Watchlist Manager

Watchlist

Price: 1 291.5 JPY -2.86%

Market Cap: 520.5B 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		81 890	81 673	81 635	81 202	81 524	81 312	80 985	80 252	80 109	78 930	81 336	80 333	78 142	77 244	75 597	75 372	74 806	74 310	70 744	70 621	70 309	67 580	67 000	66 066	65 487	67 260	69 898	70 471	71 401	72 001	70 922	71 137	71 193	71 456	70 463	69 740	67 331	66 028	66 509	69 787	74 534
Interest Income		85 351	85 387	85 588	85 316	85 835	85 825	85 613	85 084	85 457	84 716	87 726	87 425	85 559	84 838	83 352	82 975	82 094	81 500	77 676	77 403	77 068	74 017	72 677	70 613	68 877	69 790	71 988	72 408	73 266	73 869	73 540	76 216	80 792	87 076	93 860	100 311	102 489	105 807	109 570	114 125	123 947
Interest Expense		3 461	3 714	3 953	4 114	4 311	4 513	4 628	4 832	5 348	5 786	6 390	7 092	7 417	7 594	7 755	7 603	7 288	7 190	6 932	6 782	6 759	6 437	5 677	4 547	3 390	2 530	2 090	1 937	1 865	1 868	2 618	5 079	9 599	15 620	23 397	30 571	35 158	39 779	43 061	44 338	49 413
Non Interest Income		43 287	47 247	50 112	52 754	53 794	48 952	53 614	53 285	55 273	59 405	65 006	65 402	65 435	65 549	65 010	66 821	68 770	67 264	64 034	64 732	66 522	69 047	70 555	73 144	71 822	73 801	77 083	74 507	77 662	78 819	80 443	91 953	90 196	91 106	93 054	91 187	97 538	94 749	92 964	90 882	86 970
Revenue		125 177 N/A	128 920 +3%	131 747 +2%	133 956 +2%	135 318 +1%	130 264 -4%	134 599 +3%	133 537 -1%	135 382 +1%	138 335 +2%	146 342 +6%	145 735 0%	143 577 -1%	142 793 -1%	140 607 -2%	142 193 +1%	143 576 +1%	141 574 -1%	134 778 -5%	135 353 +0%	136 831 +1%	136 627 0%	137 555 +1%	139 210 +1%	137 309 -1%	141 061 +3%	146 981 +4%	144 978 -1%	149 063 +3%	150 820 +1%	151 365 +0%	163 090 +8%	161 389 -1%	162 562 +1%	163 517 +1%	160 927 -2%	164 869 +2%	160 777 -2%	159 473 -1%	160 669 +1%	161 504 +1%
Pre-Tax Income
Loan Loss Provision		(2 041)	(1 625)	(2 175)	0	(2 469)	1 037	(3 620)	0	(3 778)	(5 386)	(4 066)	(3 740)	(4 311)	(2 301)	(3 477)	(3 463)	(3 621)	(8 143)	(7 404)	(8 614)	(7 557)	(3 675)	(8 327)	(8 038)	(8 412)	(21 886)	0	0	(15 573)	(7 503)	0	0	0	(905)	0	0	0	(761)	0	0	0
Non Interest Expense		(87 333)	(86 296)	(86 236)	(85 770)	(87 208)	(88 023)	(89 103)	(89 934)	(90 925)	(96 702)	(97 041)	(98 586)	(98 103)	(99 108)	(100 592)	(101 155)	(102 224)	(98 123)	(96 891)	(97 720)	(96 894)	(102 123)	(102 911)	(102 528)	(103 114)	(99 367)	(101 653)	(103 762)	(104 912)	(103 534)	(111 279)	(121 522)	(120 725)	(122 756)	(123 941)	(122 044)	(123 331)	(117 034)	(113 053)	(105 223)	(107 282)
Pre-Tax Income		35 803 N/A	40 999 +15%	43 336 +6%	45 031 +4%	45 641 +1%	43 278 -5%	41 876 -3%	39 983 -5%	40 679 +2%	36 247 -11%	45 235 +25%	43 409 -4%	41 163 -5%	41 384 +1%	36 538 -12%	37 575 +3%	37 731 +0%	35 308 -6%	30 483 -14%	29 019 -5%	32 380 +12%	30 829 -5%	26 317 -15%	28 644 +9%	25 783 -10%	19 808 -23%	29 175 +47%	25 644 -12%	28 578 +11%	39 783 +39%	35 300 -11%	36 782 +4%	36 491 -1%	38 901 +7%	39 576 +2%	38 883 -2%	41 538 +7%	42 982 +3%	46 420 +8%	55 446 +19%	54 222 -2%
Net Income
Tax Provision		(12 135)	(13 670)	(14 564)	(15 422)	(15 664)	(14 135)	(10 721)	(10 147)	(10 270)	(9 867)	(15 287)	(14 322)	(13 796)	(12 628)	(11 156)	(11 626)	(11 456)	(11 706)	(9 720)	(9 461)	(10 117)	(8 469)	(6 855)	(7 461)	(6 971)	(6 307)	(9 700)	(9 080)	(10 130)	(13 347)	(11 718)	(11 924)	(11 252)	(10 968)	(11 240)	(9 886)	(11 195)	(11 856)	(13 147)	(16 260)	(15 854)
Income from Continuing Operations		23 668	27 329	28 772	29 609	29 977	29 143	31 155	29 836	30 409	26 380	29 948	29 087	27 367	28 756	25 382	25 949	26 275	23 602	20 763	19 558	22 263	22 360	19 462	21 183	18 812	13 501	19 475	16 564	18 448	26 436	23 582	24 858	25 239	27 933	28 336	28 997	30 343	31 126	33 273	39 186	38 368
Income to Minority Interest		(973)	(1 418)	(1 313)	(1 069)	(1 004)	(526)	(391)	(435)	(404)	(75)	(205)	(169)	(154)	(389)	(379)	(304)	(338)	(280)	(251)	(231)	(102)	(79)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		22 695 N/A	25 910 +14%	27 458 +6%	28 540 +4%	28 971 +2%	28 616 -1%	30 764 +8%	29 400 -4%	30 003 +2%	26 304 -12%	29 741 +13%	28 916 -3%	27 213 -6%	28 366 +4%	25 002 -12%	25 644 +3%	25 936 +1%	23 321 -10%	20 510 -12%	19 326 -6%	22 161 +15%	22 280 +1%	19 472 -13%	21 182 +9%	18 811 -11%	13 501 -28%	19 476 +44%	16 564 -15%	18 448 +11%	26 436 +43%	23 581 -11%	24 858 +5%	25 239 +2%	27 933 +11%	28 337 +1%	28 998 +2%	30 343 +5%	31 125 +3%	33 271 +7%	39 184 +18%	38 367 -2%
EPS (Diluted)		49.76 N/A	56.32 +13%	60.74 +8%	63.42 +4%	64.52 +2%	63.73 -1%	68.97 +8%	65.91 -4%	68.03 +3%	59.37 -13%	68.05 +15%	66.47 -2%	62.55 -6%	65.2 +4%	57.6 -12%	59.08 +3%	60.17 +2%	54 -10%	47.92 -11%	45.68 -5%	52.76 +15%	52.67 0%	46.36 -12%	50.43 +9%	44.78 -11%	32.14 -28%	46.37 +44%	39.34 -15%	44.13 +12%	63.33 +44%	57.42 -9%	60.5 +5%	61.54 +2%	68.19 +11%	70.3 +3%	73.04 +4%	76.84 +5%	78.43 +2%	85.19 +9%	101.2 +19%	100.26 -1%

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 242,600+ 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.