Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
SINOPEC CORP
00386
5
KUNLUN ENERGY
00135
| (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 | -108.01%-392.26M | 43.59%4.9B | 955.07%3.41B | -106.45%-398.77M | 427.92%6.18B | -57.86%1.17B | 893.23%2.78B | -108.33%-350.38M | -24.73%4.21B | 834.22%5.59B |
| Net profit before non-cash adjustment | -37.32%1.58B | 1.26%2.52B | 20.34%2.49B | 36.62%2.07B | -12.27%1.51B | -14.70%1.73B | 52.60%2.02B | 7.26%1.33B | -31.09%1.24B | 93.61%1.79B |
| Total adjustment of non-cash items | 280.58%914.35M | 247.41%240.25M | -73.49%69.16M | -44.75%260.82M | -53.89%472.06M | 64.44%1.02B | -6.58%622.57M | -20.57%666.43M | 34.50%839.05M | 8.99%623.82M |
| -Depreciation and amortization | -9.41%508.28M | 3.27%561.1M | 10.12%543.35M | -7.05%493.43M | -8.24%530.85M | 7.46%578.54M | 2.94%538.38M | 24.37%522.98M | -26.98%420.51M | 47.19%575.85M |
| -Reversal of impairment losses recognized in profit and loss | -98.91%1.2M | 13.68%110.43M | 197.55%97.14M | -66.35%32.65M | -81.54%97.01M | 560.97%525.53M | -28.09%79.51M | -27.59%110.56M | 174.75%152.69M | 4.48%55.58M |
| -Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -105.06%-5.26M |
| -Share of associates | 27.63%-21.13M | 33.90%-29.2M | 7.56%-44.18M | -46.96%-47.79M | -121.19%-32.52M | 6.64%-14.7M | 34.93%-15.75M | -89.21%-24.2M | -14.38%-12.79M | 27.94%-11.18M |
| -Disposal profit | 101.15%14.46M | -1,192.09%-1.26B | -4.03%-97.57M | -269.50%-93.79M | 85.66%55.34M | 51.13%29.81M | 142.97%19.72M | -269.21%-45.89M | -148.40%-12.43M | -522.28%-5M |
| -Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 577.51%197.16M |
| -Other non-cash items | -52.07%411.55M | 299.89%858.68M | -247.35%-429.58M | 30.76%-123.67M | -87.17%-178.62M | -13,560.08%-95.43M | -99.31%709K | -64.62%102.98M | 258.78%291.07M | -330.14%-183.32M |
| Changes in working capital | -235.28%-2.89B | 150.99%2.13B | 131.16%850.33M | -165.03%-2.73B | 365.76%4.2B | -1,288.53%-1.58B | 105.67%132.85M | -209.94%-2.34B | -32.78%2.13B | 451.90%3.17B |
| -Change in receivables | 86.92%-34.71M | -199.13%-265.37M | 257.83%267.7M | -176.91%-169.61M | -107.07%-61.25M | 225.15%866.06M | -98.88%-692.03M | -475.93%-347.97M | 148.19%92.56M | -298.57%-192.08M |
| -Change in inventory | -214.10%-2.54B | 183.15%2.23B | 136.40%786.11M | -150.87%-2.16B | 334.52%4.25B | -2,569.06%-1.81B | 96.62%-67.83M | -194.30%-2.01B | -46.59%2.13B | 299.39%3.98B |
| -Change in prepaid assets | -44.38%50.64M | 196.29%91.05M | -236.49%-94.56M | 622.24%69.28M | -11.49%-13.27M | -2,333.33%-11.9M | -162.45%-489K | --783K | ---- | -99.83%320K |
| -Change in payables | -110.12%-17.95M | 443.34%177.41M | -58.61%32.65M | 132.58%78.88M | 56.39%-242.12M | -160.58%-555.21M | 393.74%916.52M | 184.50%185.63M | -73.03%65.25M | 431.15%241.91M |
| -Change in accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -149.21%-179.5M |
| -Provision for loans, leases and other losses | -631.06%-157.43M | 90.74%-21.53M | -100.59%-232.61M | 26.28%-115.96M | -47.50%-157.3M | -45.44%-106.64M | 37.94%-73.32M | -40.29%-118.15M | ---84.22M | ---- |
| -Changes in other current assets | -156.69%-187.96M | -180.43%-73.23M | 121.10%91.04M | -201.73%-431.55M | 981.06%424.21M | -21.53%39.24M | 186.95%50.01M | 17.14%-57.52M | 89.83%-69.41M | -232.76%-682.25M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | ||||||||||
| Interest paid (cash flow from operating activities) | -44.61%-98.56M | -10.43%-68.15M | 19.18%-61.71M | -1.98%-76.36M | 11.48%-74.87M | -8.09%-84.58M | -20.82%-78.25M | -3.17%-64.77M | 24.18%-62.78M | -13.03%-82.8M |
| Interest received (cash flow from operating activities) | -31.56%57.72M | 27.88%84.35M | 22.97%65.96M | -21.36%53.63M | 30.24%68.2M | -4.38%52.36M | 10.43%54.76M | -3.56%49.59M | -2.67%51.42M | -35.21%52.83M |
| Tax refund paid | -81.03%-1.43B | 15.21%-792.09M | -263.97%-934.15M | 66.91%-256.66M | 19.00%-775.55M | -398.14%-957.45M | 50.97%-192.2M | 68.21%-392M | -259.46%-1.23B | 35.33%-343.08M |
| Other operating cash inflow (outflow) | 53.65%-284.63M | -1,320.40%-614.14M | -73.47%50.32M | 145.26%189.65M | 7,732,900.00%77.33M | 0.00%-1K | 0.00%-1K | -120.00%-1K | 100.04%5K | -14.19M |
| Operating cash flow | -161.37%-2.15B | 38.58%3.51B | 617.94%2.53B | -108.92%-488.5M | 2,917.79%5.48B | -92.92%181.53M | 438.41%2.56B | -125.57%-757.56M | -43.05%2.96B | 6,743.34%5.2B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -135.57%-325.48M | 505.71%914.94M | -9.31%-225.52M | -407.61%-206.3M | 85.34%-40.64M | 90.03%-277.16M | 12.23%-2.78B | -703.80%-3.17B | 77.72%-393.83M | -381.93%-1.77B |
| Net intangibles purchase and sale | 57.85%-22.1M | -1,294.41%-52.43M | ---3.76M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | ---- | ---29.7M | --0 | 55.26%-572.45M | -695.63%-1.28B | ---160.82M | ---- | ---241.22M | ---- | ---373.54M |
| Net investment product transactions | 175.33%863.62M | -3,767.56%-1.15B | 76.93%-29.64M | 4.08%-128.51M | -96.40%-133.98M | -994.31%-68.22M | -90.69%7.63M | 353.84%81.93M | -136.09%-32.28M | -77.66%89.45M |
| Advance cash and loans provided to other parties | -1,858.78%-453.87M | -126.54%-23.17M | 94.80%-10.23M | -2,571.35%-196.61M | 99.71%-7.36M | 54.39%-2.52B | -5.37%-5.53B | -1.65%-5.25B | -97.11%-5.16B | 22.49%-2.62B |
| Repayment of advance payments to other parties and cash income from loans | 247.08%1.78B | 64.07%512.2M | 221.26%312.18M | 73.56%97.18M | -98.00%55.99M | -47.86%2.79B | 4.13%5.36B | -0.62%5.14B | 79.64%5.18B | 14.49%2.88B |
| Net changes in other investments | 160.27%55.76M | -623.42%-92.53M | -6.53%17.68M | -45.45%18.91M | 488.33%34.67M | -195.02%-8.93M | -89.45%9.4M | 645.43%89.08M | -120.29%-16.33M | 1,533.71%80.47M |
| Investing cash flow | 2,186.88%1.9B | 36.53%82.89M | 106.15%60.71M | 27.94%-987.79M | -461.41%-1.37B | 91.68%-244.17M | 12.14%-2.93B | -678.63%-3.34B | 74.91%-428.9M | -104.82%-1.71B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -225.56%-913.16M | 83.37%-280.49M | -175.12%-1.69B | 171.87%2.25B | -1,324.51%-3.12B | -82.08%255.16M | -64.83%1.42B | 268.10%4.05B | -11.33%-2.41B | -239.30%-2.16B |
| Net common stock issuance | ---- | ---- | ---- | ---34K | --0 | -91.30%-44K | ---23K | --0 | ---- | --100K |
| Increase or decrease of lease financing | 27.59%-82.33M | -13.53%-113.7M | -14.18%-100.15M | 4.44%-87.71M | -2.59%-91.78M | -34.76%-89.47M | 37.46%-66.39M | -28.79%-106.15M | -16.42%-82.42M | -5.14%-70.79M |
| Cash dividends paid | 0.26%-210.25M | -39.59%-210.8M | -0.05%-151.01M | 0.08%-150.93M | -0.41%-151.06M | 0.05%-150.44M | -0.20%-150.52M | 1.22%-150.22M | -0.92%-152.08M | 0.03%-150.7M |
| Cash dividends for minorities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---203.5M | ---- | ---- |
| Net other fund-raising expenses | ---3.1M | ---- | 61.15%-20.97M | ---53.96M | ---- | -5,411,700.00%-108.24M | -100.00%-2K | ---1K | ---- | ---- |
| Financing cash flow | -99.81%-1.21B | 69.12%-604.99M | -200.32%-1.96B | 157.99%1.95B | -3,519.78%-3.37B | -107.71%-93.03M | -66.37%1.21B | 235.79%3.59B | -10.83%-2.64B | -278.63%-2.39B |
| Net cash flow | ||||||||||
| Beginning cash position | 38.41%10.78B | 9.08%7.79B | 7.29%7.14B | 12.17%6.65B | -2.56%5.93B | 15.64%6.09B | -8.69%5.26B | -1.90%5.77B | 22.87%5.88B | 13.96%4.78B |
| Current changes in cash | -149.09%-1.46B | 372.28%2.98B | 32.59%631.83M | -35.60%476.52M | 575.31%739.92M | -118.61%-155.67M | 264.86%836.69M | -360.33%-507.52M | -109.96%-110.25M | 91.91%1.11B |
| Effect of exchange rate changes | -8.20%7.04M | -53.99%7.67M | 91.33%16.67M | 149.24%8.71M | -42,028.57%-17.69M | 99.69%-42K | -301.36%-13.52M | 589.43%6.72M | 89.68%-1.37M | -247.20%-13.3M |
| Cash adjustments other than cash changes | ---- | --1K | ---- | 50.00%-1K | -100.00%-2K | ---1K | ---- | 150.00%1K | -100.00%-2K | -200.00%-1K |
| End cash Position | -13.52%9.32B | 38.41%10.78B | 9.08%7.79B | 7.29%7.14B | 12.17%6.65B | -2.56%5.93B | 15.64%6.09B | -8.69%5.26B | -1.90%5.77B | 22.87%5.88B |
| Free cash flow | -342.90%-2.57B | -52.55%1.06B | 384.54%2.23B | -114.59%-782.15M | 5,497.80%5.36B | 53.82%-99.32M | 94.53%-215.07M | -252.96%-3.93B | -24.80%2.57B | 1,274.57%3.42B |
| 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 |