Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
KUNLUN ENERGY
00135
5
SHANGHAI PECHEM
00338
| (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 | 30.97%10.86B | -48.95%8.29B | 0.86%16.24B | 110.83%16.1B | -29.63%7.64B | -6.52%10.85B | -4.29%11.61B | 13.66%12.13B | 5.71%10.67B | -3.01%10.09B |
| Net profit before non-cash adjustment | -15.12%8.74B | 5.88%10.3B | 5.43%9.73B | 95.51%9.23B | -8.08%4.72B | -14.98%5.14B | -36.10%6.04B | 33.27%9.45B | -8.06%7.09B | 48.85%7.72B |
| Total adjustment of non-cash items | 2.31%3.1B | 50.65%3.03B | -46.08%2.01B | -33.57%3.73B | 29.07%5.61B | 27.69%4.35B | -6.64%3.41B | 4,636.36%3.65B | -97.25%77M | -30.44%2.8B |
| -Depreciation and amortization | 5.58%4.24B | -2.55%4.01B | -0.46%4.12B | -4.50%4.14B | 3.09%4.33B | 10.52%4.2B | 2.84%3.8B | 42.92%3.7B | -10.61%2.59B | 8.96%2.89B |
| -Reversal of impairment losses recognized in profit and loss | --0 | 357.89%348M | --76M | --0 | --125M | ---- | ---- | ---- | ---- | ---- |
| -Share of associates | 34.34%-130M | -197.06%-198M | 292.45%204M | -145.69%-106M | -52.46%232M | -32.50%488M | 1,671.74%723M | 8.00%-46M | -38.89%-50M | 26.53%-36M |
| -Disposal profit | 54.87%-487M | -863.39%-1.08B | -57.75%-112M | 29.70%-71M | 28.87%-101M | 70.11%-142M | 66.00%-475M | -34,825.00%-1.4B | -113.33%-4M | -85.92%30M |
| -Net exchange gains and losses | ---- | --0 | ---314M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| -Other non-cash items | -847.27%-521M | 97.20%-55M | -748.92%-1.96B | -122.54%-231M | 615.08%1.03B | 69.10%-199M | -146.20%-644M | 156.78%1.39B | -2,568.48%-2.46B | -107.69%-92M |
| Changes in working capital | 80.54%-981M | -212.05%-5.04B | 43.19%4.5B | 216.59%3.14B | -297.29%-2.7B | -36.85%1.37B | 322.99%2.16B | -127.74%-970M | 938.61%3.5B | -134.72%-417M |
| -Change in receivables | 43.31%-2B | -253.32%-3.53B | 151.87%2.3B | -759.69%-4.44B | -117.40%-516M | 2,291.13%2.97B | 105.18%124M | -136.19%-2.4B | 15.57%-1.01B | 14.94%-1.2B |
| -Change in inventory | 802.86%632M | 112.46%70M | -122.15%-562M | 380.49%2.54B | 133.69%528M | -272.21%-1.57B | 65.91%-421M | -236.16%-1.24B | 165.20%907M | -39.58%342M |
| -Change in payables | -38.77%-519M | -139.33%-374M | 2,123.40%951M | -102.79%-47M | 15.18%1.68B | 241.39%1.46B | -530.83%-1.03B | -65.22%240M | 363.09%690M | -79.84%149M |
| -Change in accrued expense | 198.38%791M | -127.03%-804M | 18.90%2.98B | 120.63%2.5B | 223.66%1.13B | -171.36%-917M | -17.47%1.29B | -44.07%1.56B | 1,604.86%2.78B | -123.51%-185M |
| -Provision for loans, leases and other losses | 108.67%41M | -1,213.89%-473M | -105.67%-36M | 126.75%635M | -5,752.38%-2.37B | 950.00%42M | -95.45%4M | -16.98%88M | -81.91%106M | 1,529.27%586M |
| -Changes in other current assets | 8.82%74M | 106.02%68M | -157.92%-1.13B | 161.92%1.95B | -409.05%-3.15B | -128.07%-619M | 184.52%2.21B | 3,129.17%775M | 122.22%24M | -119.22%-108M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -62.50%-39M | -9.09%-24M | 8.33%-22M | 4.00%-24M | 7.41%-25M | 6.90%-27M | 0.00%-29M | -45.00%-29M | 4.76%-20M | 12.50%-21M |
| Interest received (cash flow from operating activities) | -45.44%275M | 91.63%504M | 1.94%263M | 10.73%258M | -2.51%233M | -0.83%239M | -24.45%241M | 36.32%319M | -9.30%234M | -23.89%258M |
| Tax refund paid | -53.33%-3.52B | 57.02%-2.3B | -88.63%-5.34B | -42.65%-2.83B | 12.16%-1.99B | 21.33%-2.26B | -4.40%-2.87B | 24.31%-2.75B | -89.43%-3.64B | -31.33%-1.92B |
| Other operating cash inflow (outflow) | 0.00%-1M | -1M | 0 | -1M | 0 | -1M | 0 | 0 | 0.00%-1M | 0.00%-1M |
| Operating cash flow | 16.97%7.57B | -41.89%6.47B | -17.51%11.14B | 130.44%13.5B | -33.44%5.86B | -1.62%8.8B | -7.44%8.95B | 33.38%9.67B | -13.84%7.25B | -9.17%8.41B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | 45.55%-1.11B | -40.25%-2.04B | -29.55%-1.45B | -182.83%-1.12B | 89.81%-396M | -59.83%-3.89B | 25.44%-2.43B | 76.70%-3.26B | -245.85%-14B | -41.05%-4.05B |
| Net intangibles purchase and sale | 24.05%-2.19B | -32.58%-2.88B | -175.03%-2.17B | -22.14%-789M | -7.49%-646M | 20.19%-601M | -24.05%-753M | 41.24%-607M | -25.98%-1.03B | -96.17%-820M |
| Net business purchase and sale | --0 | -10.89%-438M | ---395M | --0 | ---3.63B | ---- | ---- | ---- | ---- | ---- |
| Net investment product transactions | 109.38%1.01B | 110.50%480M | -1,016.43%-4.57B | -10.41%499M | 321.97%557M | 10.00%132M | 340.00%120M | -100.85%-50M | 76.19%5.89B | 296.09%3.34B |
| Repayment of advance payments to other parties and cash income from loans | ---- | 950.00%21M | 100.00%2M | 0.00%1M | 0.00%1M | 0.00%1M | -66.67%1M | 0.00%3M | -76.92%3M | 62.50%13M |
| Net changes in other investments | 90.91%273M | -43.48%143M | 321.67%253M | -63.41%60M | -50.00%164M | 350.38%328M | -211.97%-131M | 115.48%117M | -2,800.00%-756M | -60.56%28M |
| Investing cash flow | 57.18%-2.02B | 43.53%-4.71B | -517.79%-8.33B | 65.87%-1.35B | 1.86%-3.95B | -26.04%-4.03B | 15.90%-3.2B | 61.61%-3.8B | -566.85%-9.9B | 37.01%-1.48B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | 67.15%-68M | -38.93%-207M | ---149M | --0 | ---- | ---- | ---- | ---- | 600.00%5B | ---1B |
| Net common stock issuance | -68.24%-1.64B | -4.74%-973M | -36.02%-929M | -40.82%-683M | ---485M | --0 | --0 | --0 | --0 | --0 |
| Increase or decrease of lease financing | -236.36%-185M | 60.43%-55M | -15.83%-139M | 20.53%-120M | -11.03%-151M | 11.69%-136M | 27.36%-154M | 11.30%-212M | -1.27%-239M | 9.92%-236M |
| Cash dividends paid | 0.69%-2.16B | -31.20%-2.18B | -47.69%-1.66B | 0.62%-1.12B | -0.09%-1.13B | 20.03%-1.13B | -25.04%-1.41B | -0.09%-1.13B | -6.51%-1.13B | -7.29%-1.06B |
| Cash dividends for minorities | ---- | --0 | 0.00%-78M | 13.33%-78M | -25.00%-90M | -4.35%-72M | 17.86%-69M | -50.00%-84M | 6.67%-56M | 17.81%-60M |
| Net other fund-raising expenses | -100.00%-2M | 99.46%-1M | 93.40%-184M | -278,700.00%-2.79B | 0.00%-1M | 50.00%-1M | -100.00%-2M | 66.67%-1M | -113.04%-3M | 2,400.00%23M |
| Financing cash flow | -18.78%-4.06B | -8.76%-3.41B | 34.51%-3.14B | -157.97%-4.79B | -38.76%-1.86B | 18.25%-1.34B | -14.79%-1.64B | -139.94%-1.43B | 253.15%3.57B | -76.08%-2.33B |
| Net cash flow | ||||||||||
| Beginning cash position | -4.32%36.15B | -0.76%37.79B | 24.06%38.08B | 0.11%30.69B | 12.60%30.66B | 17.77%27.23B | 23.70%23.12B | 5.15%18.69B | 34.85%17.77B | 73.98%13.18B |
| Current changes in cash | 190.90%1.5B | -387.87%-1.65B | -104.59%-338M | 15,227.08%7.36B | -98.60%48M | -16.48%3.44B | -7.34%4.11B | 380.93%4.44B | -79.90%923M | -17.66%4.59B |
| Effect of exchange rate changes | 100.00%28M | -70.83%14M | 77.78%48M | 292.86%27M | -366.67%-14M | 25.00%-3M | 42.86%-4M | 12.50%-7M | ---8M | --0 |
| Cash adjustments other than cash changes | ---- | 200.00%1M | -200.00%-1M | 200.00%1M | 0.00%-1M | ---1M | ---- | -300.00%-2M | --1M | ---- |
| End cash Position | 4.22%37.68B | -4.32%36.15B | -0.76%37.79B | 24.06%38.08B | 0.11%30.69B | 12.60%30.66B | 17.77%27.23B | 23.70%23.12B | 5.15%18.69B | 34.85%17.77B |
| Free cash flow | 174.28%4.28B | -79.25%1.56B | -35.17%7.51B | 140.66%11.59B | 11.66%4.82B | -25.13%4.31B | -0.60%5.76B | 174.43%5.8B | -319.85%-7.79B | -40.68%3.54B |
| 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 |