Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
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 | (Q4)Mar 31, 2019 | (Q3)Dec 31, 2018 | (Q2)Sep 30, 2018 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 37.44%165.18B | 16.14%120.19B | 251.10%103.49B | 3.43%29.48B | -31.40%28.5B | 2,645.60%41.54B | -89.90%1.51B | 1,049.92%17.96B | 215.14%2.83B | 102.98%16.87B |
| Net profit before non-cash adjustment | 144.46%319.97B | -81.11%130.89B | 5.13%692.88B | 478.89%659.09B | 906.22%113.85B | 111.38%11.32B | -678.44%-99.42B | -4,403.26%-77.32B | -122.84%-3.02B | -133.27%-2.13B |
| Total adjustment of non-cash items | -1,816.39%-161.03B | 98.53%-8.4B | 4.38%-572.98B | -543.78%-599.25B | -349.43%-93.08B | -63.66%37.32B | 159.74%102.68B | 193.79%52.15B | 178.65%25.25B | 15.64%14.76B |
| -Depreciation and amortization | 10.30%49.14B | 5.08%44.55B | -0.99%42.4B | -2.39%42.82B | -0.87%43.87B | 8.49%44.25B | -6.04%40.79B | -2.77%10.3B | -10.04%10.03B | -7.51%10.39B |
| -Reversal of impairment losses recognized in profit and loss | ---- | 1,333.33%258M | -99.90%18M | 187.92%18.16B | 944.21%6.31B | -93.29%604M | 17.89%9B | --8.68B | --43M | --101M |
| -Assets reserve and write-off | ---- | ---- | ---- | 3,396.77%2.17B | --62M | ---- | ---- | ---- | ---- | ---- |
| -Share of associates | -311.39%-202.05B | 92.17%-49.11B | 2.16%-627.15B | -442.46%-640.99B | -1,375.03%-118.17B | -142.44%-8.01B | 310.24%18.88B | -13.56%2.57B | 446.96%5.58B | ---- |
| -Disposal profit | -15,175.00%-11.61B | 98.16%-76M | 79.13%-4.12B | 37.91%-19.76B | -498.50%-31.82B | 26.82%-5.32B | 77.41%-7.26B | 90.12%-2.18B | -89.20%-2.59B | -209.23%-2.25B |
| -Net exchange gains and losses | 174.68%4.28B | -173.66%-5.74B | 193.91%7.79B | -459.45%-8.29B | -233.03%-1.48B | 75.80%-445M | -2,257.69%-1.84B | -276.60%-800M | 121.07%1.73B | 67.97%-361M |
| -Other non-cash items | -140.21%-793M | -75.62%1.97B | 21.74%8.09B | -18.41%6.64B | 30.61%8.14B | -85.54%6.23B | 167.41%43.12B | 85.09%33.59B | 515.94%10.47B | -238.57%-3.85B |
| Changes in working capital | 371.32%6.24B | 85.97%-2.3B | 45.98%-16.4B | -492.91%-30.37B | 209.03%7.73B | -306.48%-7.09B | 95.82%-1.74B | 340.67%43.14B | -90.91%-19.4B | 139.05%4.23B |
| -Change in receivables | 182.10%15.8B | -1,065.84%-19.25B | 94.28%-1.65B | -1,268.18%-28.86B | -214.62%-2.11B | -93.09%1.84B | 566.29%26.64B | 134.43%13.98B | 111.41%959M | -160.08%-3.19B |
| -Change in inventory | 205.02%4.01B | -132.70%-3.82B | 88.29%-1.64B | -561.47%-14.02B | 693.47%3.04B | -93.04%383M | 291.47%5.5B | 680.94%2.84B | 163.30%1.19B | -71.52%-2.18B |
| -Change in payables | -166.95%-7.94B | 702.13%11.86B | -178.01%-1.97B | -68.60%2.52B | 187.88%8.04B | 71.80%-9.15B | -4,935.32%-32.45B | 111.99%1.02B | -412.29%-8.08B | 861.09%2.64B |
| -Provision for loans, leases and other losses | -13.63%2.26B | 682.00%2.62B | -188.76%-450M | -14.36%507M | 427.07%592M | 98.35%-181M | 55.61%-10.94B | 213.71%6.92B | -32.20%-4.62B | -3.61%-7.51B |
| -Changes in other current assets | 9.18%-3.67B | 53.84%-4.04B | -733.19%-8.76B | 144.48%1.38B | -18,388.24%-3.11B | -99.82%17M | 203.45%9.5B | 385.47%5.11B | 250.12%4.44B | 37.04%-3.08B |
| -Changes in other current liabilities | -140.90%-4.23B | 634.11%10.34B | -123.90%-1.94B | 534.06%8.1B | --1.28B | ---- | ---- | ---- | ---- | ---- |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | 26.71%-7.23B | -1.91%-9.86B | 7.27%-9.68B | -3.94%-10.44B | 11.92%-10.04B | -57.35%-11.4B | -6.92%-7.24B | 25.32%-1.41B | -14.74%-1.71B | -27.01%-2.42B |
| Interest received (cash flow from operating activities) | 16.49%124.56B | -70.95%106.94B | 69.35%368.1B | 990.16%217.36B | 282.61%19.94B | -6.78%5.21B | 25.36%5.59B | 104.75%2.24B | -4.78%1.34B | 147.46%683M |
| Tax refund paid | 51.22%-7B | -191.79%-14.35B | -69.97%-4.92B | 12.52%-2.89B | -17.97%-3.31B | 36.07%-2.8B | -6.98%-4.39B | 29.96%-388M | 26.37%-592M | -205.92%-1.5B |
| Other operating cash inflow (outflow) | -410.89%-2.35B | 51.58%-459M | 86.54%-948M | -316.31%-7.04B | 96.89%-1.69B | -2,281.60%-54.35B | 69.13%-2.28B | 100.06%3M | 60.48%-835M | 0 |
| Operating cash flow | 34.93%273.17B | -55.61%202.45B | 101.38%456.05B | 578.08%226.46B | 253.22%33.4B | -220.17%-21.8B | -683.38%-6.81B | 316.13%18.41B | 118.91%1.03B | 120.13%13.64B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -55.14%-96.34B | -107.73%-62.1B | -670.30%-29.9B | 1,602.01%5.24B | 98.15%-349M | -924.98%-18.86B | -26.80%2.29B | 12,611.63%10.93B | 33.03%-2.4B | -726.59%-11.28B |
| Net intangibles purchase and sale | -8.89%-2.38B | -151.79%-2.18B | -5.60%-867M | -102.72%-821M | 48.54%-405M | 43.75%-787M | 53.78%-1.4B | 66.67%-849M | 20.98%-162M | -195.45%-260M |
| Net business purchase and sale | --0 | -99.32%33M | 73.74%4.88B | -89.10%2.81B | 18,130.77%25.78B | ---143M | ---- | ---- | ---- | ---- |
| Net investment product transactions | -207.29%-25.28B | 59.29%-8.23B | -351.93%-20.21B | -420.50%-4.47B | -69.02%1.4B | 111.73%4.5B | -36.49%-38.4B | -3.77%-3.25B | 123.43%3.35B | 93.54%-572M |
| Advance cash and loans provided to other parties | -240.12%-1.12B | 85.47%-329M | 66.82%-2.26B | -58.37%-6.82B | -207.35%-4.31B | -10.48%-1.4B | -51.43%-1.27B | -10.11%-490M | -406.56%-309M | -28.62%-382M |
| Repayment of advance payments to other parties and cash income from loans | -83.38%1.18B | 85.48%7.11B | 188.13%3.84B | -30.17%1.33B | 96.09%1.91B | -65.97%972M | 149.87%2.86B | 665.35%1.75B | 134.44%565M | -36.86%209M |
| Net changes in other investments | -243.21%-2.2B | 71.26%-641M | 28.41%-2.23B | 55.72%-3.12B | -53.94%-7.04B | -1,167.76%-4.57B | -65.00%428M | -72.12%537M | 51.22%-280M | 882.50%313M |
| Investing cash flow | -90.15%-126.13B | -41.90%-66.33B | -699.33%-46.75B | -134.43%-5.85B | 183.74%16.99B | 42.85%-20.29B | -55.58%-35.49B | 323.86%8.62B | 104.91%766M | -25.43%-11.98B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 138.52%25.77B | -2.17%-66.9B | 42.67%-65.48B | -237.53%-114.21B | -112.84%-33.84B | 46.23%-15.9B | -209.01%-29.57B | -190.56%-22.51B | -2,169.54%-8.94B | -73.13%3.37B |
| Net common stock issuance | -195.27%-166.39B | 37.08%-56.35B | -2,238,850.00%-89.56B | ---4M | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends paid | 29.48%-69.33B | -16.33%-98.31B | ---84.51B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash dividends for minorities | -6.15%-1.81B | 57.70%-1.71B | -258.99%-4.04B | -32.39%-1.12B | 11.84%-849M | -5.25%-963M | 67.69%-915M | 93.38%-43M | 87.53%-204M | -18.40%-386M |
| Net other fund-raising expenses | 36.47%116M | 100.15%85M | -8,581.64%-57.21B | -317.09%-659M | -100.47%-158M | -32.51%33.59B | 2,526.72%49.77B | 122.33%46M | -88.89%-102M | 102.90%40M |
| Financing cash flow | 5.17%-211.65B | 25.80%-223.18B | -159.30%-300.79B | -232.91%-116B | -308.27%-34.85B | -13.27%16.73B | -13.26%19.29B | -193.78%-22.51B | -343.76%-9.25B | -72.10%3.02B |
| Net cash flow | ||||||||||
| Beginning cash position | -22.30%269.47B | 41.96%346.83B | 87.93%244.32B | 16.14%130B | -18.91%111.93B | -12.67%138.04B | 0.82%158.07B | -10.60%132.93B | -17.17%141.8B | -16.74%134.4B |
| Current changes in cash | 25.80%-64.61B | -180.23%-87.07B | 3.73%108.51B | 573.22%104.61B | 161.29%15.54B | -10.17%-25.35B | -3,980.44%-23.01B | -61.10%4.53B | 67.80%-7.45B | -37.39%4.68B |
| Effect of exchange rate changes | -154.92%-5.33B | 261.77%9.71B | -161.83%-6B | 284.05%9.71B | 389.46%2.53B | -129.30%-873M | 493.14%2.98B | 125.40%585M | -319.69%-1.42B | 204.49%2.71B |
| Cash adjustments other than cash changes | --2.02B | ---- | 300.00%2M | -150.00%-1M | -98.31%2M | 11,900.00%118M | -100.07%-1M | -104.76%-2M | ---- | ---- |
| End cash Position | -25.20%201.56B | -22.30%269.47B | 41.96%346.83B | 87.93%244.32B | 16.14%130B | -18.91%111.93B | -12.67%138.04B | -12.67%138.04B | -10.60%132.93B | -17.17%141.8B |
| Free cash flow | 19.62%141.08B | -69.57%117.94B | 110.05%387.54B | 2,214.36%184.5B | 90.71%-8.73B | 9.76%-93.95B | -5.65%-104.1B | 122.35%9.44B | 6.31%-19.08B | 32.80%-17.73B |
| 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 |