About Quarterly Earnings Report Disclosures
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.89T | ¥6.86T | +0.5% |
| Ordinary Income | ¥1.75T | ¥1.76T | -0.6% |
| Profit Before Tax | ¥1.77T | ¥1.74T | +1.6% |
| Income Tax Expense | ¥406.86B | ¥429.21B | -5.2% |
| Net Income | ¥1.36T | ¥1.31T | +3.9% |
| Net Income Attributable to Owners | ¥1.29T | ¥1.26T | +2.8% |
| Total Comprehensive Income | ¥1.12T | ¥1.32T | -15.0% |
| Basic EPS | ¥113.07 | ¥107.69 | +5.0% |
| Diluted EPS | ¥112.77 | ¥107.57 | +4.8% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Property, Plant & Equipment | ¥1.34T | ¥1.24T | +¥103.66B |
| Intangible Assets | ¥1.93T | ¥1.88T | +¥52.81B |
| Total Assets | ¥404.32T | ¥413.11T | ¥-8.80T |
| Total Liabilities | ¥382.08T | ¥391.39T | ¥-9.31T |
| Total Equity | ¥22.24T | ¥21.73T | +¥510.08B |
| Item | Value |
|---|---|
| Net Profit Margin | 18.8% |
| Debt-to-Equity Ratio | 17.18x |
| Effective Tax Rate | 23.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.5% |
| Ordinary Income YoY Change | -0.6% |
| Net Income Attributable to Owners YoY Change | +2.8% |
| Total Comprehensive Income YoY Change | -15.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 12.07B shares |
| Treasury Stock | 685.71M shares |
| Average Shares Outstanding | 11.44B shares |
| Book Value Per Share | ¥1,953.80 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥25.00 |
| Year-End Dividend | ¥39.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥39.00 |
This data was automatically extracted from XBRL files. Please refer to the original disclosure documents for accuracy.
Verdict: Solid but mixed quarter—net profit grew faster than revenue, lifting margins, yet core bank profitability (NIM) remains subdued and leverage is structurally high as is typical for megabanks. Revenue was 68,937.75 (100M JPY, +0.5% YoY) while net income was 12,929.55 (100M JPY, +2.8% YoY). Ordinary income was 17,466.75 (100M JPY, -0.6% YoY), indicating softer core earnings breadth despite higher bottom line. Profit before tax reached 17,705.18 (100M JPY) with an effective tax rate of 23.0%. EPS (basic) was 113.07 JPY on average shares of 11.44bn. Net profit margin improved to 18.8% from roughly 18.4% a year ago, implying c.+41 bps expansion. ROE came in at 5.8% (DuPont-consistent), supported by modest margin improvement, very low asset turnover (0.017x), and high financial leverage (18.18x). Banking KPIs were mixed: NIM at 1.2% is below the 1.5% warning threshold, while cost efficiency appears exceptional with a CIR of 23.4% (well below the <50% benchmark). Balance sheet scale remains vast with total assets of 4,043,181.08 (100M JPY) and equity of 222,382.09 (100M JPY); D/E of 17.18x is very high but structurally normal for banks. Liquidity looks ample with an LDR of 54.2%, indicating funding capacity well in excess of loan demand. Cash flow statements were not disclosed, so operating cash conversion and free cash flow coverage cannot be assessed this quarter. The payout ratio is calculated at 59.7%, near the upper bound of typical sustainability thresholds, but absolute sustainability depends on regulatory capital (not disclosed here). Earnings quality assessment is constrained due to missing OCF; however, margin-led profit growth with only modest top-line expansion suggests a cleaner mix than heavy one-off gains. Forward-looking, profitability depends on the trajectory of global and domestic rates (NIM), credit cost normalization, fee income growth, and market-sensitive gains. Given low NIM and very low LDR, there is room to reprice assets and deploy liquidity if demand and rates allow, but market volatility and credit cycle turns remain key swing factors.
ROE decomposition: ROE (5.8%) = Net Profit Margin (18.8%) × Asset Turnover (0.017x) × Financial Leverage (18.18x). The margin component improved modestly YoY, inferred from NI growth (+2.8%) outpacing revenue (+0.5%), while leverage and asset turnover likely remained broadly stable. Business rationale: net margin lift likely reflects lower credit costs or improved non-interest/market-related income, partially offset by softer ordinary income (-0.6% YoY) and a subdued NIM (1.2%). Sustainability: margin gains appear modest and could be susceptible to market swings (trading/investment gains) and credit cost normalization, so not guaranteed to persist. Operating leverage: revenue growth was tepid (+0.5%) versus NI (+2.8%), implying some cost discipline or mix shift; the reported CIR of 23.4% suggests strong efficiency, though such a low level may reflect mix (market-related income) rather than purely structural cost improvement. Watchpoints: if SG&A or underlying expenses (not disclosed) start to normalize upward while revenue stays flat, margin gains could reverse. Overall, the largest driver versus last year appears to be the margin component, not asset turnover or leverage.
Top-line growth was modest at +0.5% YoY, with net income up +2.8% YoY, signaling mild positive operating leverage. Ordinary income declined -0.6% YoY, suggesting mixed core trends beneath the headline bottom-line improvement. Banking metrics show NIM at 1.2% (weak), implying that net interest income tailwinds from rates are limited; however, the very low CIR (23.4%) points to strong efficiency and/or non-interest contribution. Revenue sustainability hinges on: (1) rate path and asset repricing to lift NIM, (2) loan growth (current LDR of 54.2% indicates capacity), and (3) fee/market income stability. Absent evidence of one-off gains, the profit quality appears acceptable, but data gaps (no segment or cash flow detail) constrain certainty. Outlook: modest growth likely if rate environment is constructive and credit costs remain benign; downside if market income fades or credit costs normalize higher.
Leverage: D/E is 17.18x—an explicit warning threshold breach (>2.0), though this is structurally normal for a megabank. Liquidity: LDR at 54.2% signals ample deposit funding relative to loans, reducing near-term liquidity risk and maturity mismatch pressures. Current ratio/quick ratio are not meaningful for banks and were not disclosed. Asset base totals 4,043,181.08 (100M JPY) with equity of 222,382.09 (100M JPY). We lack disclosure on short-term vs long-term funding mix and regulatory capital (e.g., CET1), which are critical for solvency assessment. No off-balance sheet obligations were disclosed here; however, as a large financial group, contingent liabilities (guarantees, derivatives, and commitments) typically exist but are not captured in the provided data.
OCF and FCF were not reported; therefore, OCF/NI and FCF coverage cannot be evaluated this quarter. With NI of 12,929.55 (100M JPY) and a payout ratio of 59.7%, dividend coverage by accounting earnings appears adequate, but cash conversion is unknown. Working capital signs cannot be assessed for a bank using traditional metrics. No evidence of working capital manipulation is inferable from the dataset due to missing cash flow and balance sheet detail by category. Conclusion: earnings quality assessment is constrained; monitor future filings for OCF and credit cost disclosure.
Calculated payout ratio is 59.7%, near the typical sustainability threshold (<60%). FCF coverage is not calculable due to absent cash flow data. Sustainability will depend on (1) stability of earnings under low NIM conditions, (2) credit cost trajectory, and (3) regulatory capital buffer (CET1 ratio and internal capital generation), which were not disclosed. Given ample liquidity (LDR 54.2%) and moderate net income growth, current dividends appear covered by earnings, but visibility is limited without capital ratio and cash flow information. Policy outlook likely remains progressive but calibrated to capital adequacy and macro uncertainty.
Business Risks:
Financial Risks:
Key Concerns:
Key Takeaways:
Metrics to Watch:
Relative Positioning: Among megabanks, profitability appears constrained by a low NIM but partially offset by strong reported efficiency and robust liquidity; sustaining ROE improvement likely requires either higher NIM, better fee income, or disciplined capital allocation.
This analysis was auto-generated by AI. Please note the following:
| Capital Stock | ¥2.14T | ¥2.14T | ¥0 |
| Capital Surplus | ¥13.96B | - | - |
| Retained Earnings | ¥15.69T | ¥14.85T | +¥843.95B |
| Treasury Stock | ¥-975.06B | ¥-726.63B | ¥-248.43B |
| Owners' Equity | ¥20.88T | ¥20.52T | +¥357.39B |