Watchlist Manager

Watchlist

Price: 1 829.5 JPY -9.97%

Market Cap: 551.3B JPY

Income Statement

Net Interest Income

Non Interest Income

Currency: JPY

		Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024
Revenue
Net Interest Income		71 902	72 560	72 350	74 700	72 873	72 731	70 485	66 154	65 423	64 696	65 642	67 911	68 340	70 805	70 593	72 018	72 090	70 771	67 671	67 386	66 074	66 357	69 076	69 900	70 324	73 222	72 520	77 038	77 168	78 201	79 049	80 745	80 000	78 822	78 616	76 590	65 150	79 934	67 609	82 961	83 008
Interest Income		77 741	78 232	77 871	80 176	78 405	78 347	76 183	71 659	70 734	69 922	70 725	73 141	73 706	76 162	76 161	78 008	78 687	78 308	77 039	77 602	76 511	76 597	77 833	77 391	76 704	78 438	76 867	80 910	80 785	81 529	81 873	83 428	83 274	83 630	86 016	86 799	76 234	97 040	83 035	104 584	107 718
Interest Expense		5 839	5 672	5 521	5 476	5 532	5 616	5 698	5 505	5 311	5 226	5 083	5 230	5 366	5 357	5 568	5 990	6 597	7 537	9 368	10 216	10 437	10 240	8 757	7 491	6 380	5 216	4 347	3 872	3 617	3 328	2 824	2 683	3 274	4 808	7 400	10 209	11 084	17 106	15 426	21 623	24 710
Non Interest Income		29 004	32 724	37 096	38 184	37 718	34 941	35 507	35 839	36 805	37 623	38 645	38 995	38 107	39 009	35 902	35 311	35 308	36 238	56 591	57 927	59 137	57 284	35 989	33 986	31 649	31 407	31 289	30 653	29 675	43 518	45 601	47 630	51 208	37 852	38 615	36 891	30 829	40 979	34 634	48 144	50 965
Revenue		100 906 N/A	105 284 +4%	109 446 +4%	112 884 +3%	110 591 -2%	107 672 -3%	105 992 -2%	101 993 -4%	102 228 +0%	102 319 +0%	104 287 +2%	106 906 +3%	106 447 0%	109 814 +3%	106 495 -3%	107 329 +1%	107 398 +0%	107 009 0%	124 262 +16%	125 313 +1%	125 211 0%	123 641 -1%	105 065 -15%	103 886 -1%	101 973 -2%	104 629 +3%	103 809 -1%	107 691 +4%	106 843 -1%	121 719 +14%	124 650 +2%	128 375 +3%	131 208 +2%	116 674 -11%	117 231 +0%	113 481 -3%	95 979 -15%	120 913 +26%	102 243 -15%	131 105 +28%	133 973 +2%
Pre-Tax Income
Loan Loss Provision		(180)	0	2	872	0	0	1 147	169	704	639	1 109	0	0	0	293	0	0	0	(1 809)	(1 634)	0	0	(1 118)	(881)	(922)	(1 596)	(8 180)	(5 767)	0	(5 932)	(10 857)	(8 233)	(8 736)	(8 266)	(2 258)	(1 157)	(657)	780	0	0	0
Non Interest Expense		(71 284)	(71 721)	(73 483)	(73 288)	(73 399)	(73 072)	(73 181)	(73 424)	(73 983)	(76 061)	(77 695)	(78 321)	(78 052)	(77 481)	(78 465)	(79 403)	(79 092)	(79 710)	(77 513)	(77 293)	(77 507)	(75 618)	(75 261)	(75 625)	(75 097)	(75 534)	(72 586)	(71 904)	(74 302)	(86 515)	(85 353)	(91 779)	(90 902)	(76 967)	(77 197)	(73 425)	(56 012)	(77 717)	(60 647)	(83 154)	(88 101)
Pre-Tax Income		29 442 N/A	34 148 +16%	35 965 +5%	40 468 +13%	37 469 -7%	34 877 -7%	33 958 -3%	28 738 -15%	28 949 +1%	26 897 -7%	27 701 +3%	29 524 +7%	28 799 -2%	32 802 +14%	28 323 -14%	27 926 -1%	28 306 +1%	27 299 -4%	44 940 +65%	46 386 +3%	46 070 -1%	46 389 +1%	28 686 -38%	27 380 -5%	25 954 -5%	27 499 +6%	23 043 -16%	30 020 +30%	26 815 -11%	29 272 +9%	28 440 -3%	28 363 0%	31 570 +11%	31 441 0%	37 776 +20%	38 899 +3%	39 310 +1%	43 976 +12%	40 491 -8%	46 846 +16%	45 180 -4%
Net Income
Tax Provision		(10 308)	(12 006)	(13 908)	(15 472)	(14 469)	(13 358)	(11 835)	(10 009)	(9 873)	(9 071)	(8 226)	(8 485)	(8 702)	(9 882)	(8 701)	(8 578)	(8 289)	(7 880)	(13 172)	(13 570)	(13 456)	(13 497)	(8 212)	(7 845)	(7 406)	(7 704)	(6 072)	(7 987)	(7 011)	(7 658)	(7 657)	(7 597)	(8 581)	(8 627)	(10 416)	(10 531)	(10 641)	(12 337)	(11 196)	(13 232)	(12 745)
Income from Continuing Operations		19 134	22 142	22 057	24 996	23 000	21 519	22 123	18 729	19 076	17 826	19 475	21 039	20 097	22 920	19 622	19 348	20 017	19 419	31 768	32 816	32 614	32 892	20 474	19 535	18 548	19 795	16 971	22 033	19 804	21 614	20 783	20 766	22 989	22 814	27 360	28 368	28 669	31 639	29 295	33 614	32 435
Income to Minority Interest		(542)	(561)	(779)	(759)	(731)	(753)	(801)	(831)	(854)	(870)	(873)	(832)	(781)	(516)	(298)	(150)	14	(85)	(86)	(86)	(82)	(84)	(90)	(99)	(107)	(106)	(110)	(105)	(111)	(116)	(160)	(154)	(169)	(174)	(146)	(150)	(71)	(66)	0	(10)	(15)
Net Income (Common)		18 591 N/A	21 580 +16%	21 276 -1%	24 236 +14%	22 267 -8%	20 764 -7%	21 322 +3%	17 898 -16%	18 222 +2%	16 956 -7%	18 601 +10%	20 206 +9%	19 315 -4%	22 403 +16%	19 323 -14%	19 196 -1%	20 030 +4%	19 333 -3%	31 681 +64%	32 730 +3%	32 532 -1%	32 807 +1%	20 383 -38%	19 435 -5%	18 439 -5%	19 688 +7%	16 860 -14%	21 926 +30%	19 692 -10%	21 498 +9%	20 621 -4%	20 611 0%	22 818 +11%	22 636 -1%	27 213 +20%	28 217 +4%	28 597 +1%	31 572 +10%	29 294 -7%	33 602 +15%	32 419 -4%
EPS (Diluted)		244.61 N/A	283.94 +16%	279.94 -1%	318.89 +14%	292.98 -8%	273.21 -7%	280.55 +3%	235.5 -16%	239.76 +2%	223.1 -7%	244.75 +10%	265.86 +9%	254.14 -4%	298.7 +18%	254.25 -15%	252.57 -1%	263.55 +4%	254.38 -3%	416.85 +64%	430.65 +3%	428.05 -1%	431.67 +1%	268.19 -38%	255.72 -5%	242.61 -5%	259.05 +7%	221.84 -14%	288.5 +30%	259.1 -10%	282.86 +9%	271.32 -4%	274.81 +1%	304.24 +11%	301.81 -1%	362.84 +20%	381.31 +5%	96.18 -75%	106.48 +11%	100.2 -6%	114.92 +15%	110.88 -4%

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 244,500+ value investors using Alpha Spread

Create a 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

© 2025 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.