I

Watchlist Manager

Watchlist

Price: 3 265 JPY -6.5% Market Closed

Market Cap: ¥1T

Income Statement

Net Interest Income

Non Interest Income

Currency: JPY

		Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Net Interest Income		72 681	72 887	73 373	71 979	75 336	75 935	79 090	81 901	82 945	84 977	85 891	87 932	89 530	92 985	96 918	100 083
Interest Income		75 698	77 228	81 817	86 075	96 158	104 981	116 681	126 754	133 862	143 036	143 395	146 035	145 137	142 866	145 676	146 178
Interest Expense		3 017	4 341	8 444	14 096	20 822	29 046	37 591	44 853	50 917	58 059	57 504	58 103	55 607	49 881	48 758	46 095
Non Interest Income		57 722	65 968	66 374	74 231	73 129	63 839	67 129	55 838	58 570	60 737	70 983	80 079	86 424	107 076	102 613	109 988
Revenue		130 403 N/A	138 855 +6%	139 747 +1%	146 210 +5%	148 465 +2%	139 774 -6%	146 219 +5%	137 739 -6%	141 515 +3%	145 714 +3%	156 874 +8%	168 011 +7%	175 954 +5%	200 061 +14%	199 531 0%	210 071 +5%
Pre-Tax Income
Loan Loss Provision		(3 749)	(418)	949	972	3 653	1 211	1 332	1 927	(1 838)	0	0	0	(1 134)	0	0	0
Non Interest Expense		(88 878)	(90 607)	(95 232)	(101 003)	(111 621)	(104 679)	(98 570)	(95 153)	(81 608)	(83 123)	(92 786)	(92 480)	(100 575)	(106 257)	(106 878)	(110 016)
Pre-Tax Income		37 776 N/A	47 830 +27%	45 464 -5%	46 179 +2%	40 497 -12%	36 306 -10%	48 981 +35%	44 513 -9%	58 069 +30%	62 817 +8%	63 511 +1%	74 864 +18%	74 245 -1%	93 804 +26%	92 653 -1%	100 055 +8%
Net Income
Tax Provision		(11 149)	(14 206)	(13 458)	(13 700)	(12 171)	(10 906)	(16 236)	(14 874)	(18 630)	(20 013)	(18 851)	(22 184)	(20 941)	(26 589)	(26 043)	(28 368)
Income from Continuing Operations		26 627	33 624	32 006	32 479	28 326	25 400	32 745	29 639	39 439	42 804	44 660	52 680	53 304	67 215	66 610	71 687
Income to Minority Interest		(208)	(226)	(577)	(488)	(426)	(364)	11	25	25	25	25	17	17	17	2	(12)
Net Income (Common)		26 417 N/A	33 396 +26%	31 427 -6%	31 989 +2%	27 899 -13%	25 036 -10%	32 755 +31%	29 664 -9%	39 464 +33%	42 829 +9%	44 685 +4%	52 697 +18%	53 321 +1%	67 232 +26%	66 610 -1%	71 675 +8%
EPS (Diluted)		83.32 N/A	105.63 +27%	100.53 -5%	102.35 +2%	89.08 -13%	81.39 -9%	106.51 +31%	96.71 -9%	128.84 +33%	141.6 +10%	148.94 +5%	175.97 +18%	177.99 +1%	228.29 +28%	227.36 0%	245.15 +8%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 320,300+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.