Watchlist Manager

Watchlist

Price: 290.6 JPY -1.69%

Market Cap: 342.7B 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		(100)	118	339	540	752	1 021	1 269	1 506	1 702	1 894	2 099	2 327	2 531	2 673	2 776	2 812	2 852	2 843	2 824	2 822	2 832	2 895	2 960	2 984	3 018	3 070	3 134	3 227	3 332	3 430	3 561	3 708	3 913	4 117	4 389	5 219	6 103	6 984	7 852	8 305	8 583
Interest Income		1 201	1 372	1 565	1 796	2 035	2 274	2 459	2 614	2 732	2 848	2 987	3 131	3 277	3 391	3 467	3 509	3 529	3 529	3 532	3 533	3 542	3 569	3 579	3 572	3 583	3 609	3 678	3 788	3 906	4 032	4 183	4 381	4 637	4 932	5 291	6 228	7 206	8 158	9 163	9 808	10 394
Interest Expense		1 301	1 254	1 226	1 256	1 283	1 253	1 190	1 108	1 030	954	888	804	746	718	691	697	677	686	708	711	710	674	619	588	565	539	544	561	574	602	622	673	724	815	902	1 009	1 103	1 174	1 311	1 503	1 811
Non Interest Income		111 168	112 654	114 101	115 489	116 832	117 665	118 322	118 523	118 648	118 725	119 158	119 556	120 691	124 264	129 058	135 319	140 848	143 746	144 819	144 861	144 711	145 074	141 238	138 837	136 863	133 930	134 404	133 277	133 054	133 070	135 208	138 735	143 055	150 057	155 831	189 449	200 705	212 045	220 559	202 207	202 243
Revenue		111 068 N/A	112 772 +2%	114 440 +1%	116 029 +1%	117 584 +1%	118 686 +1%	119 591 +1%	120 029 +0%	120 350 +0%	120 619 +0%	121 257 +1%	121 883 +1%	123 222 +1%	126 937 +3%	131 834 +4%	138 131 +5%	143 700 +4%	146 589 +2%	147 643 +1%	147 683 +0%	147 543 0%	147 969 +0%	144 198 -3%	141 821 -2%	139 881 -1%	137 000 -2%	137 538 +0%	136 504 -1%	136 386 0%	136 500 +0%	138 769 +2%	142 443 +3%	146 968 +3%	154 174 +5%	160 220 +4%	194 668 +22%	206 808 +6%	219 029 +6%	228 411 +4%	210 512 -8%	210 826 +0%
Pre-Tax Income
Loan Loss Provision		0	9	0	0	0	(18)	0	0	0	34	0	0	0	(6)	0	0	0	13	0	0	0	(2)	0	0	0	(63)	0	0	0	(415)	0	0	0	(1 017)	(568)	(1 349)	(1 954)	(2 179)	0	0	0
Non Interest Expense		(75 356)	(75 939)	(77 704)	(79 913)	(81 623)	(81 712)	(82 747)	(82 926)	(83 381)	(84 111)	(84 207)	(84 527)	(85 533)	(88 768)	(93 525)	(113 735)	(118 136)	(120 858)	(120 856)	(107 835)	(107 620)	(108 187)	(107 134)	(103 438)	(102 760)	(101 282)	(102 575)	(104 296)	(106 784)	(108 931)	(112 047)	(116 193)	(119 942)	(125 734)	(131 356)	(142 209)	(156 252)	(171 720)	(182 518)	(186 095)	(186 912)
Pre-Tax Income		35 712 N/A	36 842 +3%	36 736 0%	36 116 -2%	35 961 0%	36 956 +3%	36 844 0%	37 103 +1%	36 969 0%	36 542 -1%	37 050 +1%	37 356 +1%	37 689 +1%	38 163 +1%	38 309 +0%	24 396 -36%	25 564 +5%	25 744 +1%	26 787 +4%	39 848 +49%	39 923 +0%	39 780 0%	37 064 -7%	38 383 +4%	37 121 -3%	35 655 -4%	34 963 -2%	32 208 -8%	29 602 -8%	27 154 -8%	26 722 -2%	26 250 -2%	27 026 +3%	27 423 +1%	28 296 +3%	51 110 +81%	48 602 -5%	45 130 -7%	43 995 -3%	23 300 -47%	23 402 +0%
Net Income
Tax Provision		(13 181)	(13 624)	(13 315)	(12 565)	(12 274)	(12 252)	(12 017)	(12 152)	(11 833)	(11 429)	(11 559)	(11 631)	(11 723)	(12 864)	(13 196)	(12 963)	(13 319)	(12 513)	(12 528)	(13 303)	(13 430)	(13 675)	(11 834)	(11 158)	(10 512)	(9 918)	(10 567)	(9 820)	(9 273)	(6 471)	(6 476)	(6 671)	(6 931)	(8 863)	(9 358)	(9 601)	(8 687)	(13 170)	(12 759)	(13 060)	(13 005)
Income from Continuing Operations		22 531	23 218	23 421	23 551	23 687	24 704	24 827	24 951	25 136	25 113	25 491	25 725	25 966	25 299	25 113	11 433	12 245	13 231	14 259	26 545	26 493	26 105	25 230	27 225	26 609	25 737	24 396	22 388	20 329	20 683	20 246	19 579	20 095	18 560	18 938	41 509	39 915	31 960	31 236	10 240	10 397
Income to Minority Interest		1	2	2	5	9	13	13	10	6	1	1	2	1	3	3	8	8	5	5	(2)	30	57	93	126	151	168	181	177	158	144	122	115	91	294	237	192	196	11	68	61	(32)
Net Income (Common)		22 532 N/A	23 220 +3%	23 423 +1%	23 556 +1%	23 696 +1%	24 716 +4%	24 839 +0%	24 960 +0%	25 141 +1%	25 114 0%	25 492 +2%	25 727 +1%	25 967 +1%	25 301 -3%	25 115 -1%	11 441 -54%	12 252 +7%	13 236 +8%	14 263 +8%	26 541 +86%	26 523 0%	26 162 -1%	25 323 -3%	27 352 +8%	26 760 -2%	25 905 -3%	24 577 -5%	22 565 -8%	20 487 -9%	20 827 +2%	20 369 -2%	19 694 -3%	20 187 +3%	18 854 -7%	19 174 +2%	41 700 +117%	40 110 -4%	31 970 -20%	31 304 -2%	10 300 -67%	10 362 +1%
EPS (Diluted)		18.88 N/A	19.46 +3%	19.63 +1%	19.74 +1%	19.86 +1%	20.71 +4%	20.81 +0%	20.91 +0%	21.06 +1%	21.04 0%	21.35 +1%	21.55 +1%	21.75 +1%	21.2 -3%	21.04 -1%	9.59 -54%	10.24 +7%	11.1 +8%	11.96 +8%	22.47 +88%	22.49 +0%	22.12 -2%	21.47 -3%	23.23 +8%	22.73 -2%	22.01 -3%	20.89 -5%	19.18 -8%	17.41 -9%	17.72 +2%	17.32 -2%	16.75 -3%	17.17 +3%	16.03 -7%	16.31 +2%	35.52 +118%	34.11 -4%	27.26 -20%	26.75 -2%	8.79 -67%	8.86 +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.