Watchlist Manager

Watchlist

Price: 1 420 JPY -0.6%

Market Cap: 3.3T 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		429 458	425 989	424 698	419 010	405 109	401 349	392 515	386 345	380 827	377 906	374 098	373 679	373 776	368 356	385 593	406 476	418 554	435 910	433 131	430 151	428 984	431 130	427 934	419 283	420 553	417 438	421 197	427 014	427 477	429 161	427 679	427 349	423 084	419 360	417 929	412 056	413 636	421 696	429 776	445 827	458 887
Interest Income		469 798	466 655	465 835	460 800	447 299	443 549	431 224	421 026	412 296	406 328	402 804	403 760	404 660	399 788	420 204	444 594	461 587	483 875	483 800	481 649	479 077	478 252	467 702	451 121	444 753	435 665	436 851	441 107	440 966	441 698	441 366	446 469	451 270	459 114	473 219	479 879	490 314	509 232	527 095	553 325	580 306
Interest Expense		40 340	40 666	41 137	41 790	42 190	42 200	38 709	34 681	31 469	28 422	28 706	30 081	30 884	31 432	34 611	38 118	43 033	47 965	50 669	51 498	50 093	47 122	39 768	31 838	24 200	18 227	15 654	14 093	13 489	12 537	13 687	19 120	28 186	39 754	55 290	67 823	76 678	87 536	97 319	107 498	121 419
Non Interest Income		337 584	353 246	365 086	346 457	324 637	359 895	358 041	357 389	368 711	324 026	312 937	304 434	295 383	312 626	365 748	376 134	380 292	398 231	359 780	363 380	367 820	394 082	388 812	375 990	401 055	375 713	389 188	399 774	392 928	396 282	405 517	416 270	411 346	403 491	386 847	386 517	393 766	428 436	454 813	478 282	504 389
Revenue		767 042 N/A	779 235 +2%	789 784 +1%	765 467 -3%	729 746 -5%	761 244 +4%	750 556 -1%	743 734 -1%	749 538 +1%	701 932 -6%	687 035 -2%	678 113 -1%	669 159 -1%	680 982 +2%	751 341 +10%	782 610 +4%	798 846 +2%	834 141 +4%	792 911 -5%	793 531 +0%	796 804 +0%	825 212 +4%	816 746 -1%	795 273 -3%	821 608 +3%	793 151 -3%	810 385 +2%	826 788 +2%	820 405 -1%	825 443 +1%	833 196 +1%	843 619 +1%	834 430 -1%	822 851 -1%	804 776 -2%	798 573 -1%	807 402 +1%	850 132 +5%	884 589 +4%	924 109 +4%	963 276 +4%
Pre-Tax Income
Loan Loss Provision		26 130	23 685	14 422	2 422	(11 121)	(25 154)	3 918	7 126	21 577	17 828	18 102	14 404	8 942	15 056	6 053	12 739	15 473	177	45	(12 869)	(25 048)	(19 586)	(24 834)	(25 880)	(29 827)	(54 994)	(46 133)	(48 811)	(44 227)	(56 260)	(54 855)	(47 283)	(38 405)	(15 568)	(6 081)	(7 493)	(24 792)	(32 414)	0	0	0
Non Interest Expense		(463 060)	(476 669)	(476 447)	(506 443)	(484 029)	(485 560)	(512 893)	(486 585)	(522 455)	(491 550)	(491 682)	(485 759)	(465 248)	(480 202)	(508 222)	(532 398)	(574 366)	(595 712)	(587 537)	(590 511)	(571 247)	(593 449)	(598 993)	(585 262)	(587 882)	(553 841)	(562 893)	(561 503)	(557 378)	(613 521)	(625 313)	(641 820)	(646 087)	(582 236)	(573 165)	(567 300)	(572 438)	(594 714)	(606 436)	(634 041)	(653 468)
Pre-Tax Income		330 112 N/A	326 251 -1%	327 759 +0%	261 446 -20%	234 596 -10%	250 530 +7%	241 581 -4%	264 275 +9%	248 660 -6%	228 210 -8%	213 455 -6%	206 758 -3%	212 853 +3%	215 836 +1%	249 172 +15%	262 951 +6%	239 953 -9%	238 606 -1%	205 419 -14%	190 151 -7%	200 509 +5%	212 177 +6%	192 919 -9%	184 131 -5%	203 899 +11%	184 316 -10%	201 359 +9%	216 474 +8%	218 800 +1%	155 662 -29%	153 028 -2%	154 516 +1%	149 938 -3%	225 047 +50%	225 530 +0%	223 780 -1%	210 172 -6%	223 004 +6%	252 459 +13%	267 593 +6%	298 917 +12%
Net Income
Tax Provision		(86 035)	(108 835)	(109 863)	(91 834)	(83 064)	(65 730)	(63 121)	(68 489)	(62 589)	(65 907)	(61 935)	(47 970)	20 993	21 000	21 127	5 506	(57 641)	(57 303)	(57 336)	(53 737)	(57 394)	(56 737)	(52 190)	(50 674)	(56 487)	(54 602)	(60 526)	(65 860)	(64 617)	(45 544)	(43 102)	(41 874)	(41 934)	(63 311)	(62 643)	(62 337)	(58 997)	(64 683)	(73 437)	(76 733)	(84 247)
Income from Continuing Operations		244 077	217 416	217 896	169 612	151 532	184 800	178 460	195 786	186 071	162 303	151 520	158 788	233 846	236 836	270 299	268 457	182 312	181 303	148 083	136 414	143 115	155 440	140 729	133 457	147 412	129 714	140 833	150 614	154 183	110 118	109 926	112 642	108 004	161 736	162 887	161 443	151 175	158 321	179 022	190 860	214 670
Income to Minority Interest		(5 852)	(5 937)	(6 104)	(5 136)	(1 164)	(959)	(530)	(731)	(2 556)	(817)	(588)	(124)	586	(584)	(1 344)	(4 161)	(7 694)	(6 140)	(6 159)	(6 411)	(2 822)	(3 013)	(3 187)	(1 612)	(4 080)	(5 232)	(3 942)	(1 691)	(312)	(144)	(273)	(827)	(846)	(1 335)	(991)	(1 209)	(382)	609	(120)	(195)	(685)
Net Income (Common)		224 177 N/A	199 752 -11%	200 065 +0%	148 219 -26%	134 112 -10%	175 616 +31%	169 705 -3%	187 666 +11%	175 418 -7%	155 247 -11%	144 693 -7%	154 281 +7%	230 757 +50%	232 739 +1%	265 443 +14%	262 621 -1%	172 942 -34%	175 162 +1%	141 922 -19%	130 002 -8%	140 292 +8%	152 426 +9%	137 541 -10%	131 844 -4%	143 331 +9%	124 481 -13%	136 890 +10%	148 923 +9%	153 870 +3%	109 974 -29%	109 654 0%	111 814 +2%	107 159 -4%	160 400 +50%	161 896 +1%	160 232 -1%	150 791 -6%	158 930 +5%	178 901 +13%	190 665 +7%	213 986 +12%
EPS (Diluted)		99.28 N/A	83.5 -16%	86.31 +3%	63.91 -26%	57.83 -10%	75.74 +31%	73.16 -3%	80.85 +11%	75.57 -7%	66.89 -11%	62.39 -7%	66.67 +7%	99.72 +50%	100.53 +1%	114.68 +14%	113.39 -1%	74.69 -34%	75.63 +1%	61.43 -19%	56.62 -8%	61.04 +8%	66.27 +9%	59.86 -10%	57.37 -4%	62.42 +9%	54.19 -13%	55.53 +2%	61.56 +11%	63.81 +4%	45.42 -29%	46.01 +1%	46.9 +2%	45.07 -4%	67.49 +50%	68.66 +2%	68.22 -1%	64.38 -6%	67.78 +5%	77 +14%	82.5 +7%	92.82 +13%

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 241,100+ 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.