Watchlist Manager

Watchlist

Price: 1 533 JPY -0.74% Market Closed

Market Cap: ¥1.8T

Income Statement

Net Interest Income

Non Interest Income

Currency: JPY

		Jun-2005	Sep-2005	Dec-2005	Jun-2006	Sep-2006	Dec-2006	Jun-2007	Sep-2007	Dec-2007	Jun-2008	Sep-2008	Dec-2008	Jun-2009	Sep-2009	Dec-2009	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	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	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Net Interest Income		123 712	123 517	122 819	122 957	122 957	122 525	125 216	130 118	135 743	139 438	141 094	141 460	141 648	138 501	135 016	130 229	127 872	126 535	168 839	167 794	167 137	166 370	165 969	165 321	164 654	164 290	162 740	162 147	161 340	160 306	159 346	157 859	157 517	157 706	156 222	157 148	155 288	153 835	151 402	153 942	158 491	163 693	172 263	177 521	177 184	187 354	189 841	184 720	183 381	172 746	166 646	163 576	162 681	158 889	155 732	154 947	154 452	153 910	158 557	160 299	161 962	166 224	166 714	169 273	170 381	167 317	167 814	169 854	175 873	179 961	186 711	189 288	193 012	196 989	208 028	218 730	233 265	247 619
Interest Income		128 132	128 272	127 853	128 534	130 635	133 706	143 003	153 310	164 889	170 777	173 161	169 648	163 914	155 419	149 003	143 098	139 372	136 937	182 381	180 653	179 897	178 852	177 916	176 554	175 288	174 692	173 107	172 435	171 087	169 481	167 959	166 176	165 733	165 713	164 181	165 229	163 811	163 131	161 314	164 133	168 774	174 380	183 219	188 921	189 087	199 227	202 231	198 322	198 631	190 093	185 526	182 900	181 760	177 189	172 748	169 358	165 778	162 246	164 711	165 781	167 367	171 570	172 123	176 012	181 584	186 510	197 061	209 792	223 465	231 404	240 840	245 739	251 143	259 929	274 197	291 124	313 833	333 972
Interest Expense		1 564	4 755	5 034	2 107	7 678	11 181	8 713	23 192	29 146	10 906	32 067	28 188	4 984	16 918	13 987	3 866	7 193	10 402	13 542	12 859	12 760	12 482	11 947	11 233	10 634	10 402	10 367	10 288	9 747	9 175	8 613	8 317	8 216	8 007	7 959	8 081	8 523	9 296	9 912	10 191	10 283	10 687	10 956	11 400	11 903	11 873	12 390	13 602	15 250	17 347	18 880	19 324	19 079	18 300	17 016	14 411	11 326	8 336	6 154	5 482	5 405	5 346	5 409	6 739	11 203	19 193	29 247	39 938	47 592	51 443	54 129	56 451	58 131	62 940	66 169	72 394	80 568	86 353
Non Interest Income		60 044	49 640	50 183	51 393	55 830	56 283	58 847	55 336	65 750	75 543	90 079	88 186	83 403	78 070	78 159	78 671	75 256	76 932	104 852	108 653	110 966	113 636	116 906	122 883	125 029	125 115	118 396	122 112	123 596	125 614	127 616	129 316	133 305	141 196	150 751	161 875	172 390	165 825	158 212	225 476	216 459	215 133	201 068	137 889	132 790	130 606	123 533	123 322	122 817	122 634	119 052	123 592	126 311	127 227	131 518	130 375	127 085	126 523	125 379	133 581	130 176	125 934	113 725	106 716	108 070	113 245	116 489	134 534	136 367	133 263	132 026	120 939	119 777	125 677	123 759	128 370	133 221	132 988
Revenue		183 756 N/A	173 157 -6%	173 002 0%	174 350 +1%	178 787 +3%	178 808 +0%	184 063 +3%	185 454 +1%	201 493 +9%	214 981 +7%	231 173 +8%	229 646 -1%	225 051 -2%	216 571 -4%	213 175 -2%	208 900 -2%	203 128 -3%	203 467 +0%	273 691 +35%	276 447 +1%	278 103 +1%	280 006 +1%	282 875 +1%	288 204 +2%	289 683 +1%	289 405 0%	281 136 -3%	284 259 +1%	284 936 +0%	285 920 +0%	286 962 +0%	287 175 +0%	290 822 +1%	298 902 +3%	306 973 +3%	319 023 +4%	327 678 +3%	319 660 -2%	309 614 -3%	379 418 +23%	374 950 -1%	378 826 +1%	373 331 -1%	315 410 -16%	309 974 -2%	317 960 +3%	313 374 -1%	308 042 -2%	306 198 -1%	295 380 -4%	285 698 -3%	287 168 +1%	288 992 +1%	286 116 -1%	287 250 +0%	285 322 -1%	281 537 -1%	280 433 0%	283 936 +1%	293 880 +4%	292 138 -1%	292 158 +0%	280 439 -4%	275 989 -2%	278 451 +1%	280 562 +1%	284 303 +1%	304 388 +7%	312 240 +3%	313 224 +0%	318 737 +2%	310 227 -3%	312 789 +1%	322 666 +3%	331 787 +3%	347 100 +5%	366 486 +6%	380 607 +4%
Pre-Tax Income
Loan Loss Provision		0	0	0	0	0	0	0	0	0	(12 364)	(44 738)	(55 332)	(64 016)	(51 781)	(53 748)	(43 698)	(31 103)	(25 321)	(32 270)	(27 743)	(25 201)	(21 808)	(271)	(11 977)	(8 316)	(7 028)	(17 626)	(15 575)	(17 934)	(17 255)	(13 437)	0	(6 771)	0	(3 010)	0	0	0	2 597	0	0	0	5 883	0	0	0	(1 551)	0	0	0	(8 905)	0	0	0	(24 761)	(3 183)	(6 060)	(8 808)	(29 856)	0	0	(23 835)	(8 102)	(942)	0	(1 014)	(13 094)	(9 236)	(10 178)	(10 944)	(10 193)	0	0	0	(9 562)	0	0	0
Non Interest Expense		(113 318)	(102 400)	(99 953)	(97 612)	(100 963)	(102 298)	(107 012)	(92 913)	(116 849)	(119 717)	(145 766)	(148 564)	(148 732)	(143 320)	(123 750)	(122 386)	(120 289)	(118 894)	(157 632)	(159 528)	(160 960)	(167 016)	(186 673)	(183 456)	(186 949)	(179 983)	(169 020)	(167 429)	(164 185)	(169 744)	(168 562)	(172 994)	(174 544)	(178 817)	(185 277)	(196 613)	(204 030)	(203 257)	(198 268)	(209 879)	(216 057)	(220 690)	(222 689)	(214 165)	(209 366)	(216 057)	(214 521)	(217 028)	(214 169)	(204 305)	(197 479)	(208 136)	(211 703)	(214 324)	(193 848)	(218 068)	(215 198)	(210 583)	(217 765)	(216 720)	(213 315)	(211 445)	(193 753)	(200 231)	(207 721)	(207 537)	(190 676)	(217 301)	(216 194)	(216 631)	(217 152)	(201 438)	(199 096)	(207 717)	(203 307)	(222 424)	(232 004)	(229 180)
Pre-Tax Income		70 438 N/A	70 757 +0%	73 049 +3%	76 738 +5%	77 824 +1%	76 510 -2%	77 051 +1%	80 889 +5%	84 644 +5%	82 900 -2%	52 321 -37%	25 750 -51%	12 303 -52%	21 470 +75%	35 677 +66%	42 816 +20%	51 736 +21%	59 252 +15%	83 789 +41%	89 176 +6%	91 942 +3%	91 182 -1%	95 931 +5%	92 771 -3%	94 418 +2%	102 394 +8%	94 490 -8%	101 255 +7%	102 817 +2%	98 921 -4%	104 963 +6%	103 710 -1%	109 507 +6%	114 733 +5%	118 686 +3%	122 410 +3%	123 648 +1%	116 403 -6%	113 943 -2%	169 539 +49%	158 893 -6%	158 136 0%	156 525 -1%	101 245 -35%	100 608 -1%	101 903 +1%	97 302 -5%	91 014 -6%	92 029 +1%	91 075 -1%	79 314 -13%	77 592 -2%	75 849 -2%	70 352 -7%	68 641 -2%	64 071 -7%	60 279 -6%	61 042 +1%	36 315 -41%	48 744 +34%	53 284 +9%	56 878 +7%	78 584 +38%	74 816 -5%	69 788 -7%	72 011 +3%	80 533 +12%	77 851 -3%	85 868 +10%	85 649 0%	91 392 +7%	101 643 +11%	107 489 +6%	110 627 +3%	118 918 +7%	124 676 +5%	134 482 +8%	151 427 +13%
Net Income
Tax Provision		(27 935)	(28 255)	(29 228)	(30 564)	(31 483)	(30 254)	(30 180)	(31 179)	(33 394)	(33 392)	(21 360)	(8 221)	(2 655)	(5 844)	(13 842)	(16 832)	(20 434)	(23 585)	(33 323)	(34 972)	(36 414)	(38 999)	(41 139)	(40 004)	(39 954)	(39 596)	(35 712)	(38 269)	(38 860)	(36 816)	(40 471)	(39 259)	(40 329)	(41 633)	(39 362)	(39 851)	(39 922)	(37 169)	(37 702)	(35 937)	(31 261)	(30 625)	(29 089)	(30 802)	(31 537)	(31 963)	(30 335)	(28 384)	(28 492)	(28 184)	(24 847)	(23 363)	(22 682)	(21 513)	(21 834)	(20 862)	(19 723)	(19 438)	(10 303)	(13 333)	(15 013)	(16 470)	(24 238)	(23 996)	(22 179)	(22 322)	(24 327)	(18 579)	(21 142)	(21 197)	(24 208)	(32 124)	(33 805)	(34 550)	(35 847)	(37 034)	(40 160)	(45 251)
Income from Continuing Operations		42 503	42 502	43 821	46 174	46 341	46 256	46 871	49 710	51 250	49 508	30 961	17 529	9 648	15 626	21 835	25 984	31 302	35 667	50 466	54 204	55 528	52 183	54 792	52 767	54 464	62 798	58 778	62 986	63 957	62 105	64 492	64 451	69 178	73 100	79 324	82 559	83 726	79 234	76 241	133 602	127 632	127 511	127 436	70 443	69 071	69 940	66 967	62 630	63 537	62 891	54 467	54 229	53 167	48 839	46 807	43 209	40 556	41 604	26 012	35 411	38 271	40 408	54 346	50 820	47 609	49 689	56 206	59 272	64 726	64 452	67 184	69 519	73 684	76 077	83 071	87 642	94 322	106 176
Income to Minority Interest		(580)	(437)	(703)	(1 280)	(1 029)	(1 292)	(1 128)	(1 434)	(1 499)	(1 396)	(740)	(596)	(305)	(981)	(1 091)	(1 681)	(2 227)	(2 529)	(3 375)	(3 527)	(3 701)	(3 377)	(3 601)	(3 506)	(3 524)	(3 817)	(3 436)	(3 419)	(3 191)	(3 270)	(3 801)	(3 825)	(4 470)	(4 574)	(2 999)	(2 807)	(1 530)	(998)	(1 666)	(1 534)	(1 204)	(953)	(779)	(530)	(553)	(560)	(552)	(533)	(493)	(306)	(181)	(132)	(84)	(203)	(271)	(275)	(375)	(442)	(685)	(791)	(799)	(767)	(464)	(343)	(250)	(70)	(45)	(61)	(87)	(154)	(251)	(288)	(282)	(306)	(265)	(464)	(796)	(1 119)
Net Income (Common)		41 916 N/A	42 060 +0%	43 118 +3%	44 895 +4%	45 312 +1%	44 961 -1%	45 740 +2%	48 273 +6%	49 750 +3%	48 112 -3%	30 220 -37%	16 931 -44%	9 339 -45%	14 642 +57%	20 744 +42%	24 303 +17%	29 072 +20%	33 131 +14%	47 089 +42%	50 675 +8%	51 827 +2%	48 808 -6%	51 190 +5%	49 260 -4%	50 939 +3%	58 980 +16%	55 342 -6%	59 567 +8%	60 767 +2%	58 834 -3%	60 690 +3%	60 625 0%	64 706 +7%	68 525 +6%	76 324 +11%	79 751 +4%	82 195 +3%	78 236 -5%	74 574 -5%	132 067 +77%	126 427 -4%	126 557 +0%	126 656 +0%	69 912 -45%	68 516 -2%	69 379 +1%	66 413 -4%	62 094 -7%	63 042 +2%	62 583 -1%	54 285 -13%	54 096 0%	53 083 -2%	48 635 -8%	46 536 -4%	42 936 -8%	40 181 -6%	41 162 +2%	25 326 -38%	34 618 +37%	37 471 +8%	39 640 +6%	53 881 +36%	50 475 -6%	47 357 -6%	49 618 +5%	56 159 +13%	59 209 +5%	64 638 +9%	64 295 -1%	66 931 +4%	69 231 +3%	73 399 +6%	75 771 +3%	82 805 +9%	87 176 +5%	93 526 +7%	105 055 +12%
EPS (Diluted)		29.66 N/A	29.47 -1%	30.53 +4%	31.88 +4%	31.95 +0%	32.09 +0%	32.78 +2%	34.45 +5%	36.26 +5%	35.06 -3%	21.83 -38%	12.44 -43%	6.88 -45%	10.64 +55%	15.25 +43%	17.87 +17%	21.37 +20%	24.35 +14%	34.61 +42%	37.24 +8%	38.19 +3%	36.2 -5%	37.83 +5%	36.7 -3%	38.18 +4%	44.31 +16%	41.64 -6%	45.61 +10%	46.7 +2%	45.36 -3%	46.76 +3%	47.54 +2%	51.19 +8%	54.42 +6%	60.49 +11%	64.36 +6%	66.39 +3%	64.12 -3%	60.77 -5%	101.51 +67%	97.55 -4%	98.33 +1%	98.03 0%	54.66 -44%	53.73 -2%	54.88 +2%	52.33 -5%	49.51 -5%	50.27 +2%	50.06 0%	43.45 -13%	44.01 +1%	43.9 0%	40.32 -8%	38.37 -5%	35.6 -7%	33.3 -6%	34.13 +2%	20.99 -38%	28.69 +37%	31.06 +8%	32.85 +6%	44.67 +36%	42.42 -5%	39.96 -6%	41.88 +5%	47.39 +13%	50.42 +6%	55.04 +9%	54.91 0%	57.16 +4%	59.46 +4%	63.04 +6%	65.68 +4%	71.64 +9%	76.37 +7%	82.07 +7%	92.85 +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 330,100+ value investors using Alpha Spread

Create 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

© 2026 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.