M | 92.81%-24.8M | -4,802.05%-344.71M | -115.21%-7.03M | -50.38%46.25M | 249.80%93.2M | -120.59%-62.22M | 257.95%302.11M | -51.76%84.4M | 187.19%174.97M |
| -Change in payables | -216.35%-282.9M | 166.04%243.15M | -400.78%-368.19M | 85.63%-73.52M | 42.51%-511.7M | -326.92%-890.12M | 205.45%392.26M | -469.84%-371.97M | -23.88%-65.28M | -226.64%-52.69M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.54%-44.73M |
| -Provision for loans, leases and other losses | 119.04%5M | -674.37%-26.28M | 92.20%-3.39M | -81.86%-43.52M | -35.27%-23.93M | -107.05%-17.69M | -237.83%-8.54M | 523.72%6.2M | ---1.46M | ---- |
| -Changes in other current assets | 953.28%61.89M | 171.96%5.88M | 64.68%-8.17M | -696.36%-23.12M | -77.02%3.88M | 2,988.70%16.87M | 56.25%-584K | -104.81%-1.34M | 172.27%27.78M | 14.76%-38.43M |
| -Changes in other current liabilities | -113.35%-8.22M | 813.08%61.58M | 132.13%6.74M | -105.86%-20.99M | 93.83%-10.2M | -235.65%-165.34M | 739.73%121.88M | -684.96%-19.05M | --3.26M | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -47.28%-5.98M | -2.50%-4.06M | 69.17%-3.96M | 0.16%-12.85M | 1.46%-12.87M | 0.31%-13.06M | -0.02%-13.1M | -7.71%-13.09M | 9.18%-12.16M | 0.87%-13.39M |
| Interest received (cash flow from operating activities) | 43.88%91.57M | 13.23%63.64M | -29.48%56.2M | 40.38%79.7M | 29.66%56.78M | 5.32%43.79M | 18.86%41.57M | 2.04%34.98M | 15.25%34.28M | 38.74%29.74M |
| Tax refund paid | 10.51%-142.06M | -59.69%-158.74M | 56.22%-99.41M | -27.63%-227.08M | -41.17%-177.92M | 35.41%-126.03M | 27.33%-195.13M | -65.17%-268.51M | 56.22%-162.57M | 22.62%-371.36M |
| Other operating cash inflow (outflow) | 0 | 39,200.00%391K | 50.00%-1K | -2K | 0 | 0 | 137.02%28.68M | 1,209,900.00%12.1M | 200.00%1K | -1K |
| Operating cash flow | 112.98%883.43M | -43.95%414.79M | 90.73%740.08M | -40.05%388.02M | -6.80%647.26M | 637.78%694.48M | -92.49%94.13M | 33.01%1.25B | -6.16%941.93M | 112.34%1B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -49.58%-303.89M | 18.43%-203.17M | -29.15%-249.06M | 14.32%-192.84M | 14.52%-225.08M | -54.33%-263.32M | 7.15%-170.63M | 24.05%-183.77M | 18.63%-241.97M | 17.01%-297.37M |
| Net intangibles purchase and sale | ---1.85M | --0 | ---1.47M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | -162.29%-99.87M | 259.21%160.32M | 23.24%-100.7M | -136.29%-131.19M | 223.19%361.47M | ---293.41M | --0 | -3,408.14%-99.97M | 197.99%3.02M | 99.41%-3.08M |
| Net changes in other investments | -245.16%-765K | 163.80%527K | -142.80%-826K | 367.31%1.93M | 81.94%413K | 120.39%227K | -85.77%103K | 2,293.94%724K | 92.68%-33K | -140.20%-451K |
| Investing cash flow | -860.34%-406.37M | 87.98%-42.32M | -9.30%-352.05M | -335.46%-322.1M | 124.58%136.8M | -226.35%-556.5M | 39.75%-170.52M | -18.43%-283.02M | 20.58%-238.98M | 65.91%-300.91M |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | ---30M | --0 | ---- | ---307.74M | --0 | ---- | ---- | ---- | ---300M | ---- |
| Net common stock issuance | --0 | ---66K | --0 | ---- | 19.18%-59K | -4.29%-73K | -62.79%-70K | -26.47%-43K | -13.33%-34K | ---30K |
| Increase or decrease of lease financing | 74.54%-4.22M | 25.07%-16.58M | -2.29%-22.13M | 7.96%-21.64M | -34.66%-23.51M | 23.31%-17.46M | -56.51%-22.77M | 36.67%-14.55M | -9.22%-22.97M | -11.81%-21.03M |
| Cash dividends paid | -39.16%-236.47M | -0.14%-169.92M | 0.51%-169.69M | 1.14%-170.56M | -10.07%-172.54M | -0.22%-156.75M | -0.16%-156.4M | 1.48%-156.15M | -1.42%-158.5M | -18.33%-156.28M |
| Net other fund-raising expenses | ---1K | ---- | ---1K | ---- | 0.00%-1K | ---1K | ---- | ---- | ---- | ---1K |
| Financing cash flow | -45.09%-270.69M | 2.74%-186.57M | 61.63%-191.82M | -154.93%-499.94M | -12.52%-196.11M | 2.77%-174.28M | -4.98%-179.24M | 64.54%-170.74M | -171.51%-481.5M | -17.54%-177.35M |
| Net cash flow | ||||||||||
| Beginning cash position | 7.74%2.59B | 8.89%2.4B | -16.44%2.21B | 28.65%2.64B | -1.74%2.05B | -10.90%2.09B | 51.72%2.34B | 16.73%1.55B | 65.84%1.32B | -41.27%798.21M |
| Current changes in cash | 11.01%206.37M | -5.25%185.9M | 145.21%196.2M | -173.82%-434.02M | 1,719.55%587.95M | 85.80%-36.3M | -131.99%-255.63M | 260.86%799.09M | -57.86%221.44M | 193.70%525.51M |
| Cash adjustments other than cash changes | ---- | ---1K | ---- | ---- | ---- | 200.00%1K | 0.00%-1K | 0.00%-1K | 0.00%-1K | 0.00%-1K |
| End cash Position | 7.97%2.79B | 7.74%2.59B | 8.89%2.4B | -16.44%2.21B | 28.65%2.64B | -1.74%2.05B | -10.90%2.09B | 51.72%2.34B | 16.73%1.55B | 65.84%1.32B |
| Free cash flow | 172.99%577.7M | -56.77%211.62M | 150.81%489.55M | -53.77%195.19M | -2.08%422.17M | 663.66%431.16M | -107.16%-76.49M | 52.74%1.07B | -0.91%699.94M | 528.46%706.36M |
| 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 |