Watchlist Manager

Watchlist

Price: 794.7 JPY -5.61%

Market Cap: 927.9B JPY

Income Statement

Net Interest Income

Non Interest Income

Currency: JPY

		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	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024
Revenue
Net Interest Income		157 706	156 222	157 148	155 288	153 835	151 402	153 942	158 491	163 693	172 263	177 521	177 184	187 354	189 841	184 720	183 381	172 746	166 646	163 576	162 681	158 889	155 732	154 947	154 452	153 910	158 557	160 299	161 962	166 224	166 714	169 273	170 381	167 317	167 814	169 854	175 873	179 961	186 711	189 288	193 012	196 989
Interest Income		165 713	164 181	165 229	163 811	163 131	161 314	164 133	168 774	174 380	183 219	188 921	189 087	199 227	202 231	198 322	198 631	190 093	185 526	182 900	181 760	177 189	172 748	169 358	165 778	162 246	164 711	165 781	167 367	171 570	172 123	176 012	181 584	186 510	197 061	209 792	223 465	231 404	240 840	245 739	251 143	259 929
Interest Expense		8 007	7 959	8 081	8 523	9 296	9 912	10 191	10 283	10 687	10 956	11 400	11 903	11 873	12 390	13 602	15 250	17 347	18 880	19 324	19 079	18 300	17 016	14 411	11 326	8 336	6 154	5 482	5 405	5 346	5 409	6 739	11 203	19 193	29 247	39 938	47 592	51 443	54 129	56 451	58 131	62 940
Non Interest Income		141 196	150 751	161 875	172 390	165 825	158 212	225 476	216 459	215 133	201 068	137 889	132 790	130 606	123 533	123 322	122 817	122 634	119 052	123 592	126 311	127 227	131 518	130 375	127 085	126 523	125 379	133 581	130 176	125 934	113 725	106 716	108 070	113 245	116 489	134 534	136 367	133 263	132 026	120 939	119 777	125 677
Revenue		298 902 N/A	306 973 +3%	319 023 +4%	327 678 +3%	319 660 -2%	309 614 -3%	379 418 +23%	374 950 -1%	378 826 +1%	373 331 -1%	315 410 -16%	309 974 -2%	317 960 +3%	313 374 -1%	308 042 -2%	306 198 -1%	295 380 -4%	285 698 -3%	287 168 +1%	288 992 +1%	286 116 -1%	287 250 +0%	285 322 -1%	281 537 -1%	280 433 0%	283 936 +1%	293 880 +4%	292 138 -1%	292 158 +0%	280 439 -4%	275 989 -2%	278 451 +1%	280 562 +1%	284 303 +1%	304 388 +7%	312 240 +3%	313 224 +0%	318 737 +2%	310 227 -3%	312 789 +1%	322 666 +3%
Pre-Tax Income
Loan Loss Provision		0	(3 010)	0	0	0	2 597	0	0	0	5 883	0	0	0	(1 551)	0	0	0	(8 905)	0	0	0	(24 761)	(3 183)	(6 060)	(8 808)	(29 856)	0	0	(23 835)	(8 102)	(942)	0	(1 014)	(13 094)	(9 236)	(10 178)	(10 944)	(10 193)	0	0	0
Non Interest Expense		(178 817)	(185 277)	(196 613)	(204 030)	(203 257)	(198 268)	(209 879)	(216 057)	(220 690)	(222 689)	(214 165)	(209 366)	(216 057)	(214 521)	(217 028)	(214 169)	(204 305)	(197 479)	(208 136)	(211 703)	(214 324)	(193 848)	(218 068)	(215 198)	(210 583)	(217 765)	(216 720)	(213 315)	(211 445)	(193 753)	(200 231)	(207 721)	(207 537)	(190 676)	(217 301)	(216 194)	(216 631)	(217 152)	(201 438)	(199 096)	(207 717)
Pre-Tax Income		114 733 N/A	118 686 +3%	122 410 +3%	123 648 +1%	116 403 -6%	113 943 -2%	169 539 +49%	158 893 -6%	158 136 0%	156 525 -1%	101 245 -35%	100 608 -1%	101 903 +1%	97 302 -5%	91 014 -6%	92 029 +1%	91 075 -1%	79 314 -13%	77 592 -2%	75 849 -2%	70 352 -7%	68 641 -2%	64 071 -7%	60 279 -6%	61 042 +1%	36 315 -41%	48 744 +34%	53 284 +9%	56 878 +7%	78 584 +38%	74 816 -5%	69 788 -7%	72 011 +3%	80 533 +12%	77 851 -3%	85 868 +10%	85 649 0%	91 392 +7%	101 643 +11%	107 489 +6%	110 627 +3%
Net Income
Tax Provision		(41 633)	(39 362)	(39 851)	(39 922)	(37 169)	(37 702)	(35 937)	(31 261)	(30 625)	(29 089)	(30 802)	(31 537)	(31 963)	(30 335)	(28 384)	(28 492)	(28 184)	(24 847)	(23 363)	(22 682)	(21 513)	(21 834)	(20 862)	(19 723)	(19 438)	(10 303)	(13 333)	(15 013)	(16 470)	(24 238)	(23 996)	(22 179)	(22 322)	(24 327)	(18 579)	(21 142)	(21 197)	(24 208)	(32 124)	(33 805)	(34 550)
Income from Continuing Operations		73 100	79 324	82 559	83 726	79 234	76 241	133 602	127 632	127 511	127 436	70 443	69 071	69 940	66 967	62 630	63 537	62 891	54 467	54 229	53 167	48 839	46 807	43 209	40 556	41 604	26 012	35 411	38 271	40 408	54 346	50 820	47 609	49 689	56 206	59 272	64 726	64 452	67 184	69 519	73 684	76 077
Income to Minority Interest		(4 574)	(2 999)	(2 807)	(1 530)	(998)	(1 666)	(1 534)	(1 204)	(953)	(779)	(530)	(553)	(560)	(552)	(533)	(493)	(306)	(181)	(132)	(84)	(203)	(271)	(275)	(375)	(442)	(685)	(791)	(799)	(767)	(464)	(343)	(250)	(70)	(45)	(61)	(87)	(154)	(251)	(288)	(282)	(306)
Net Income (Common)		68 525 N/A	76 324 +11%	79 751 +4%	82 195 +3%	78 236 -5%	74 574 -5%	132 067 +77%	126 427 -4%	126 557 +0%	126 656 +0%	69 912 -45%	68 516 -2%	69 379 +1%	66 413 -4%	62 094 -7%	63 042 +2%	62 583 -1%	54 285 -13%	54 096 0%	53 083 -2%	48 635 -8%	46 536 -4%	42 936 -8%	40 181 -6%	41 162 +2%	25 326 -38%	34 618 +37%	37 471 +8%	39 640 +6%	53 881 +36%	50 475 -6%	47 357 -6%	49 618 +5%	56 159 +13%	59 209 +5%	64 638 +9%	64 295 -1%	66 931 +4%	69 231 +3%	73 399 +6%	75 771 +3%
EPS (Diluted)		54.42 N/A	60.49 +11%	64.36 +6%	66.39 +3%	64.12 -3%	60.77 -5%	101.51 +67%	97.55 -4%	98.33 +1%	98.03 0%	54.66 -44%	53.73 -2%	54.88 +2%	52.33 -5%	49.51 -5%	50.27 +2%	50.06 0%	43.45 -13%	44.01 +1%	43.9 0%	40.32 -8%	38.37 -5%	35.6 -7%	33.3 -6%	34.13 +2%	20.99 -38%	28.69 +37%	31.06 +8%	32.85 +6%	44.67 +36%	42.42 -5%	39.96 -6%	41.88 +5%	47.39 +13%	50.42 +6%	55.04 +9%	54.91 0%	57.16 +4%	59.46 +4%	63.04 +6%	65.68 +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 246,300+ 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.