Daishi Hokuetsu Financial Group, Inc. TSE:7327

Daishi Hokuetsu Financial : Consolidated Financial Results for the Three Months Ended June 30,2025

Published

Source: MarketScreener

Note: This document has been translated from a part of the Japanese original for reference purposes only. In the event of any discrepancy between this translated document and the Japanese original, the original shall prevail.



Consolidated Financial Results

for the Three Months Ended June 30, 2025 [Japanese GAAP]

July 25, 2025

Company name: Daishi Hokuetsu Financial Group, Inc. Listing: Tokyo Stock Exchange

Securities code: 7327

URL: https://www.dhfg.co.jp/

Representative: Michiro Ueguri President and Representative Director

Inquiries: Yasuto Mishima General Manager of Corporate Planning Division Telephone: +81-25-224-7111

Scheduled date to commence dividend payments: -Trading accounts: None

Preparation of supplementary material on financial results: Yes Holding of financial results briefing: None

(Yen amounts are rounded down to millions, unless otherwise noted.)

  1. Consolidated Financial Results for the Three Months Ended June 30, 2025 (April 1, 2025 to June 30, 2025)

    1. Consolidated Operating Results (Percentages indicate year-on-year changes.)

      Ordinary revenues

      Ordinary profit

      Profit attributable to owners of parent

      Three months ended June 30, 2025

      June 30, 2024

      Millions of yen

      57,738

      52,109

      %

      10.8

      7.1

      Millions of yen

      17,506

      14,776

      %

      18.4

      10.6

      Millions of yen

      12,786

      10,751

      %

      18.9

      (1.1)

      (Note) Comprehensive income:

      Three months ended June 30, 2025:

      ¥

      19,333 million [

      -%]

      Three months ended June 30, 2024:

      ¥

      (6,864) million [

      -%]

      Basic earnings per share

      Diluted earnings per share

      Three months ended

      Yen

      Yen

      June 30, 2025

      146.50

      -

      June 30, 2024

      122.70

      -

      (Note)The company conducted a 2-for-1 stock split effective October 1, 2024. Basic earnings per share is calculated on the assumption that the stock split was carried out at the beginning of the previous consolidated fiscal year.

    2. Consolidated Financial Position

    Total assets

    Net assets

    Capital adequacy ratio

    As of

    June 30, 2025

    March 31, 2025

    Millions of yen

    10,850,346

    10,977,796

    Millions of yen

    491,939

    478,870

    %

    4.5

    4.3

    (Reference) Equity: As of June 30, 2025:

    ¥

    491,932 million

    As of March 31, 2025:

    ¥

    478,864 million

    (Note)The "Capital adequacy ratio" is calculated by dividing (total net assets at the end of the period - non-controlling interests at the end of the period) by total assets at the end of the period. Please note that this "Capital adequacy ratio" is not the equity ratio prescribed in the notification of equity ratio.

  2. Dividends

    Annual dividends

    1st quarter-end

    2nd quarter-end

    3rd quarter-end

    Year-end

    Total

    Fiscal year ended March 31, 2025

    Fiscal year ending March 31, 2026

    Yen

    -

    -

    Yen

    112.00

    Yen

    -

    Yen

    75.00

    Yen

    -

    Fiscal year ending March 31, 2026

    (Forecast)

    75.00

    -

    75.00

    150.00

    (Notes) 1.Revision to the forecast for dividends announced most recently: None

    2.The company conducted a 2-for-1 stock split effective October 1, 2024. The dividend amounts stated for the second quarter and earlier of the fiscal year ending March 2025 are the actual dividend amounts before the stock split. The year-end dividend amount for the fiscal year ending March 2025 is stated at the amount after the stock split, and the total annual dividends are shown as "-" as they cannot be simply totaled due to the implementation of the stock split.

  3. Consolidated Financial Results Forecast for the Fiscal Year Ending March 31, 2026(April 1, 2025 to March 31, 2026)

(Percentages indicate year-on-year changes.)

Ordinary profit

Profit attributable to owners of parent

Basic earnings per share

Millions of yen

23,400

48,000

%

Millions of yen

16,100

33,000

%

Yen

Six months ending

September 30, 2025

14.6

9.8

184.28

Full year

16.7

12.4

377.72

(Note) Revision to the financial results forecast announced most recently:

None

* Notes:

(1) Significant changes in the scope of consolidation during the period:

None

Newly included: - (Company name:

Excluded: - (Company name:

)

)

  1. Adoption of accounting treatment specific to the preparation of quarterly consolidated financial statements: None

  2. Changes in accounting policies, changes in accounting estimates, and restatement

    1. Changes in accounting policies due to revisions to accounting standards and other regulations: None

    2. Changes in accounting policies due to other reasons: None

    3. Changes in accounting estimates: None

    4. Restatement: None

  3. Number of issued shares (common shares)

    1. Total number of issued shares at the end of the period (including treasury shares): June 30, 2025: 91,885,956 shares

      March 31, 2025: 91,885,956 shares

    2. Number of treasury shares at the end of the period:

      June 30, 2025: 4,520,164 shares

      March 31, 2025: 4,626,872 shares

    3. Average number of shares outstanding during the period:

Three months ended June 30, 2025: 87,280,806 shares

Three months ended June 30, 2024: 87,618,070 shares

(Note)The company conducted a 2-for-1 stock split effective October 1, 2024. The average number of shares outstanding during the period are calculated on the assumption that the share split was carried out at the beginning of the previous consolidated fiscal year.

  • Review of the Japanese-language originals of the attached consolidated quarterly financial statements by certified public accountants or an audit firm: None

  • Proper use of earnings forecasts, and other special matters

The descriptions of future prospects such as business performance outlook contained in this document are based on information currently available to the Company and certain reasonable assumptions that the Company believes are rational, and are not intended to promise achievement of them as the Company's commitment. Actual business performance may greatly vary from the outlook due to various factors.

[Table of contents]

  1. Overview of financial results and others for the Three Months ended June 30, 2025 2

    1. Description of financial results ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・2

    2. Description of financial position ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・2

    3. Information related to the consolidated earnings forecast, etc.・・・・・・・・・・・・・・・・・・・・・・2

  2. Quarterlyconsolidated financial statements and primarynotes ・・・・・・・・・・・・・・・・・・・・・・3

    1. Quarterlyconsolidated balance sheets ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・3

    2. Quarterlyconsolidated statements of income and comprehensive income ・・・・・・・・・・・・5

    3. Notes to the quarterly consolidated financial statements ・・・・・・・・・・・・・・・・・・・・・・・・・・7

(Note on segment information) ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・7

(Note on significant changes in the amounts of shareholders' equity ) ・・・・・・・・・・・・・・・8

(Note on going concern assumption) ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・8

(Note on quarterlyconsolidated statements of cash flows) ・・・・・・・・・・・・・・・・・・・・・・・・8

(Significant subsequent events) ・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・・8

Financial results for the Three Months ended June 30, 2025 presentation material

  1. Overview of financial results and others for the Three Months ended June 30, 2025

    1. Description of financial results

      Ordinary income increased by 5,628 million yen year-on-year to 57,738 million yen, mainly due to an increase in interest on loans and discounts.

      Ordinary expenses increased by 2,898 million yen year-on-year to 40,231 million yen, mainly due to an increase in interest on deposits.

      As a result, ordinary profit increased by 2,730 million yen year-on-year to 17,506 million yen.

      Also, profit attributable to owners of parent increased by 2,035 million yen year-on-year to 12,786 million yen.

    2. Description of financial position

      As of the end of the first quarter of the current consolidated fiscal period, total assets decreased by 127.4 billion yen compared to the end of the previous fiscal year, amounting to 10,850.3 billion yen.

      Net assets increased by 13.0 billion yen from the end of the previous fiscal year, totaling 491.9 billion yen. The balances of major accounts were as follows.

      Deposits decreased by 17.1 billion yen from the end of the previous fiscal year to 8,504.8 billion yen. Negotiable certificates of deposit decreased by 48.5 billion yen to 163.4 billion yen.

      Loans and bills discounted decreased by 3.7 billion yen to 5,576.8 billion yen. Securities decreased by 139.4 billion yen to 2,765.4 billion yen.

    3. Information related to the consolidated earnings forecast, etc.

    There are no changes to the consolidated earnings forecasts for the second quarter (cumulative) and the full fiscal year ending March 2026, as announced on May 9, 2025.

  2. Quarterly consolidated financial statements and primary notes

  1. Quarterly consolidated balance sheets

    (Millions of yen)

    As of March 31, 2025 As of June 30, 2025

    Assets

    Cash and due from banks

    2,147,289

    2,133,559

    Monetary claims bought

    14,121

    12,024

    Trading securities

    2,243

    2,264

    Money held in trust

    4,947

    4,948

    Securities

    2,904,886

    2,765,430

    Loans and bills discounted

    5,580,589

    5,576,816

    Foreign exchanges

    26,461

    23,275

    Other assets

    206,444

    246,784

    Tangible fixed assets

    54,179

    53,475

    Intangible fixed assets

    6,741

    6,024

    Retirement benefit asset

    32,977

    33,394

    Deferred tax assets

    8,348

    4,275

    Customers' liabilities for acceptances and guarantees

    19,352

    19,553

    Allowance for loan losses

    (30,784)

    (31,479)

    Total assets

    10,977,796

    10,850,346

    Liabilities

    Deposits

    8,522,003

    8,504,853

    Negotiable certificates of deposit

    212,011

    163,463

    Securities sold under repurchase agreements

    166,011

    155,252

    Cash collateral received for securities lent

    367,662

    387,418

    Borrowed money

    965,660

    955,640

    Foreign exchanges

    749

    652

    Borrowed money from trust account

    20,198

    20,784

    Other liabilities

    208,763

    137,256

    Provision for bonuses

    2,581

    183

    Provision for bonuses for directors (and other officers)

    171

    -

    Provision for share-based payments

    931

    977

    Retirement benefit liability

    745

    711

    Provision for retirement benefits for directors (and other officers)

    53

    37

    Provision for reimbursement of deposits

    814

    775

    Provision for contingent loss

    1,726

    1,740

    Allowance for demolition of non-current assets

    1,012

    876

    Reserves under special laws

    28

    28

    Deferred tax liabilities

    3,566

    3,544

    Deferred tax liabilities for land revaluation

    4,878

    4,654

    Acceptances and guarantees

    19,352

    19,553

    Total liabilities

    10,498,925

    10,358,406

    (Millions of yen)

    As of March 31, 2025 As of June 30, 2025

    Net assets

    Share capital

    30,000

    30,000

    Capital surplus

    102,987

    102,987

    Retained earnings

    331,103

    337,199

    Treasury shares

    (8,692)

    (8,490)

    Total shareholders' equity

    455,399

    461,696

    Valuation difference on available-for-sale securities

    (16,967)

    (6,483)

    Deferred gains or losses on hedges

    22,085

    18,542

    Revaluation reserve for land

    5,281

    5,506

    Remeasurements of defined benefit plans

    13,064

    12,670

    Total accumulated other comprehensive income

    23,464

    30,236

    Non-controlling interests

    6

    6

    Total net assets

    478,870

    491,939

    Total liabilities and net assets

    10,977,796

    10,850,346

  2. Quarterly consolidated statements of income and comprehensive income

    Quarterly consolidated statements of income

    For the three months ended

    (Millions of yen)

    For the three months ended June 30, 2024

    For the three months ended June 30, 2025

    Ordinary income

    52,109

    57,738

    Interest income

    31,856

    34,995

    Interest on loans and discounts

    12,981

    16,095

    Interest and dividends on securities

    15,352

    15,425

    Trust fees

    28

    26

    Fees and commissions

    8,651

    8,962

    Other ordinary income

    9,557

    8,603

    Other income

    2,015

    5,151

    Ordinary expenses

    37,333

    40,231

    Interest expenses

    10,704

    11,165

    Interest on deposits

    390

    3,285

    Fees and commissions payments

    2,839

    2,743

    Other ordinary expenses

    6,270

    6,706

    General and administrative expenses

    15,946

    16,539

    Other expenses

    1,572

    3,077

    Ordinary profit

    14,776

    17,506

    Extraordinary income

    350

    238

    Gain on disposal of non-current assets

    350

    101

    Gain on reversal of provision for dismantling of fixed - 136

    assets

    Extraordinary losses

    25

    42

    Loss on disposal of non-current assets

    5

    4

    Impairment losses

    18

    38

    Provision of reserve for financial instruments 1 -

    transaction liabilities

    Profit before income taxes

    15,101

    17,702

    Income taxes - current

    2,852

    4,009

    Income taxes - deferred

    1,497

    906

    Total income taxes

    4,350

    4,915

    Profit

    10,751

    12,786

    Profit (loss) attributable to non-controlling interests

    0

    (0)

    Profit attributable to owners of parent

    10,751

    12,786

    Quarterly consolidated statements of comprehensive income

    For the three months ended

    (Millions of yen)

    For the three months ended June 30, 2024

    For the three months ended June 30, 2025

    Profit

    10,751

    12,786

    Other comprehensive income

    (17,615)

    6,547

    Valuation difference on available-for-sale securities

    (26,323)

    10,483

    Deferred gains or losses on hedges

    9,122

    (3,542)

    Remeasurements of defined benefit plans, net of tax

    (414)

    (393)

    Comprehensive income

    (6,864)

    19,333

    Comprehensive income attributable to

    Comprehensive income attributable to owners of parent

    (6,864) 19,334

    Comprehensive income attributable to non-controlling interests

    0

    (0)

  3. Notes to the quarterly consolidated financial statements

    (Note on segment information)

    The previous first cumulative quarterly consolidated accounting period ended June 30, 2024

    (Millions of yen)

    Reportable segment

    Other

    Total

    Adjustments

    Carrying amount on the quarterly consolidated statements of income

    Banking business

    Leasing business

    Securities business

    Total

    Ordinary revenues Ordinary revenues from external customers Inter-segment ordinary revenues

    43,619

    164

    5,242

    93

    1,468

    11

    50,331

    268

    1,895

    4,125

    52,226

    4,393

    (116)

    (4,393)

    52,109

    -

    Total

    43,784

    5,335

    1,479

    50,599

    6,021

    56,620

    (4,510)

    52,109

    Segment profit

    13,499

    272

    660

    14,432

    3,747

    18,180

    (3,403)

    14,776

    (Notes) 1. Ordinary revenues are presented instead of net sales, which are used by non-financial companies.

    1. "Other" represents a business segment not included in the reportable segments, and includes services such as credit guarantees and credit card operations.

    2. Adjustments to ordinary revenues from external customers of (116) million yen include adjustments to ordinary revenues associated with the purchase method of (85) million yen.

    3. Adjustments to segment profit of (3,403) million yen represent eliminations of inter-segment transactions, etc.

    4. Segment profit is reconciled to ordinary profit in the quarterly consolidated statement of income.

The first cumulative quarterly consolidated accounting period ended June 30, 2025

(Millions of yen)

Reportable segment

Other

Total

Adjustments

Carrying amount on the quarterly consolidated statements of income

Banking business

Leasing business

Securities business

Total

Ordinary revenues Ordinary revenues from external customers Inter-segment ordinary revenues

49,002

246

5,541

88

1,243

8

55,786

343

2,058

7,547

57,845

7,891

(107)

(7,891)

57,738

-

Total

49,248

5,630

1,251

56,130

9,605

65,736

(7,998)

57,738

Segment profit

16,727

140

381

17,249

7,121

24,370

(6,863)

17,506

(Notes) 1. Ordinary revenues are presented instead of net sales, which are used by non-financial companies.

  1. "Other" represents a business segment not included in the reportable segments, and includes services such as credit guarantees and credit card operations.

  2. Adjustments to ordinary revenues from external customers of (107) million yen include adjustments to ordinary revenues associated with the purchase method of (23) million yen.

  3. Adjustments to segment profit of (6,863) million yen represent eliminations of inter-segment transactions, etc.

  4. Segment profit is reconciled to ordinary profit in the quarterly consolidated statement of income.

(Note on significant changes in the amounts of shareholders' equity) There are no applicable items.

(Note on going concern assumption) There are no applicable items.

(Note on quarterly consolidated statements of cash flows)

The consolidated statements of cash flows for the first quarter cumulative period have not been prepared. The amount of depreciation expenses (including amortization of intangible fixed assets) for the first quarter cumulative period are as follows.

(Millions of yen)

For the three months ended June.30, 2024

For the three months ended June.30, 2025

Depreciation expenses

1,793

1,615

(Significant subsequent events) There are no applicable items.

Financial Results for the Three

Months Ended June 30, 2025 Presentation Material

Daishi Hokuetsu Financial Group, Inc.

[ Table of Contents ]

1. Financial Results

(1) Daishi Hokuetsu Financial Group, Inc. Consolidated

………………

1

(2) Daishi Hokuetsu Bank, Ltd. Non-Consolidated

………………

2

2. Loans Based on the Financial Reconstruction Act and Risk-Monitored Loans

(1) Daishi Hokuetsu Financial Group, Inc. Consolidated

………………

3

(2) Daishi Hokuetsu Bank, Ltd. Non-Consolidated

………………

3

3. Valuation Gains or Losses on Securities (After Taking Into Account Deferred Hedging)

(1) Daishi Hokuetsu Financial Group, Inc. Consolidated

………………

4

(2) Daishi Hokuetsu Bank, Ltd. Non-Consolidated

………………

4

4. Balance of Deposits, etc., and Loans and Bills Discounted

Daishi Hokuetsu Bank, Ltd. Non-Consolidated

………………

4

5. Balance of Assets in Custody

Daishi Hokuetsu Bank, Ltd. Non-Consolidated

………………

5

(Notes) 1. Figures less than the stated unit of the presentation are rounded down.

  1. The figures in the year-on-year and June 2024 columns are calculated based on the numbers displayed in the table.

  2. As for the capital adequacy ratio, calculations are underway, and the results

will be disclosed once finalized.

  1. Financial Results

    1. Daishi Hokuetsu Financial Group, Inc. Consolidated

      (Millions of yen)

      Three Months

      Three Months Ended June 30, 2024

      Ended June 30, 2025

      YoY change

      Consolidated gross business profit

      1

      31,974

      1,695

      30,279

      Net interest income

      2

      23,831

      2,680

      21,151

      Fees and commissions

      3

      6,245

      405

      5,840

      Profit from other businesses

      4

      1,897

      (1,390)

      3,287

      Operating expenses [-]

      5

      16,539

      593

      15,946

      Provision for bad debts write-offs [-]

      6

      1,364

      41

      1,323

      Write-offs of loans [-]

      7

      152

      76

      76

      Individual provision of allowance for loan losses [-]

      8

      1,239

      191

      1,048

      General provision of allowance for loan losses [-]

      9

      (158)

      (117)

      (41)

      Loss on sale of delinquent loans, etc [-]

      10

      -

      (0)

      0

      Other [-]

      11

      129

      (111)

      240

      Reversal of allowance for loan losses

      12

      -

      -

      -

      Recoveries of written-off claims

      13

      356

      23

      333

      Gains (losses) on stocks

      14

      2,552

      1,907

      645

      Other

      15

      527

      (260)

      787

      Ordinary profit

      16

      17,506

      2,730

      14,776

      Extraordinary income (losses)

      17

      195

      (129)

      324

      Profit before income taxes

      18

      17,702

      2,601

      15,101

      Income taxes - current [-]

      19

      4,009

      1,157

      2,852

      Income taxes - deferred [-]

      20

      906

      (591)

      1,497

      Profit

      21

      12,786

      2,035

      10,751

      Profit attributable to non-controlling interests [-]

      22

      (0)

      (0)

      0

      Profit attributable to owners of parent

      23

      12,786

      2,035

      10,751

      (Reference) Fiscal year ended March

      31, 2025

      103,586

      73,584

      25,258

      4,743

      62,661

      5,560

      894

      4,939

      (892)

      72

      546

      -

      835

      3,260

      1,651

      41,112

      63

      41,176

      10,524

      1,300

      29,350

      0

      29,349

      (Note) Consolidated gross business profit = (interest income - (financing expenses - fees and commissions expenses for money held in trust )) + (fees and commissions + trust fees - fees and commissions payments ) +

      (other ordinary income - other ordinary expenses )

      (Reference) (Millions of yen)

      Consolidated business profit

      24

      15,080

      1,224

      13,856

      39,850

(Note) Consolidated business profit = business profit of Daishi Hokuetsu Bank, Ltd. + business profit of other companies + business profit of affiliates × equity interests - internal transactions

  1. Daishi Hokuetsu Bank, Ltd. Non-Consolidated

(Millions of yen)

Three Months

Three Months Ended June 30, 2024

Ended June 30, 2025

YoY change

Gross business profit

1

28,830

1,741

27,089

(Core gross business profit)

2

29,096

1,784

27,312

Net interest income

3

23,582

2,681

20,901

Of which, gains (losses) from cancellation of

investment trust

4

874

(1,783)

2,657

Fees and commissions

5

3,913

524

3,389

Profit from other businesses

6

1,333

(1,465)

2,798

Of which, gains (losses) from government

bonds and other bonds

7

(266)

(44)

(222)

Expenses (excluding non-recurring losses) [-]

8

15,404

466

14,938

Of which, Personnel expenses [-]

9

7,903

322

7,581

Of which, Non-personnel expenses [-]

10

6,525

127

6,398

Substantial business profit

11

13,426

1,275

12,151

(Core business profit)

(Core business profit (excluding gains (losses)

from cancellation of investment trust))

12

13,692

1,318

12,374

13

12,818

3,102

9,716

General provision of allowance for loan losses [-]

14

(187)

(137)

(50)

Business profit

15

13,614

1,412

12,202

(Fees and commissions expenses for money held [-]

in trust)

16

1

1

0

Temporary income (losses)

17

3,115

1,818

1,297

Disposal of non-performing loans [-]

18

978

107

871

(Provision for bad debts write-offs+) [-]

19

791

(30)

821

Reversal of allowance for loan losses

20

-

-

-

Reversal of provision for contingent loss

21

-

(81)

81

Recoveries of written-off claims

22

352

20

332

Gains (losses) on stocks

23

2,510

1,967

543

Other

24

1,230

19

1,211

Ordinary profit

25

16,727

3,228

13,499

Extraordinary income (losses)

26

61

(265)

326

Of which, loss (gain) on disposal of non-current

assets

27

61

(283)

344

Of which, impairment losses [-]

28

-

(18)

18

Profit before income taxes

29

16,788

2,962

13,826

Income taxes - current [-]

30

3,640

1,166

2,474

Income taxes - deferred [-]

31

1,232

(261)

1,493

Profit

32

11,915

2,057

9,858

(Reference) Fiscal year ended March

31, 2025

90,844

98,313

72,658

2,036

15,478

2,707

(7,468)

58,570

30,529

24,578

32,274

39,743

37,706

(957)

33,232

2

1,898

5,508

4,550

-

206

831

2,927

3,442

35,127

67

144

90

35,195

8,803

1,149

25,242

(Reference)

Net credit cost 14+18-20-21-22 [-]

33

438

32

406

3,513

※Core gross business profit = gross business profit - gains (losses) from government bonds and other bonds

※Substantial business profit = gross business profit - expenses (excluding non-recurring losses)

※Core business profit = core gross business profit - expenses (excluding non-recurring losses)

  1. Loans Based on the Financial Reconstruction Act and Risk-Monitored Loans

    1. Daishi Hokuetsu Financial Group, Inc. Consolidated

      As of

      As of June 30, 2024

      June 30, 2025

      Change from

      June 30, 2024

      Bankrupt or de-facto bankrupt loans

      7.6

      1.0

      6.6

      Doubtful loans

      106.1

      (2.6)

      108.7

      Substandard loans

      3.8

      (1.2)

      5.0

      Past due loans for 3 months or more

      0.5

      (0.5)

      1.0

      Restructured loans

      3.2

      (0.7)

      3.9

      Subtotal (A)

      117.6

      (2.8)

      120.4

      Normal loans

      5,558.2

      157.8

      5,400.4

      Total loans (B)

      5,675.9

      155.1

      5,520.8

      Non-performing loan ratio(A)÷(B)

      2.07%

      ( 0.11)%

      2.18%

    2. Daishi Hokuetsu Bank, Ltd. Non-Consolidated

      (Billions of yen)

      (Reference)

      As of

      March 31, 2025

      7.4

      107.7

      4.3

      0.9

      3.3

      119.5

      5,562.2

      5,681.7

      2.10%

      (Billions of yen)

      As of

      As of June 30, 2024

      June 30, 2025

      Change from

      June 30, 2024

      Bankrupt or de-facto bankrupt loans

      6.5

      1.0

      5.5

      Doubtful loans

      105.8

      (2.8)

      108.6

      Substandard loans

      3.8

      (1.2)

      5.0

      Past due loans for 3 months or more

      0.5

      (0.5)

      1.0

      Restructured loans

      3.2

      (0.7)

      3.9

      Subtotal (A)

      116.1

      (3.1)

      119.2

      Normal loans

      5,594.8

      166.0

      5,428.8

      Total loans (B)

      5,711.0

      163.0

      5,548.0

      Non-performing loan ratio(A)÷(B)

      2.03%

      ( 0.11)%

      2.14%

      (Reference)

      As of

      March 31, 2025

      6.4

      107.4

      4.3

      0.9

      3.3

      118.2

      5,597.2

      5,715.4

      2.06%

  2. Valuation Gains or Losses on Securities (After Taking Into Account Deferred Hedging)

    1. Daishi Hokuetsu Financial Group, Inc. Consolidated

      Daishi Hokuetsu Financial Group,Inc.

      (Billions of yen)

      As of June 30, 2025

      As of June 30, 2024

      Carrying amount on the balance sheet

      Valuation gains

      Carrying amount on the balance sheet

      Valuation gains

      (losses)

      Valuation

      gains

      Valuation

      losses

      (losses)

      Valuation

      gains

      Valuation

      losses

      Held-to-maturity

      securities

      140.7

      (3.1)

      0.0

      3.1

      137.6

      (1.3)

      -

      1.3

      Available-for-sale

      securities

      2,607.4

      20.0

      156.2

      136.1

      2,817.3

      35.1

      190.5

      155.4

      Stocks

      209.5

      100.6

      101.8

      1.1

      215.4

      108.4

      108.7

      0.3

      Bonds※

      1,396.7

      (60.2)

      6.1

      66.4

      1,411.6

      (44.6)

      13.3

      58.0

      Other

      1,001.1

      (20.3)

      48.2

      68.5

      1,190.2

      (28.5)

      68.4

      96.9

      Foreign

      securities※

      688.7

      (23.0)

      29.4

      52.4

      757.3

      (29.2)

      46.2

      75.5

      Total (after taking into

      account deferred hedging)

      2,748.2

      16.9

      156.2

      139.2

      2,955.0

      33.7

      190.5

      156.7

      (Reference)As of March 31, 2025

      Carrying amount on the balance sheet

      Valuation gains

      (losses)

      Valuation

      gains

      Valuation

      losses

      139.2

      (3.9)

      -

      3.9

      2,748.2

      10.3

      159.8

      149.4

      202.6

      94.4

      95.6

      1.2

      1,329.4

      (64.0)

      11.8

      75.9

      1,216.2

      (20.0)

      52.2

      72.2

      754.8

      (18.2)

      31.2

      49.4

      2,887.5

      6.4

      159.8

      153.4

    2. Daishi Hokuetsu Bank, Ltd. Non-Consolidated

    (Billions of yen)

    As of June 30, 2025

    As of June 30, 2024

    Carrying amount on the balance sheet

    Valuation gains

    Carrying amount on the balance sheet

    Valuation gains

    (losses)

    Valuation

    gains

    Valuation

    losses

    (losses)

    Valuation

    gains

    Valuation

    losses

    Held-to-maturity

    securities

    139.2

    (3.1)

    -

    3.1

    137.6

    (1.3)

    -

    1.3

    Available-for-sale

    securities

    2,589.6

    19.9

    155.4

    135.4

    2,798.6

    33.8

    189.3

    155.4

    Stocks

    191.7

    99.7

    100.7

    0.9

    196.7

    106.7

    107.0

    0.2

    Bonds※

    1,396.7

    (59.8)

    6.1

    66.0

    1,411.6

    (44.0)

    13.4

    57.5

    Other

    1,001.1

    (20.0)

    48.5

    68.5

    1,190.2

    (28.7)

    68.8

    97.6

    Foreign

    securities※

    688.7

    (23.0)

    29.4

    52.4

    757.3

    (29.3)

    46.2

    75.6

    Total (after taking into

    account deferred hedging)

    2,728.9

    16.8

    155.4

    138.6

    2,936.2

    32.5

    189.3

    156.8

    (Reference)As of March 31, 2025

    Carrying amount on the balance sheet

    Valuation gains

    (losses)

    Valuation

    gains

    Valuation

    losses

    139.2

    (3.9)

    -

    3.9

    2,730.7

    10.5

    159.2

    148.7

    185.1

    93.8

    94.8

    0.9

    1,329.4

    (63.6)

    11.8

    75.5

    1,216.2

    (19.7)

    52.5

    72.2

    754.8

    (18.2)

    31.2

    49.4

    2,870.0

    6.5

    159.2

    152.6

    ※Bonds and foreign securities use deferred hedging by interest rate swaps to mitigate the fair value fluctuation risk, and valuation gains or losses are presented after taking into account deferred hedging

  3. Balance of Deposits, etc., and Loans and Bills Discounted

    Daishi Hokuetsu Bank, Ltd. Non-Consolidated

    (Billions of yen)

    As of

    As of June 30, 2024

    June 30, 2025

    Change from

    June 30, 2024

    Balance of loans and bills

    5,611.9

    182.3

    5,429.6

    Business loans within the prefecture

    1,665.7

    (12.1)

    1,677.8

    Of which,outstanding loans to

    small/medium-sized companies

    1,343.8

    (23.9)

    1,367.7

    Business loans outside the prefecture

    1,777.1

    273.2

    1,503.9

    Of which,outstanding loans to

    small/medium-sized companies

    632.8

    65.9

    566.9

    Outstanding consumer loans

    1,523.7

    28.6

    1,495.1

    Public fund loans

    645.2

    (107.5)

    752.7

    Balance of deposits, etc.

    8,714.1

    (10.3)

    8,724.4

    Of which,Niigata

    8,534.4

    (6.0)

    8,540.4

    Of which,Individual deposit balances

    5,748.9

    (37.5)

    5,786.4

    (Reference)

    As of

    March 31, 2025

    5,614.3

    1,690.3

    1,378.0

    1,717.0

    610.6

    1,517.2

    689.6

    8,780.3

    8,608.0

    5,711.4

    ※Balance of deposits, etc. = deposits + negotiable certificates of deposits

    Daishi Hokuetsu Financial Group,Inc.

  4. Balance of Assets in Custody

Daishi Hokuetsu Bank, Ltd. Non-Consolidated

(Billions of yen)

As of

As of June 30, 2024

June 30, 2025

Change from

June 30, 2024

Balance of assets in custody

1,078.1

66.7

1,011.4

Investment trust

206.7

4.1

202.6

Public bonds

93.2

24.9

68.3

Insurance

778.1

37.6

740.5

(Reference) Daishi Hokuetsu

Securities Co., Ltd.

539.4

19.5

519.9

(Reference)

As of March 31, 2025

1,031.6

194.0

72.6

764.9

505.9