Tokio Marine Holdings, Inc. TSE:8766

Tokio Marine : Financial document (2Q FY2025 Summary Report e)

Published

Source: MarketScreener

Note: This document has been translated from 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.

Summary of Consolidated Business Results of Tokio Marine Holdings, Inc. under Japanese GAAP for the six months ended September 30, 2025


November 19, 2025

Company Name: Tokio Marine Holdings, Inc. (the "Company") Stock Exchange Listing: Tokyo Securities Code Number: 8766

(URL: https://www.tokiomarinehd.com/en/) Representative: Masahiro Koike, President

Contact: Toshihiro Yahata, Global Communications Dept. (Tel: +81-3-6704-4268) Scheduled date to file semi-annual securities report: November 19, 2025 Scheduled date to commence dividend payments: December 12, 2025 Supplementary information for financial statements: Available

IR Conference Call: To be held for institutional investors and analysts

(Note) All amounts are rounded down and all percentages are rounded.

  1. Consolidated Business Results for the six months ended September 30, 2025 (April 1, 2025 to September 30, 2025)

    1. Consolidated Results of Operations

      (Note) Percentages represent changes from the same period in the previous fiscal year.

      Ordinary income

      Ordinary profit

      Net income attributable to owners of the parent

      million yen

      %

      million yen

      %

      million yen

      %

      Six months ended September 30, 2025

      4,367,813

      0.6

      880,281

      (6.1)

      686,835

      (0.2)

      Six months ended September 30, 2024

      4,342,147

      16.0

      937,946

      239.9

      688,500

      235.8

      (Note) Comprehensive income:

      Six months ended September 30, 2025

      214,795 million yen

      (49.2) %

      Six months ended September 30, 2024

      422,819 million yen

      - %

      Net income per share - Basic

      Net income per share - Diluted

      yen

      yen

      Six months ended September 30, 2025

      359.12

      -

      Six months ended September 30, 2024

      351.38

      -

    2. Consolidated Financial Conditions

    Total assets

    Net assets

    Ratio of equity capital to total assets

    million yen

    million yen

    %

    As of September 30, 2025

    30,880,533

    5,025,075

    16.3

    As of March 31, 2025

    31,237,340

    5,103,545

    16.3

    (Reference) Equity capital:

    As of September 30, 2025 5,018,484 million yen

    As of March 31, 2025 5,076,843 million yen

  2. Dividends

    Cash dividends per share

    First quarter

    Second quarter

    Third quarter

    Year-end

    Annual total

    yen

    yen

    yen

    yen

    yen

    Fiscal year 2024

    -

    81.00

    -

    91.00

    172.00

    Fiscal year 2025

    -

    105.50

    Fiscal year 2025 (Forecast)

    -

    105.50

    211.00

    (Note) Revision to the latest dividend forecast: Yes

  3. Consolidated Business Forecasts for the fiscal year 2025 (April 1, 2025 to March 31, 2026)

    (Note) Percentages represent changes from the previous fiscal year.

    Ordinary profit

    Net income attributable to owners of the parent

    Net income per share - Basic

    Fiscal year 2025

    million yen

    1,230,000

    %

    (15.8)

    million yen

    910,000

    %

    (13.8)

    yen

    476.96

    (Note) Revision to the latest Consolidated Business Forecasts: Yes

    *Notes

    1. Significant changes in the scope of consolidation during the period: None

    2. Changes in accounting policies, changes in accounting estimates, and retrospective restatements

      1. Changes in accounting policies to reflect amendments of accounting standards: None

      2. Changes in accounting policies other than (a): None

      3. Changes in accounting estimates: None

      4. Retrospective restatements: None

    3. Number of shares issued (common stock)

      1. Total number of shares issued including treasury stock

        As of September 30, 2025 1,934,000,000 shares

        As of March 31, 2025 1,934,000,000 shares

      2. Number of treasury stock held

        As of September 30, 2025 30,690,668 shares

        As of March 31, 2025 11,150,271 shares

      3. Average number of shares outstanding

During the six months ended September 30, 2025 1,912,518,893 shares During the six months ended September 30, 2024 1,959,411,021 shares

*"Summary of Consolidated Business Results" is outside the scope of interim external audit.

*Notes concerning the business forecasts and other items

Business forecasts are prepared based on business results for previous years, information available to the Company as of the release date of this document and certain assumptions. Actual results may significantly differ affected by various factors.

Contents of Appendix
  1. Overview of Business Results 2

    1. Consolidated Financial Conditions and Results of Operations 2

    2. Consolidated Business Forecasts 2

  2. Consolidated Financial Statements and Major Notes 3

    1. Consolidated Balance Sheet 3

    2. Consolidated Statement of Income and Consolidated Statement of Comprehensive Income 4

    3. Consolidated Statement of Changes in Shareholders' Equity 6

    4. Notes to Consolidated Financial Statements 8

    Notes regarding going concern assumption 8

    Notes to Segment Information 8

  3. Others 9

  1. Summary of Consolidated Business Results 9

  2. Premiums written and claims paid by lines of business 10

  3. Securities 11

  1. Overview of Business Results
    1. Consolidated Financial Conditions and Results of Operations

      During the six months ended September 30, 2025, the world economy experienced a more moderate pace of recovery as a whole. As the negative impact of U.S. trade policies remained limited, the U.S. economy maintained solid underlying strength, mainly supported by personal consumption against a backdrop of rising stock prices and other factors. In contrast, the Chinese economy saw a slight slowdown, particularly in domestic demand, due to the fading impacts of government support measures. In Europe, economic activity weakened as a reaction to last-minute demand ahead of the implementation of U.S. trade policies. The Japanese economy continued to show weakness in domestic demand against a backdrop of price inflation and other factors, and its pace of recovery remained moderate. In addition, the environment surrounding the Tokio Marine Group, which includes the intensification of disasters caused by climate change, the increasingly uncertain political and social conditions in many countries, and geopolitical risks, is becoming even more complex.

      Under these circumstances, as a result of our efforts to expand our domestic and overseas business, which is centered on non-life insurance and life insurance, our consolidated results of operations for the six months ended September 30, 2025 were as follows:

      As of September 30, 2025, consolidated total assets were 30,880.5 billion yen, an decrease of 356.8 billion yen from that as of March 31, 2025.

      Ordinary income increased by 25.6 billion yen to 4,367.8 billion yen from the same period of the previous year, the main components of which were Underwriting income of 3,081.7 billion yen and Investment income of 1,121.9 billion yen. Ordinary expenses increased by 83.3 billion yen to 3,487.5 billion yen from the same period of the previous year, the main components of which were Underwriting expenses of 2,606.5 billion yen, Investment expenses of 100.3 billion yen, and Operating and general administrative expenses of 761.7 billion yen.

      As a result, Ordinary profit decreased by 57.6 billion yen to 880.2 billion yen from the same period of the previous year.

      Net income attributable to owners of the parent, composed of Ordinary profit plus Extraordinary gains minus Extraordinary losses and Total income taxes, decreased by 1.6 billion yen to 686.8 billion yen from the same period of the previous year.

      Results by our reportable segments are as follows:

      In the Domestic non-life insurance business, Ordinary income decreased by 3.2 billion yen to 2,071.4 billion yen from the same period of the previous year. Ordinary profit decreased by 21.0 billion yen to 601.0 billion yen from the same period of the previous year.

      In the Domestic life insurance business, Ordinary income increased by 28.4 billion yen to 278.8 billion yen from the same period of the previous year. Ordinary profit increased by 28.2 billion yen to 49.7 billion yen from the same period of the previous year.

      In the International insurance business, Ordinary income decreased by 94.8 billion yen to 2,090.7 billion yen from the same period of the previous year. Ordinary profit decreased by 65.7 billion yen to 224.4 billion yen from the same period of the previous year.

    2. Consolidated Business Forecasts

      The Company has revised its consolidated business forecasts for the fiscal year 2025. The revised consolidated business forecasts are 1,230.0 billion yen for Ordinary profit and 910.0 billion yen for Net income attributable to owners of the parent. The forecasts are based on the following assumptions:

      • Net premiums written and Life insurance premiums are projected to be 5,430.0 billion yen and 890.0 billion yen respectively.

      • Net incurred losses related to natural catastrophes occurring during the period are projected to be 106.0 billion yen in Japan and

        93.0 billion yen outside Japan.

        • Sales of business-related equities are projected to be 660.0 billion yen.

        • The Company assumes there will be no significant changes in interest rates, stock market conditions and currency exchange rates from those as of September 30, 2025.

        The above forecasts are prepared based on business results for previous years, information available to the Company as of the release date of this document and certain assumptions. Actual results may significantly differ affected by various factors.

  2. Consolidated Financial Statements and Major Notes
    1. Consolidated Balance Sheet

      (Yen in millions)

      As of March 31, 2025

      As of September 30, 2025

      Assets

      Cash and bank deposits

      Receivables under resale agreements Monetary receivables bought Money trusts

      Securities Loans

      Tangible fixed assets Intangible fixed assets Other assets

      Net defined benefit assets Deferred tax assets

      Customers' liabilities under acceptances and guarantees

      Allowance for doubtful accounts

      1,071,138

      299,812

      3,051,927

      7

      19,262,988

      3,140,328

      562,056

      1,158,132

      2,578,281

      16,967

      112,395

      1,528

      (18,225)

      1,007,767

      -4,365,226

      310

      18,034,715

      2,906,331

      624,262

      1,036,468

      2,683,892

      17,502

      219,676

      1,410

      (17,030)

      Total assets

      31,237,340

      30,880,533

      Liabilities

      Insurance liabilities Outstanding claims Underwriting reserves

      Corporate bonds Other liabilities

      Net defined benefit liabilities Provision for employees' bonus Provision for share awards Reserves under special laws

      Reserve for price fluctuation Deferred tax liabilities Negative goodwill

      Acceptances and guarantees

      23,178,787

      5,411,597

      17,767,189

      227,246

      2,101,900

      223,866

      140,268

      3,622

      150,455

      150,455

      103,089

      3,030

      1,528

      22,923,014

      5,241,142

      17,681,872

      224,956

      2,134,421

      217,680

      100,310

      3,283

      154,885

      154,885

      93,368

      2,126

      1,410

      Total liabilities

      26,133,794

      25,855,457

      Net assets Shareholders' equity

      Share capital Retained earnings

      Treasury stock

      150,000

      2,925,599

      (53,643)

      150,000

      3,448,061

      (174,406)

      Total shareholders' equity

      3,021,956

      3,423,655

      Accumulated other comprehensive income

      Unrealized gains (losses) on available-for-sale securities Deferred gains (losses) on hedge transactions

      Foreign currency translation adjustments Remeasurements of defined benefit plans

      Unrealized gains (losses) on insurance liability of overseas subsidiaries

      868,953

      (9,826)

      1,186,812

      8,604

      343

      773,350

      (10,684)

      824,961

      8,707

      (1,506)

      Total accumulated other comprehensive income

      2,054,886

      1,594,828

      Non-controlling interests

      26,702

      6,591

      Total net assets

      5,103,545

      5,025,075

      Total liabilities and net assets

      31,237,340

      30,880,533

    2. Consolidated Statement of Income and Consolidated Statement of Comprehensive Income (Consolidated Statement of Income)

      (Yen in millions)

      Six months ended September 30, 2024

      (April 1, 2024 to

      September 30, 2024)

      Six months ended September 30, 2025

      (April 1, 2025 to

      September 30, 2025)

      Ordinary income

      4,342,147

      4,367,813

      Underwriting income

      3,118,772

      3,081,712

      Net premiums written

      2,697,943

      2,685,894

      Deposit premiums from policyholders

      23,145

      32,540

      Investment income on deposit premiums

      14,999

      15,102

      Life insurance premiums

      380,635

      336,166

      Investment income

      1,133,474

      1,121,959

      Interest and dividends

      502,870

      461,665

      Gains on money trusts

      0

      2

      Gains on trading securities

      70,546

      32,165

      Gains on sales of securities

      563,829

      553,875

      Gains on redemption of securities

      1,269

      1,063

      Investment gains on separate accounts

      6,744

      57,771

      Transfer of investment income on deposit premiums

      (14,999)

      (15,102)

      Other ordinary income

      89,900

      164,141

      Amortization of negative goodwill

      903

      903

      Equity in earnings of affiliates

      3,192

      7,731

      Ordinary expenses

      3,404,201

      3,487,532

      Underwriting expenses

      2,534,860

      2,606,581

      Net claims paid

      1,355,046

      1,368,608

      Loss adjustment expenses

      97,623

      96,868

      Agency commissions and brokerage

      518,691

      516,440

      Maturity refunds to policyholders

      62,247

      61,021

      Dividends to policyholders

      1

      0

      Life insurance claims

      331,138

      321,428

      Provision for outstanding claims

      92,930

      118,942

      Provision for underwriting reserves

      73,339

      121,255

      Investment expenses

      156,087

      100,386

      Losses on sales of securities

      62,102

      81,507

      Impairment losses on securities

      661

      278

      Losses on redemption of securities

      887

      1,726

      Losses on derivatives

      45,315

      7,458

      Operating and general administrative expenses

      694,792

      761,778

      Other ordinary expenses

      18,461

      18,785

      Interest expenses

      14,364

      10,537

      Increase in allowance for doubtful accounts

      -

      636

      Losses on bad debts

      98

      135

      Ordinary profit

      937,946

      880,281

      (Yen in millions)

      Six months ended September 30, 2024

      (April 1, 2024 to

      September 30, 2024)

      Six months ended September 30, 2025

      (April 1, 2025 to

      September 30, 2025)

      Extraordinary gains

      159

      5,529

      Gains on disposal of fixed assets

      159

      5,529

      Extraordinary losses

      8,197

      7,511

      Losses on disposal of fixed assets

      2,925

      1,680

      Impairment losses on fixed assets

      1,579

      1,140

      Provision for reserves under special laws

      3,691

      4,429

      Provision for reserve for price fluctuation

      3,691

      4,429

      Other extraordinary losses

      -

      261

      Income before income taxes and non-controlling interests

      929,908

      878,299

      Income taxes - current

      245,356

      241,641

      Income taxes - deferred

      (106)

      (36,495)

      Total income taxes

      245,250

      205,145

      Net income

      684,658

      673,153

      Net income (loss) attributable to non-controlling interests

      (3,841)

      (13,681)

      Net income attributable to owners of the parent

      688,500

      686,835

      (Consolidated Statement of Comprehensive Income)

      (Yen in millions)

      Six months ended September 30, 2024

      (April 1, 2024 to

      September 30, 2024)

      Six months ended September 30, 2025

      (April 1, 2025 to

      September 30, 2025)

      Net income

      684,658

      673,153

      Other comprehensive income

      Unrealized gains (losses) on available-for-sale securities

      (830,654)

      (93,143)

      Deferred gains (losses) on hedge transactions

      253

      (858)

      Foreign currency translation adjustments

      566,883

      (360,235)

      Remeasurements of defined benefit plans

      236

      98

      Unrealized gains (losses) on insurance liability of overseas subsidiaries

      471

      (1,860)

      Share of other comprehensive income of affiliates accounted for by the equity method

      971

      (2,358)

      Total other comprehensive income

      (261,838)

      (458,358)

      Total comprehensive income

      422,819

      214,795

      Comprehensive income attributable to:

      Owners of the parent

      424,677

      226,777

      Non-controlling interests

      (1,858)

      (11,981)

    3. Consolidated Statement of Changes in Shareholders' Equity

      Six months ended September 30, 2024 (April 1, 2024 to September 30, 2024)

      (Yen in millions)

      Shareholders' equity

      Share capital

      Retained earnings

      Treasury stock

      Total shareholders' equity

      Beginning balance

      150,000

      2,378,790

      (14,167)

      2,514,622

      Changes during the six months

      Dividends

      (123,409)

      (123,409)

      Net income attributable to

      owners of the parent

      688,500

      688,500

      Purchases of treasury stock

      (121,477)

      (121,477)

      Disposal of treasury stock

      (87)

      669

      582

      Changes in equity resulted

      from increase in capital of consolidated subsidiaries

      982

      982

      Others

      567

      567

      Net changes in items other

      than shareholders' equity

      Total changes during the six

      months

      -

      566,553

      (120,807)

      445,746

      Ending balance

      150,000

      2,945,343

      (134,974)

      2,960,368

      Accumulated other comprehensive income

      Stock acquisition rights

      Non-controlling interests

      Total net assets

      Unrealized gains (losses) on

      available-for-sale securities

      Deferred gains (losses) on hedge transactions

      Foreign currency translation adjustments

      Remeasurements of defined benefit plans

      Unrealized gains (losses) on insurance liability of overseas subsidiaries

      Beginning balance

      1,927,604

      (9,270)

      744,786

      (477)

      (662)

      33

      6,704

      5,183,341

      Changes during the six months

      Dividends

      (123,409)

      Net income attributable to

      owners of the parent

      688,500

      Purchases of treasury stock

      (121,477)

      Disposal of treasury stock

      582

      Changes in equity resulted from increase in capital of

      consolidated subsidiaries

      982

      Others

      567

      Net changes in items other

      than shareholders' equity

      (829,066)

      253

      564,331

      236

      423

      (33)

      (8,341)

      (272,197)

      Total changes during the six

      months

      (829,066)

      253

      564,331

      236

      423

      (33)

      (8,341)

      173,548

      Ending balance

      1,098,537

      (9,017)

      1,309,118

      (241)

      (239)

      -

      (1,637)

      5,356,889

      Six months ended September 30, 2025 (April 1, 2025 to September 30, 2025)

      (Yen in millions)

      Shareholders' equity

      Share capital

      Retained earnings

      Treasury stock

      Total shareholders' equity

      Beginning balance

      150,000

      2,925,599

      (53,643)

      3,021,956

      Changes during the six months

      Dividends

      (175,164)

      (175,164)

      Net income attributable to

      owners of the parent

      686,835

      686,835

      Purchases of treasury stock

      (121,589)

      (121,589)

      Disposal of treasury stock

      0

      826

      826

      Changes in equity resulted from purchase of shares of consolidated subsidiaries

      282

      282

      Others

      10,508

      10,508

      Net changes in items other

      than shareholders' equity

      Total changes during the six

      months

      -

      522,461

      (120,763)

      401,698

      Ending balance

      150,000

      3,448,061

      (174,406)

      3,423,655

      Accumulated other comprehensive income

      Non-controlling interests

      Total net assets

      Unrealized gains (losses) on

      available-for-sale securities

      Deferred gains (losses) on hedge transactions

      Foreign currency translation adjustments

      Remeasurements of defined benefit plans

      Unrealized gains (losses) on insurance liability of overseas subsidiaries

      Beginning balance

      868,953

      (9,826)

      1,186,812

      8,604

      343

      26,702

      5,103,545

      Changes during the six months

      Dividends

      (175,164)

      Net income attributable to

      owners of the parent

      686,835

      Purchases of treasury stock

      (121,589)

      Disposal of treasury stock

      826

      Changes in equity resulted from purchase of shares of consolidated subsidiaries

      282

      Others

      10,508

      Net changes in items other

      than shareholders' equity

      (95,602)

      (858)

      (361,850)

      102

      (1,849)

      (20,111)

      (480,169)

      Total changes during the six

      months

      (95,602)

      (858)

      (361,850)

      102

      (1,849)

      (20,111)

      (78,470)

      Ending balance

      773,350

      (10,684)

      824,961

      8,707

      (1,506)

      6,591

      5,025,075

    4. Notes to Consolidated Financial Statements
    (Notes regarding going concern assumption)

    Not applicable.

    (Notes to Segment Information)

    Ordinary income and profit (loss) by reportable segments

    Six months ended September 30, 2024 (April 1, 2024 to September 30, 2024)

    (Yen in millions)

    Reportable segments

    Adjustments (Note 1)

    Amounts shown on

    the consolidated financial statements (Note 2)

    Domestic non-life insurance business

    Domestic life insurance business

    International insurance business

    Solution and other businesses

    Total

    Ordinary income

    2,074,746

    250,437

    2,185,603

    52,462

    4,563,249

    (221,101)

    4,342,147

    Segment profit (loss)

    622,069

    21,497

    290,161

    4,218

    937,946

    -

    937,946

    Notes: 1. "Adjustments" for Ordinary income of (221,101) million yen includes the elimination of intersegment transactions (23,939) million yen and the transfer of Reversal of underwriting reserves of 194,970 million yen. The transfer is included in Ordinary income of Domestic non-life insurance business segment and Domestic life insurance business segment, while it is included in Provision for underwriting reserves in the consolidated statement of income.

    2. Segment profit (loss) corresponds to Ordinary profit in the consolidated statement of income.

    Six months ended September 30, 2025 (April 1, 2025 to September 30, 2025)

    (Yen in millions)

    Reportable segments

    Adjustments (Note 1)

    Amounts shown on

    the consolidated financial statements (Note 2)

    Domestic non-life insurance business

    Domestic life insurance business

    International insurance business

    Solution and other businesses

    Total

    Ordinary income

    2,071,472

    278,842

    2,090,770

    127,616

    4,568,702

    (200,888)

    4,367,813

    Segment profit (loss)

    601,024

    49,782

    224,436

    5,009

    880,253

    27

    880,281

    Notes: 1. "Adjustments" are as follows:

    1. "Adjustments" for Ordinary income of (200,888) million yen includes the elimination of intersegment transactions (23,996) million yen and the transfer of Reversal of underwriting reserves of 146,956 million yen. The transfer is included in Ordinary income of Domestic life insurance business segment, while it is included in Provision for underwriting reserves in the consolidated statement of income.

    2. "Adjustments" for Segment profit (loss) of 27 million yen is mainly for the elimination of intersegment transactions.

    1. Segment profit (loss) corresponds to Ordinary profit in the consolidated statement of income.

    2. Effective from the current fiscal year, the name of the reportable segment previously presented as "Financial and other businesses" has been changed to "Solution and other businesses". This change pertains solely to the segment name and does not affect the classification or figures of segment information. For consistency, the segment information for the six months ended September 30, 2024 has also been presented using the revised segment name.

  3. Others
  1. Summary of Consolidated Business Results

    (Yen in millions)

    Six months ended September 30, 2024

    (April 1, 2024 to

    September 30, 2024)

    Six months ended September 30, 2025

    (April 1, 2025 to

    September 30, 2025)

    Increase (Decrease)

    Rate of change

    Ordinary income and expenses Underwriting income

    Net premiums written

    Deposit premiums from policyholders Life insurance premiums

    Underwriting expenses

    Net claims paid

    Loss adjustment expenses

    Agency commissions and brokerage Maturity refunds to policyholders Life insurance claims

    Provision for outstanding claims Provision for underwriting reserves

    Investment income

    Interest and dividends Gains on trading securities Gains on sales of securities

    Gains on redemption of securities Investment gains on separate accounts

    Investment expenses

    Losses on sales of securities Impairment losses on securities Losses on redemption of securities Losses on derivatives

    Operating and general administrative expenses Other ordinary income and expenses

    Equity in earnings (losses) of affiliates

    3,118,772

    2,697,943

    23,145

    380,635

    2,534,860

    1,355,046

    97,623

    518,691

    62,247

    331,138

    92,930

    73,339

    1,133,474

    502,870

    70,546

    563,829

    1,269

    6,744

    156,087

    62,102

    661

    887

    45,315

    694,792

    71,439

    3,192

    3,081,712

    2,685,894

    32,540

    336,166

    2,606,581

    1,368,608

    96,868

    516,440

    61,021

    321,428

    118,942

    121,255

    1,121,959

    461,665

    32,165

    553,875

    1,063

    57,771

    100,386

    81,507

    278

    1,726

    7,458

    761,778

    145,356

    7,731

    (37,060)

    (12,049)

    9,395

    (44,468)

    71,721

    13,562

    (755)

    (2,251)

    (1,226)

    (9,710)

    26,011

    47,915

    (11,514)

    (41,205)

    (38,380)

    (9,953)

    (206)

    51,026

    (55,700)

    19,405

    (383)

    839

    (37,857)

    66,986

    73,916

    4,539

    % (1.2)

    (0.4)

    40.6

    (11.7)

    2.8

    1.0

    (0.8)

    (0.4)

    (2.0)

    (2.9)

    28.0

    65.3

    (1.0)

    (8.2)

    (54.4)

    (1.8)

    (16.2)

    756.5

    (35.7)

    31.2

    (58.0)

    94.6

    (83.5)

    9.6

    103.5

    142.2

    Ordinary profit

    937,946

    880,281

    (57,665)

    (6.1)

    Extraordinary gains and losses Extraordinary gains

    Extraordinary losses

    159

    8,197

    5,529

    7,511

    5,370

    (685)

    3,375.0

    (8.4)

    Extraordinary gains (losses)

    (8,038)

    (1,981)

    6,056

    -

    Income before income taxes and non-controlling

    interests

    929,908

    878,299

    (51,609)

    (5.5)

    Income taxes - current

    Income taxes - deferred

    245,356

    (106)

    241,641

    (36,495)

    (3,715)

    (36,389)

    (1.5)

    -

    Total income taxes

    245,250

    205,145

    (40,105)

    (16.4)

    Net income

    684,658

    673,153

    (11,504)

    (1.7)

    Net income (loss) attributable to non-controlling

    interests

    (3,841)

    (13,681)

    (9,840)

    -

    Net income attributable to owners of the parent

    688,500

    686,835

    (1,664)

    (0.2)

  2. Premiums written and claims paid by lines of business

    Direct premiums written including deposit premiums from policyholders

    (Yen in millions)

    Six months ended September 30, 2024

    (April 1, 2024 to September 30, 2024)

    Six months ended September 30, 2025

    (April 1, 2025 to September 30, 2025)

    Amount

    Composition ratio

    Rate of change

    Amount

    Composition ratio

    Rate of change

    Fire and allied lines Hull and cargo Personal accident Voluntary automobile

    Compulsory automobile liability

    Others

    763,946

    138,504

    164,462

    923,904

    99,313

    977,380

    % 24.9

    4.5

    5.4

    30.1

    3.2

    31.9

    % 21.1

    9.1

    (0.2)

    4.9

    (0.5)

    10.0

    774,183

    138,747

    175,981

    950,572

    99,535

    914,404

    % 25.4

    4.5

    5.8

    31.1

    3.3

    29.9

    % 1.3

    0.2

    7.0

    2.9

    0.2

    (6.4)

    Total

    Deposit premiums from policyholders

    3,067,511

    23,145

    100.0

    0.8

    9.9

    (15.5)

    3,053,424

    32,540

    100.0

    1.1

    (0.5)

    40.6

    (Note) Direct premiums written including deposit premiums from policyholders = Gross premiums written - Surrender benefits of direct policies - Other refunds of direct policies (including deposit premiums from policyholders)

    Six months ended September 30, 2024

    (April 1, 2024 to September 30, 2024)

    Six months ended September 30, 2025

    (April 1, 2025 to September 30, 2025)

    Amount

    Composition ratio

    Rate of change

    Amount

    Composition ratio

    Rate of change

    %

    %

    %

    %

    Fire and allied lines

    604,575

    22.4

    27.5

    581,179

    21.6

    (3.9)

    Hull and cargo

    125,818

    4.7

    14.1

    127,808

    4.8

    1.6

    Personal accident

    137,431

    5.1

    3.5

    138,896

    5.2

    1.1

    Voluntary automobile

    912,382

    33.8

    4.1

    941,682

    35.1

    3.2

    Compulsory automobile liability

    100,614

    3.7

    (8.8)

    103,125

    3.8

    2.5

    Others

    817,121

    30.3

    9.5

    793,200

    29.5

    (2.9)

    Total

    2,697,943

    100.0

    10.1

    2,685,894

    100.0

    (0.4)

    Net premiums written

    Net claims paid

    (Yen in millions)

    (Yen in millions)

    Six months ended September 30, 2024

    (April 1, 2024 to September 30, 2024)

    Six months ended September 30, 2025

    (April 1, 2025 to September 30, 2025)

    Amount

    Composition ratio

    Rate of change

    Amount

    Composition ratio

    Rate of change

    %

    %

    %

    %

    Fire and allied lines

    225,375

    16.6

    (5.2)

    252,314

    18.4

    12.0

    Hull and cargo

    46,953

    3.5

    10.3

    59,914

    4.4

    27.6

    Personal accident

    62,775

    4.6

    7.2

    64,763

    4.7

    3.2

    Voluntary automobile

    541,898

    40.0

    10.4

    549,363

    40.1

    1.4

    Compulsory automobile liability

    81,210

    6.0

    0.9

    78,858

    5.8

    (2.9)

    Others

    396,832

    29.3

    18.9

    363,395

    26.6

    (8.4)

    Total

    1,355,046

    100.0

    8.9

    1,368,608

    100.0

    1.0

  3. Securities

    As of March 31, 2025

    As of September 30, 2025

    Carrying amount shown on the consolidated balance sheet

    Fair value

    Unrealized gains (losses)

    Carrying amount shown on the consolidated balance sheet

    Fair value

    Unrealized gains (losses)

    Those with fair value exceeding the

    carrying amount

    Domestic debt securities

    Foreign securities

    443,876

    20,641

    458,193

    20,839

    14,317

    197

    313,769

    25,567

    322,900

    26,044

    9,130

    477

    Subtotal

    464,518

    479,033

    14,514

    339,336

    348,945

    9,608

    Those with fair value not exceeding the

    carrying amount

    Domestic debt securities

    Foreign securities

    2,506,881

    28,964

    1,905,881

    24,925

    (601,000)

    (4,039)

    2,615,460

    20,070

    1,890,256

    15,248

    (725,204)

    (4,822)

    Subtotal

    2,535,846

    1,930,807

    (605,039)

    2,635,531

    1,905,504

    (730,026)

    Total

    3,000,365

    2,409,840

    (590,524)

    2,974,867

    2,254,449

    (720,418)

    1. Bonds held to maturity

      As of March 31, 2025

      As of September 30, 2025

      Carrying amount shown on the consolidated balance sheet

      Fair value

      Unrealized gains (losses)

      Carrying amount shown on the consolidated balance sheet

      Fair value

      Unrealized gains (losses)

      Those with fair value exceeding the

      carrying amount

      Domestic debt securities

      44,799

      45,267

      468

      -

      -

      -

      Subtotal

      44,799

      45,267

      468

      -

      -

      -

      Those with fair value

      not exceeding the carrying amount

      Domestic debt securities

      1,985,819

      1,268,010

      (717,808)

      1,956,958

      1,187,893

      (769,064)

      Subtotal

      1,985,819

      1,268,010

      (717,808)

      1,956,958

      1,187,893

      (769,064)

      Total

      2,030,618

      1,313,278

      (717,339)

      1,956,958

      1,187,893

      (769,064)

    2. Bonds earmarked for underwriting reserves

      As of March 31, 2025

      As of September 30, 2025

      Fair value shown on the consolidated balance sheet

      Cost

      Unrealized gains (losses)

      Fair value shown on the consolidated balance sheet

      Cost

      Unrealized gains (losses)

      Domestic debt securities

      1,593,169

      1,543,581

      49,588

      409,735

      400,696

      9,039

      Those with fair value exceeding the cost

      Domestic equity securities Foreign securities

      Others (Note 2)

      2,097,133

      2,458,071

      1,290,782

      317,983

      2,141,650

      1,241,548

      1,779,150

      316,420

      49,234

      1,759,776

      3,216,333

      1,657,301

      250,235

      2,825,044

      1,596,426

      1,509,541

      391,288

      60,875

      Subtotal

      7,439,157

      5,244,763

      2,194,393

      7,043,146

      5,072,402

      1,970,743

      Domestic debt securities

      1,307,792

      1,378,980

      (71,187)

      1,690,914

      1,792,895

      (101,981)

      Those with fair value not exceeding the cost

      Domestic equity securities Foreign securities

      Others (Note 3)

      7,678

      4,252,586

      1,741,547

      8,271

      4,660,677

      1,868,291

      (593)

      (408,090)

      (126,743)

      596

      3,439,482

      2,675,639

      663

      3,775,571

      2,766,279

      (66)

      (336,089)

      (90,640)

      Subtotal

      7,309,604

      7,916,219

      (606,614)

      7,806,633

      8,335,410

      (528,777)

      Total

      14,748,762

      13,160,983

      1,587,778

      14,849,779

      13,407,813

      1,441,966

    3. Available-for-sale securities

      (Note) 1. Available-for-sale securities without a market price, and investments in partnerships are not included in the table above.

      1. "Others" includes items as follows:

        • Foreign mortgage securities, etc. which are presented as Monetary receivables bought on the consolidated balance sheet As of March 31, 2025: fair value 1,275,976 million yen, cost 1,227,237 million yen, unrealized gains 48,739 million yen

          As of September 30, 2025: fair value 1,640,756 million yen, cost 1,580,565 million yen, unrealized gains 60,191 million yen

      2. "Others" includes items as follows:

        • Negotiable certificates of deposit which are presented as Cash and bank deposits on the consolidated balance sheet As of March 31, 2025: fair value 5,486 million yen, cost 5,486 million yen

          As of September 30, 2025: fair value 2,750 million yen, cost 2,750 million yen

        • Foreign mortgage securities, etc. which are presented as Monetary receivables bought on the consolidated balance sheet

          As of March 31, 2025: fair value 1,734,649 million yen, cost 1,861,282 million yen, unrealized losses (126,633) million yen As of September 30, 2025: fair value 2,670,663 million yen, cost 2,761,099 million yen, unrealized losses (90,435) million yen

          (Yen in millions)

          (Yen in millions)

          (Yen in millions)

    4. Securities on which impairment losses were recognized Impairment losses were recognized as follows:

  • Available-for-sale securities with fair value

    Fiscal year 2024: 4,817 million yen (Domestic equity securities 158 million yen, Foreign securities 618 million yen, Others 4,040 million yen)

    Six months ended September 30, 2025: 3,995 million yen (Foreign securities 278 million yen, Others 3,717 million yen)

  • Available-for-sale securities without a market price, and investments in partnerships Fiscal year 2024: 335 million yen (Domestic equity securities 335 million yen)

Impairment loss on a security with fair value is, in principle, recognized when the fair value is below its cost by 30% or more.