Watchlist Manager

Watchlist

Price: 1 085 JPY -10.92%

Market Cap: 208.9B 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		102 921	105 419	109 564	110 945	112 024	113 965	113 759	115 747	118 945	120 431	122 622	124 778	126 630	127 081	125 595	121 601	115 539	109 868	104 277	100 323	95 902	92 438	89 565	86 369	83 734	81 600	79 121	77 366	74 835	73 541	71 775	69 907	68 953	67 179	66 820	66 399	65 885	65 133	65 288	64 938	65 231
Interest Income		106 819	109 458	113 732	115 252	116 523	118 650	118 453	120 355	123 419	124 718	126 819	128 921	130 606	130 751	128 914	124 443	117 893	111 901	106 043	101 948	97 480	94 016	91 155	87 961	85 322	83 163	80 665	78 899	76 350	75 030	73 243	71 364	70 387	68 562	68 143	67 647	67 067	66 288	66 486	66 310	67 080
Interest Expense		3 898	4 039	4 168	4 307	4 499	4 685	4 694	4 608	4 474	4 287	4 197	4 143	3 976	3 670	3 319	2 842	2 354	2 033	1 766	1 625	1 578	1 578	1 590	1 592	1 588	1 563	1 544	1 533	1 515	1 489	1 468	1 457	1 434	1 383	1 323	1 248	1 182	1 155	1 198	1 372	1 849
Non Interest Income		20 763	19 057	19 501	20 373	20 224	19 883	19 547	18 928	21 453	20 938	22 841	23 016	23 385	23 797	22 944	31 584	30 429	29 063	32 102	26 039	23 464	22 201	18 522	15 289	15 396	15 127	15 029	14 063	6 685	12 083	5 219	16 046	23 473	16 633	23 360	12 147	11 445	14 509	17 619	18 501	23 366
Revenue		123 684 N/A	124 476 +1%	129 065 +4%	131 318 +2%	132 248 +1%	133 848 +1%	133 306 0%	134 675 +1%	140 398 +4%	141 369 +1%	145 463 +3%	147 794 +2%	150 015 +2%	150 878 +1%	148 539 -2%	153 185 +3%	145 968 -5%	138 931 -5%	136 379 -2%	126 362 -7%	119 366 -6%	114 639 -4%	108 087 -6%	101 658 -6%	99 130 -2%	96 727 -2%	94 150 -3%	91 429 -3%	81 520 -11%	85 624 +5%	76 994 -10%	85 953 +12%	92 426 +8%	83 812 -9%	90 180 +8%	78 546 -13%	77 330 -2%	79 642 +3%	82 907 +4%	83 439 +1%	88 597 +6%
Pre-Tax Income
Loan Loss Provision		(2 804)	(1 192)	(1 782)	(2 443)	(2 519)	(4 700)	(4 995)	(6 034)	(5 885)	(7 115)	(9 725)	(10 756)	(11 568)	(64 691)	(73 720)	(183 314)	(190 193)	(137 724)	(133 842)	(22 560)	(14 432)	(1 648)	(9 023)	(7 341)	(8 293)	(6 214)	(2 042)	3 744	(1 298)	(14 869)	(9 704)	(17 235)	(11 941)	2 566	(4 753)	(4 079)	(1 294)	2 383	0	0	0
Non Interest Expense		(71 327)	(70 924)	(71 268)	(71 867)	(72 583)	(73 236)	(73 910)	(73 536)	(74 827)	(74 197)	(73 148)	(73 915)	(74 360)	(76 082)	(75 635)	(76 841)	(75 375)	(76 266)	(76 091)	(72 816)	(71 953)	(81 133)	(72 469)	(71 820)	(71 874)	(67 741)	(66 865)	(62 677)	(60 587)	(61 694)	(57 287)	(61 847)	(61 129)	(74 342)	(73 337)	(68 325)	(69 950)	(62 545)	(61 008)	(64 096)	(63 923)
Pre-Tax Income		49 553 N/A	52 360 +6%	56 015 +7%	57 008 +2%	57 146 +0%	55 912 -2%	54 401 -3%	55 105 +1%	59 686 +8%	60 057 +1%	62 590 +4%	63 123 +1%	64 087 +2%	10 105 -84%	(816) N/A	(106 970) -13 009%	(119 600) -12%	(75 059) +37%	(73 554) +2%	30 986 N/A	32 981 +6%	31 858 -3%	26 595 -17%	22 497 -15%	18 963 -16%	22 772 +20%	25 243 +11%	32 496 +29%	19 635 -40%	9 061 -54%	10 003 +10%	6 871 -31%	19 356 +182%	12 036 -38%	12 090 +0%	6 142 -49%	6 086 -1%	19 480 +220%	23 324 +20%	20 490 -12%	24 625 +20%
Net Income
Tax Provision		(18 671)	(19 385)	(20 224)	(20 350)	(19 872)	(19 039)	(18 294)	(18 015)	(19 275)	(17 270)	(17 962)	(18 378)	(18 335)	(2 906)	372	(7 957)	(4 335)	(22 122)	(22 923)	(11 340)	(14 380)	(6 285)	(4 396)	(7 434)	(3 510)	(1 344)	(1 771)	1 254	1 960	(1 105)	(535)	(327)	(99)	(1 457)	(2 061)	(2 362)	(2 885)	(4 099)	(4 644)	(3 615)	(4 380)
Income from Continuing Operations		30 882	32 975	35 791	36 658	37 274	36 873	36 107	37 090	40 411	42 787	44 628	44 745	45 752	7 199	(444)	(114 927)	(123 935)	(97 181)	(96 477)	19 646	18 601	25 573	22 199	15 063	15 453	21 428	23 472	33 750	21 595	7 956	9 468	6 544	19 257	10 579	10 029	3 780	3 201	15 381	18 680	16 875	20 245
Income to Minority Interest		(112)	(83)	(112)	(147)	(217)	(156)	(211)	(143)	(159)	(159)	(171)	(168)	(131)	(209)	(135)	(37)	43	35	16	(34)	(126)	(248)	(214)	(229)	(167)	6	5	7	6	4	2	2	(1)	(1)	(1)	(3)	(5)	(6)	(5)	(5)	(3)
Net Income (Common)		30 770 N/A	32 891 +7%	35 676 +8%	36 510 +2%	37 056 +1%	36 717 -1%	35 897 -2%	36 947 +3%	40 252 +9%	42 627 +6%	44 457 +4%	44 576 +0%	45 620 +2%	6 988 -85%	(583) N/A	(114 965) -19 620%	(123 893) -8%	(97 146) +22%	(96 459) +1%	19 611 N/A	18 473 -6%	25 324 +37%	21 984 -13%	14 834 -33%	15 286 +3%	21 433 +40%	23 476 +10%	33 756 +44%	21 601 -36%	7 960 -63%	9 470 +19%	6 546 -31%	19 257 +194%	10 576 -45%	10 026 -5%	3 774 -62%	3 192 -15%	15 375 +382%	18 675 +21%	16 870 -10%	20 243 +20%
EPS (Diluted)		129.83 N/A	138.78 +7%	149.89 +8%	153.4 +2%	157.68 +3%	156.24 -1%	154.72 -1%	159.25 +3%	173.5 +9%	183.73 +6%	191.62 +4%	192.13 +0%	196.63 +2%	30.12 -85%	-2.51 N/A	-495.53 -19 642%	-534.02 -8%	-418.73 +22%	-415.77 +1%	84.53 N/A	79.62 -6%	109.15 +37%	94.75 -13%	63.93 -33%	65.88 +3%	92.38 +40%	101.18 +10%	145.5 +44%	93.1 -36%	34.73 -63%	50.28 +45%	34.75 -31%	102.22 +194%	56.15 -45%	53.23 -5%	17.04 -68%	15.24 -11%	75.45 +395%	96.98 +29%	88.68 -9%	108.43 +22%

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.