| Metric | Current Period | Previous Year Same Period | YoY |
|---|---|---|---|
| Revenue | ¥672.8B | ¥607.5B | +10.8% |
| Operating Income | - | - | - |
| Ordinary Income | ¥139.1B | ¥80.1B | +73.7% |
| Net Income | ¥119.6B | ¥64.0B | +86.7% |
| ROE | 2.3% | 1.3% | - |
Aozora Bank's Q1 recorded significant increases in revenue and profit, driven by the expansion of non-interest income centered on the Investment Banking segment and improved cost efficiency. Ordinary revenue (equivalent to Revenue) was ¥672.8B (+10.8% YoY), Ordinary Income was ¥139.1B (+73.7%), and quarterly Net Income attributable to owners of the parent was ¥114.9B (+81.7%; +81.6% on an EPS basis). Consolidated quarterly Net Income was ¥119.6B (+86.7%). The primary drivers of profit growth were increases in fee income and trading income, together with positive operating leverage, as revenue growth outpaced the increase in expenses.
【Revenue】Ordinary revenue increased to ¥672.8B (+10.8% YoY). Segment business revenue consisted of ¥193.5B from the Investment Banking segment (57.2% of total; +36.1% YoY), ¥69.3B from the Markets & International segment (20.5%; +6.6%), ¥29.2B from the Customer Relationship segment (8.6%; +8.7%), and ¥46.1B from GMO Aozora Net Bank (13.6%; +62.7%). Growth in the Investment Banking segment and the online bank drove overall performance.
【Profit and Loss】Ordinary Income was ¥139.1B (+73.7% YoY). Since total segment expenses remained at ¥152.2B (+8.9%), below the rate of revenue growth, the expense ratio (expenses/business revenue) improved to 45.0% from 53.3% in the previous year, an improvement of 8.3pt. Credit-related expenses, etc., increased to △¥25.6B on a segment-adjusted basis, compared with △¥11.7B in the previous year, but the profit growth trend was maintained. The effective tax rate declined to 14.0% (¥19.5B in income taxes, etc. / ¥139.1B in Profit Before Tax) from 20.0% in the previous year, lifting Net Income attributable to owners of the parent to ¥114.9B (+81.7%). In conclusion, the Company achieved increases in both revenue and profit.
Consolidated business profit (segment profit) increased in all segments. The Investment Banking segment was the largest profit-contributing segment, with profit of ¥130.9B (¥88.3B in the previous year; +48.2%). The Markets & International segment reported ¥37.7B (¥30.4B in the previous year; +24.0%), the Customer Relationship segment reported ¥6.2B (¥2.0B in the previous year; +218.9%), and GMO Aozora Net Bank reported ¥11.0B (¥1.9B in the previous year; +488.2%), representing significant profit growth. While the Investment Banking segment was the largest driver of both revenue and profit, GMO Aozora Net Bank and the Customer Relationship segment recorded high growth rates despite their smaller absolute scale, indicating increasing diversification of the revenue mix.
【Profitability】ROE was 2.3%. The Net Profit Margin (attributable to owners of the parent) was 17.1% (¥114.9B/¥672.8B), improving by 6.7pt from 10.4% in the previous year, aided by the expansion of non-interest income and improved cost efficiency.【Cash Flow Quality】The expense ratio (segment expenses/business revenue) improved to 45.0% from 53.3% in the previous year, while the effective tax rate also declined to 14.0% (20.0% in the previous year), indicating improved efficiency in converting Ordinary Income into Net Income.【Investment Efficiency】Against total assets of ¥8.65T, asset turnover itself remains low due to the characteristics of the banking industry; however, the increase in the non-interest income ratio is contributing to a substantive improvement in asset efficiency.【Financial Soundness】The Equity Ratio was 5.8% (5.6% in the previous year), while the loan-to-deposit ratio (loans/deposits) was 75.1% (74.4% in the previous year), maintaining a sound range.
As the statement of cash flows has not been disclosed, funding trends are assessed based on changes in the balance sheet. Deposits decreased slightly to ¥5.99T (¥6.03T in the previous year; △0.6%), while loans remained broadly flat at ¥4.50T (¥4.49T in the previous year; +0.3%), resulting in an increase in the loan-to-deposit ratio to 75.1%. On the asset allocation side, securities increased to ¥1.50T (¥1.43T in the previous year; +4.5%), and trading assets increased to ¥0.57T (¥0.50T in the previous year; +13.4%), indicating that the decline in deposits was offset by a shift toward marketable assets. Cash and due from banks decreased to ¥1.41T (¥1.51T in the previous year; △6.3%), suggesting that part of the liquidity was redirected toward increases in securities and trading assets.
Current-period earnings consisted of recurring items such as net interest income, fee income, and trading income, with limited impact from one-time factors such as extraordinary gains and losses. Comprehensive Income was ¥235.3B, substantially exceeding Net Income attributable to owners of the parent of ¥114.9B. The difference was attributable to Other Comprehensive Income of ¥115.7B, primarily reflecting an improvement in the valuation difference on securities (the valuation loss improved by +¥95.6B, from △¥249.7B in the previous year to △¥154.2B in the current period). While this improvement in valuation differences supports capital, it should be noted that it does not directly contribute to an increase in Net Income. The gap between Ordinary Income of ¥139.1B and Net Income attributable to owners of the parent of ¥114.9B was attributable to income taxes, etc. of ¥19.5B (an effective tax rate of 14.0%, down from 20.0% in the previous year) and Net Income attributable to non-controlling interests of ¥4.7B. The lower tax burden increased the Net Income growth rate beyond that of Ordinary Income.
Progress against the Full-Year plan was 37.6% for Ordinary Income (¥139.1B/¥370.0B) and 42.6% for EPS-based profit (attributable to owners of the parent) (¥114.9B/¥270.0B), substantially exceeding the 25% benchmark for simple quarterly progress. EPS progress was also 42.6%, at ¥83.00/¥195.00. No revisions were made to the earnings forecast or dividend forecast during the current quarter. The outperformance appears to have been driven by revenue growth in the Investment Banking and Markets & International segments and improved cost efficiency. The pace of progress should be monitored, as it may change depending on credit-related expenses and market conditions in the second half of the fiscal year.
The Q1 dividend was ¥25, an increase of +¥3 (+13.6%) from ¥22 in the same period of the previous year. The Full-Year dividend forecast remains unchanged at ¥100, implying a Payout Ratio of 51.3% based on the Full-Year EPS forecast of ¥195.00. The Company has indicated a policy of continuing quarterly dividend payments. Given the Equity Ratio of 5.8%, the potential for future dividend increases is expected to depend on earnings accumulation and capital management.
Capital level: Although the Equity Ratio rose slightly to 5.8% (5.6% in the previous year), Net Assets of ¥0.51T against total assets of ¥8.65T indicate that the absolute level of capital remains limited. The thickness of the capital buffer continues to require monitoring.
Expansion of marketable assets: Trading assets increased to ¥0.57T (+13.4% YoY), while securities increased to ¥1.50T (+4.5%), raising the relative sensitivity of profit and loss and Other Comprehensive Income to changes in interest rates and spreads.
Increase in credit-related expenses: Credit-related expenses, etc., on a segment-adjusted basis expanded to △¥25.6B in the current period from △¥11.7B in the previous year. Trends in credit costs will be a factor affecting future progress in earnings.
Profitability and Returns
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Net Profit Margin | Company | – | – |
| As industry comparison data for the Company's Net Profit Margin is limited, this figure is provided solely as a reference for its absolute level. |
Growth and Capital Efficiency
| Metric | Company | Median (IQR) | Delta |
|---|---|---|---|
| Revenue Growth Rate (YoY) | Company | – | – |
| Similarly, industry median data for the Revenue Growth Rate has not been established, and the figure is presented as a standalone metric. |
※Source: Compiled by the Company
Progress against the Full-Year plan was 37.6% for Ordinary Income and 42.6% for Net Income (attributable to owners of the parent), substantially exceeding the 25% benchmark for simple progress. Revenue growth in the Investment Banking segment and online banking was the background to this strong progress.
The expense ratio (expenses/business revenue) improved by 8.3pt from 53.3% in the previous year to 45.0% in the current period, confirming a structure in which cost containment during revenue expansion contributed to improved profit margins.
Comprehensive Income reached ¥235.3B, more than twice Net Income attributable to owners of the parent, due to the improvement in Other Comprehensive Income (including a +¥95.6B improvement in the valuation difference on securities). The resulting gap between Net Income and changes in capital is an important consideration in assessing earnings quality.
This report is an earnings analysis document automatically generated by AI based on XBRL earnings summary data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the Company based on publicly disclosed earnings data. Investment decisions should be made at your own responsibility, after consulting with a professional as necessary.
---End of Report---