Watchlist Manager

Watchlist

Price: 3 291 JPY -5.13%

Market Cap: 629B 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		148 532	148 522	148 498	148 746	148 507	148 573	148 607	148 895	149 414	149 204	149 848	150 148	151 077	152 079	153 235	155 274	155 746	155 777	160 646	164 826	169 611	174 312	174 741	174 330	175 767	174 849	175 808	177 681	179 808	181 217	184 022	185 042	183 185	184 063	186 568	190 134	195 483	201 209	204 299	211 128	215 751
Interest Income		166 136	165 919	166 923	167 923	168 275	168 690	168 026	167 502	167 319	166 671	167 956	169 076	170 201	171 022	172 410	174 182	175 869	177 744	183 860	190 168	195 845	200 141	198 156	194 045	191 492	187 467	187 096	188 310	189 994	191 495	196 041	203 652	214 503	229 272	248 574	270 458	289 170	308 645	322 298	332 027	343 636
Interest Expense		17 604	17 397	18 425	19 177	19 768	20 117	19 419	18 607	17 905	17 467	18 108	18 928	19 124	18 943	19 175	18 908	20 123	21 967	23 214	25 342	26 234	25 829	23 415	19 715	15 725	12 618	11 288	10 629	10 186	10 278	12 019	18 610	31 318	45 209	62 006	80 324	93 687	107 436	117 999	120 899	127 885
Non Interest Income		60 992	62 670	68 638	69 087	68 246	65 181	65 482	61 384	61 586	67 903	62 053	66 525	67 617	65 263	62 299	61 676	60 812	67 744	186 960	190 469	196 940	199 607	83 514	92 520	94 121	87 165	88 921	83 417	84 355	88 392	90 660	91 486	101 958	102 269	102 223	101 616	111 641	118 057	119 239	126 651	106 652
Revenue		209 524 N/A	211 192 +1%	217 136 +3%	217 833 +0%	216 753 0%	213 754 -1%	214 089 +0%	210 279 -2%	211 000 +0%	217 107 +3%	211 901 -2%	216 673 +2%	218 694 +1%	217 342 -1%	215 534 -1%	216 950 +1%	216 558 0%	223 521 +3%	347 606 +56%	355 295 +2%	366 551 +3%	373 919 +2%	258 255 -31%	266 850 +3%	269 888 +1%	262 014 -3%	264 729 +1%	261 098 -1%	264 163 +1%	269 609 +2%	274 682 +2%	276 528 +1%	285 143 +3%	286 332 +0%	288 791 +1%	291 750 +1%	307 124 +5%	319 266 +4%	323 538 +1%	337 779 +4%	322 403 -5%
Pre-Tax Income
Loan Loss Provision		(2 358)	(1 537)	2 182	5 575	3 382	2 842	1 099	0	(3 214)	(1 558)	(396)	3 841	7 353	871	4 528	0	876	(6 866)	(4 586)	0	(5 494)	(65 892)	(65 444)	0	0	(1 164)	1 160	0	0	(2 848)	(1 914)	(2 507)	(5 587)	(5 304)	(7 086)	(12 101)	(12 229)	(22 917)	0	0	0
Non Interest Expense		(149 982)	(148 255)	(150 630)	(148 747)	(148 665)	(147 231)	(150 025)	(153 351)	(155 603)	(251 106)	(251 090)	(248 365)	(245 711)	(147 439)	(146 385)	(147 127)	(147 198)	(143 003)	(156 058)	(172 381)	(183 156)	(199 796)	(204 003)	(198 408)	(205 358)	(201 520)	(198 971)	(201 243)	(193 908)	(191 599)	(195 164)	(194 908)	(220 884)	(235 788)	(236 691)	(234 282)	(216 545)	(218 858)	(219 559)	(233 256)	(226 078)
Pre-Tax Income		57 184 N/A	61 400 +7%	68 688 +12%	74 661 +9%	71 470 -4%	69 365 -3%	65 163 -6%	55 309 -15%	52 183 -6%	(35 557) N/A	(39 585) -11%	(27 851) +30%	(19 664) +29%	70 774 N/A	73 677 +4%	70 114 -5%	70 236 +0%	73 652 +5%	186 962 +154%	178 328 -5%	177 901 0%	108 231 -39%	(11 192) N/A	2 998 N/A	1 227 -59%	59 330 +4 735%	66 918 +13%	61 015 -9%	71 415 +17%	75 162 +5%	77 604 +3%	79 113 +2%	58 672 -26%	45 240 -23%	45 014 0%	45 367 +1%	78 350 +73%	77 491 -1%	83 763 +8%	89 915 +7%	84 925 -6%
Net Income
Tax Provision		(18 218)	(24 040)	(27 359)	(29 580)	(29 824)	(24 141)	(22 270)	(20 119)	(18 656)	(18 849)	(17 180)	(19 640)	(21 643)	(21 443)	(22 339)	(21 465)	(20 418)	(22 046)	(20 879)	(18 739)	(19 360)	2 353	3 427	(1 421)	(747)	(14 743)	(17 409)	(14 735)	(18 388)	(21 005)	(21 613)	(22 104)	(16 003)	(13 955)	(14 180)	(14 569)	(17 639)	(16 246)	(18 193)	(19 761)	(25 027)
Income from Continuing Operations		38 966	37 360	41 329	45 081	41 646	45 224	42 893	35 190	33 527	(54 406)	(56 765)	(47 491)	(41 307)	49 331	51 338	48 649	49 818	51 606	166 083	159 589	158 541	110 584	(7 765)	1 577	480	44 587	49 509	46 280	53 027	54 157	55 991	57 009	42 669	31 285	30 834	30 798	60 711	61 245	65 570	70 154	59 898
Income to Minority Interest		(3 102)	(764)	(435)	132	552	(505)	(503)	(4)	14	106	118	117	126	39	36	31	22	44	54	60	26	22	21	21	53	60	55	52	47	(38)	(61)	(78)	(76)	(132)	(120)	(118)	(114)	(66)	(81)	(81)	(77)
Net Income (Common)		35 601 N/A	36 332 +2%	40 631 +12%	44 948 +11%	41 934 -7%	44 456 +6%	42 127 -5%	35 056 -17%	33 409 -5%	(54 300) N/A	(56 647) -4%	(47 373) +16%	(41 181) +13%	49 369 N/A	51 373 +4%	48 678 -5%	49 840 +2%	51 649 +4%	166 136 +222%	159 647 -4%	158 566 -1%	110 607 -30%	(7 744) N/A	1 601 N/A	534 -67%	44 647 +8 261%	49 565 +11%	46 331 -7%	53 074 +15%	54 118 +2%	55 928 +3%	56 930 +2%	42 592 -25%	31 152 -27%	30 714 -1%	30 679 0%	60 595 +98%	61 178 +1%	65 487 +7%	70 071 +7%	59 821 -15%
EPS (Diluted)		206.98 N/A	211.23 +2%	236.22 +12%	261.32 +11%	243.8 -7%	258.46 +6%	244.92 -5%	203.81 -17%	194.23 -5%	-315.69 N/A	-329.34 -4%	-275.42 +16%	-239.42 +13%	287.02 N/A	298.68 +4%	283.01 -5%	289.76 +2%	300.28 +4%	874.4 +191%	840.24 -4%	834.55 -1%	582.14 -30%	-40.74 N/A	8.42 N/A	2.81 -67%	234.98 +8 262%	260.86 +11%	243.84 -7%	279.33 +15%	284.69 +2%	295.08 +4%	303.14 +3%	226.9 -25%	165.54 -27%	163.62 -1%	163.44 0%	320.52 +96%	324.77 +1%	346.39 +7%	370.61 +7%	316.41 -15%

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.