Financial Highlights

FY2025 1st Quarter Financial Highlights

  • An active domestic M&A market contributed to strong 1Q results, getting our Mid-term Plan off to a strong start
  • Domestic earning assets*1 increased by approximately 120 billion yen, mainly in our Strategic Investments Business, compared to March 31, 2025
Net revenue
23.8 billion yen
(3.0 billion yen increase year-on-year, progress rate: 25%)
Business-related
profit*2
9.1 billion yen
(2.0 billion yen increase year-on-year, progress rate: 26%)
Profit attributable to
owners
of parent
6.3 billion yen
(1.2 billion yen decrease year-on-year, progress rate: 29%)
1Q dividend
22 yen / share
(+3 yen yoy)
(Full-year dividend forecast 88 yen / share (+9 yen vs. FY2024))
  • Business updates

Strategic Investments Business

  • Achieved strong performance mainly in LBO finance. Non-interest income such as loan-related fee income and gains/losses from limited partnerships also increased
  • Domestic loan outstandings increased, mainly in corporate loans, which in part reflected the benefits of our alliance with Daiwa Securities Group

GMO Aozora Net Bank (GANB)

  • The number of corporate accounts exceeded 200,000 and deposit balances reached over 1 trillion yen. Achieved positive net income in 1Q due to strong growth in fee income
  • Mid-term Plan “Aozora 2027” KPIs

Profit attributable to owners of parent

ROE

CET1 ratio

Earning assets

Impact of alliance with Daiwa
(business profit basis)

FY2025 1Q results

6.3 bn yen / 22.0 bn yen

5.6%

(To be disclosed in mid-August)

4.5 tn yen

(To be disclosed at the time of interim results)

FY2027 plan

33.0 bn yen

Approx. 7%

8% or higher

5.5 tn yen

+10 bn yen

  1. Total of loans and securities (excluding loans to the government, government bonds, etc.)
  2. Business profit + Gains/losses on stock transactions, etc. (Gains/losses on stock transactions, etc. = Gains/losses on stock transactions + Provisions of allowance for investment loss + Gains/losses on equity derivatives)

Financial highlights

Net revenue

  • Negative figures are not displayed in this graph. For actual figures, please refer to the table below.

(billion yen)

FY2021

FY2022

FY2023

FY2024

FY2025

1Q

26.7

21.4

17.7

20.7

23.8

2Q

52.4

43.3

44.5

41.4

-

3Q

79.3

55.2

60.6

62.7

-

Full-year

103.0

59.5

50.9

85.6

-

Business profit

  • Negative figures are not displayed in this graph. For actual figures, please refer to the table below.

(billion yen)

FY2021

FY2022

FY2023

FY2024

FY2025

1Q

13.4

7.3

3.1

6.4

8.6

2Q

25.7

15.0

15.6

12.3

-

3Q

38.8

12.9

17.2

17.9

-

Full-year

47.8

2.5

-8.5

25.0

-

Ordinary profit

  • Negative figures are not displayed in this graph. For actual figures, please refer to the table below.

(billion yen)

FY2021

FY2022

FY2023

FY2024

FY2025

1Q

15.6

11.3

7.3

5.8

8.0

2Q

26.4

20.4

14.3

9.9

-

3Q

38.7

18.4

-24.8

13.2

-

Full-year

46.2

7.3

-54.8

17.5

-

Profit attributable to owners of parent

  • Negative figures are not displayed in this graph. For actual figures, please refer to the table below.

(billion yen)

FY2021

FY2022

FY2023

FY2024

FY2025

1Q

11.5

8.3

6.7

7.5

6.3

2Q

19.4

15.3

12.0

11.9

-

3Q

28.5

15.7

-14.7

16.2

-

Full-year

35.0

8.7

-49.9

20.5

-

Total assets, loans, deposits

(billion yen)

Mar. 2022

Mar. 2023

Mar. 2024

Mar. 2025

Jun. 2025

Deposits /
Negotiable
certificates of
deposit

4,871.5

5,497.3

5,776.3

5,672.9

5,776.1

Loans and bills discounted

3,317.1

3,881.3

4,071.2

4,206.5

4,085.4

Total assets

6,728.6

7,184.0

7,603.0

7,762.4

7,879.4

  • The point of time (month-year) in the table represents the end of each month.

Capital adequacy ratio*

(billion yen)

Mar. 2021

Mar. 2022

Mar. 2023

Mar. 2024

Mar. 2025

Capital
adequacy
ratio

11.03%

10.37%

9.43%

9.23%

10.72%

Regulatory
capital

481.5

500.3

490.0

429.0

488.2

  • * Basel 3, Domestic standard
  • The point of time (month-year) in the table represents the end of each month.

PL summary

(billion yen)

FY2021

FY2022

FY2023

FY2024

FY2025

1Q

Net revenue

103.0

59.5

50.9

85.6

23.8

Net interest income

51.6

51.0

42.0

48.7

11.6

Non-interest income

51.3

8.4

8.8

36.9

12.1

Net fees and commissions

14.0

13.3

20.4

24.6

6.6

Net trading revenues

16.6

4.1

1.6

3.1

0.2

Net other ordinary income

20.7

-9.0

-13.2

9.1

5.3

General & administrative expenses

-57.7

-59.3

-61.8

-62.8

-15.7

Gains/losses on equity
method investments

2.6

2.3

2.3

2.2

0.5

Business profit

47.8

2.5

-8.5

25.0

8.6

Credit-related expenses

-3.7

-1.7

-46.9

-9.4

-1.1

Gains/losses on stock transactions

2.0

8.4

1.6

3.2

0.6

Ordinary profit

46.2

7.3

-54.8

17.5

8.0

Extraordinary profit/loss

-0.3

-0.0

1.6

1.8

-0.0

Profit before income taxes

45.9

7.3

-53.1

19.3

8.0

Taxes

-12.9

-0.6

1.4

0.2

-1.6

Gains/losses attributable to non-controlling interests

1.9

2.0

1.8

0.8

-0.0

Profit attributable to owners of parent

35.0

8.7

-49.9

20.5

6.3

Balance sheet summary

(billion yen)

Mar. 2022

Mar. 2023

Mar. 2024

Mar. 2025

Jun. 2025

Total assets

6,728.6

7,184.0

7,603.0

7,762.4

7,879.4

Including Loans and bills discounted

3,317.1

3,881.3

4,071.2

4,206.5

4,085.4

Including Securities

1,478.1

1,278.7

1,186.5

1,355.4

1,358.2

Including Cash and due from banks

1,141.9

1,275.0

1,579.7

1,409.3

1,607.9

Including Trading assets

133.0

151.2

173.7

262.8

230.9

Total liabilities

6,241.3

6,752.9

7,211.9

7,302.7

7,411.5

Including Deposits /
Negotiable certificates of deposit

4,871.5

5,497.3

5,776.3

5,672.9

5,776.1

Including Bonds payable

168.9

147.7

181.3

124.6

121.2

Including Borrowed money

432.3

525.6

563.3

726.3

729.1

Including Cash collateral received for securities lent

356.9

215.9

260.6

345.7

339.5

Including Trading account liabilities

129.2

121.8

165.0

209.1

194.5

Total net assets

487.2

431.1

391.0

459.6

467.9

Total liabilities and net assets

6,728.6

7,184.0

7,603.0

7,762.4

7,879.4

  • The point of time (month-year) in the table represents the end of each month.

Results by business segment

  1. Figures for 2Q include all results starting from 1Q up through 2Q, and figures for 3Q include all results starting from 1Q up through 3Q.
  2. Figures are rounded down to the nearest specified unit and ratios are rounded off to two decimal places.