NCBA Group Income Statement

Financials in millions KES. Fiscal year is January - December.

Millions KES. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Interest Income on Loans	81,452	81,765	88,620	77,926	64,112	57,303
Interest Paid on Deposits	22,375	24,053	41,173	30,638	21,726	19,477
Net Interest Income	59,909	57,712	47,447	47,288	42,387	37,825
Net Interest Income Growth (YoY)	21.89%	21.63%	0.34%	11.56%	12.06%	5.04%
Gain (Loss) on Sale of Assets	32.29	32.29	21.28	8.46	14.55	100.12
Gain (Loss) on Sale of Investments	-	-	-367.36	-1,165	-512.59	-853.18
Other Non-Interest Income	14,555	14,088	14,623	15,446	17,986	10,165
Total Non-Interest Income	14,588	14,120	14,277	14,289	17,488	9,412
Non-Interest Income Growth (YoY)	4.72%	-1.09%	-0.09%	-18.29%	85.80%	-3.53%
Revenues Before Loan Losses	74,496	71,832	61,724	61,577	59,874	47,237
Provision for Loan Losses	7,816	6,902	5,046	7,441	12,466	11,211
Revenue	66,680	64,930	56,677	54,136	47,408	36,027
Revenue Growth (YoY)	15.44%	14.56%	4.69%	14.19%	31.59%	40.34%
Salaries and Employee Benefits	17,102	16,601	13,898	12,536	10,184	8,019
Occupancy Expenses	2,874	2,852	2,674	3,158	2,743	3,711
Federal Deposit Insurance	851.96	851.96	842.77	779.45	738.57	-
Amortization of Goodwill & Intangibles	1,180	1,189	1,193	1,174	1,684	795.75
Selling, General & Administrative	10,825	10,769	10,346	8,674	6,913	5,352
Other Non-Interest Expense	5,130	4,868	2,936	2,374	2,664	3,244
Total Non-Interest Expense	37,872	37,040	31,803	28,654	24,723	21,031
EBT Excluding Unusual Items	28,809	27,890	24,874	25,482	22,685	14,995
Other Unusual Items	-318.3	-	266.83	-	-	-
Pretax Income	28,490	27,890	25,141	25,482	22,492	15,035
Income Tax Expense	4,615	4,497	3,275	4,025	8,714	4,811
Earnings From Continuing Operations	23,875	23,394	21,866	21,457	13,778	10,224
Minority Interest in Earnings	6.78	6.78	15.37	-	86.76	75.85
Net Income	23,882	23,400	21,881	21,457	13,865	10,299
Net Income to Common	23,882	23,400	21,881	21,457	13,865	10,299
Net Income Growth	8.25%	6.94%	1.98%	54.76%	34.62%	122.05%
Basic Shares Outstanding	1,648	1,648	1,648	1,648	1,648	1,648
Diluted Shares Outstanding	1,648	1,648	1,648	1,648	1,648	1,648
Shares Change (YoY)	0.02%	-	-	-	-	-
EPS (Basic)	14.49	14.20	13.28	13.02	8.42	6.25
EPS (Diluted)	14.49	14.20	13.28	13.02	8.42	6.25
EPS Growth	8.23%	6.94%	1.98%	54.76%	34.62%	122.05%
Dividend Per Share	-	7.100	5.500	4.750	4.250	3.000
Dividend Growth	-	29.09%	15.79%	11.77%	41.67%	100.00%
Effective Tax Rate	16.20%	16.12%	13.03%	15.80%	38.74%	32.00%