Daiwa Securities Group Inc. (TYO:8601)

Daiwa Securities Group Income Statement

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021	Mar 31, 2020
Interest and Dividend Income	675,415	607,590	332,548	75,978	93,188	258,122
Net Interest Income	214,016	607,590	332,548	75,978	93,188	258,122
Brokerage Commission	364,141	320,045	251,828	274,843	248,739	236,759
Trading & Principal Transactions	111,152	98,160	70,253	101,522	118,895	93,802
Underwriting & Investment Banking Fee	41,224	38,490	28,165	39,210	38,098	29,818
Gain on Sale of Investments (Rev)	7,954	14,381	3,692	6,048	4,808	14
Other Revenue	198,568	198,816	179,604	121,870	72,444	53,772
Revenue Before Loan Losses	937,055	1,277,482	866,090	619,471	576,172	672,287
Provision for Loan Losses	54	15	49	32	281	170
Revenue	937,001	1,277,467	866,041	619,439	575,891	672,117
Revenue Growth (YoY)	-21.87%	47.51%	39.81%	7.56%	-14.32%	-6.72%
Salaries & Employee Benefits	245,058	222,532	199,790	198,790	193,002	184,032
Cost of Services Provided	180,895	166,636	153,425	142,248	135,104	146,426
Other Operating Expenses	107,927	12,881	10,191	10,678	11,493	10,529
Total Operating Expenses	568,658	437,190	397,903	386,527	373,519	371,800
Operating Income	368,343	840,277	468,138	232,912	202,372	300,317
Other Non-Operating Income (Expenses)	-192,947	-670,518	-390,162	-105,195	-99,566	-238,622
EBT Excluding Unusual Items	230,466	174,587	86,930	135,821	115,175	70,281
Gain (Loss) on Sale of Investments	5,209	6,245	5,282	6,784	51,193	17,084
Other Unusual Items	-16,208	-11,867	-7,682	-985	-21,859	-11,287
Pretax Income	230,469	179,996	96,765	141,665	144,566	84,827
Income Tax Expense	56,538	49,561	23,082	37,521	34,915	23,563
Earnings From Continuing Ops.	173,931	130,435	73,683	104,144	109,651	61,264
Minority Interest in Earnings	-9,923	-8,878	-9,808	-9,253	-1,255	-918
Net Income	164,008	121,557	63,875	94,891	108,396	60,346
Net Income to Common	164,008	121,557	63,875	94,891	108,396	60,346
Net Income Growth	65.52%	90.30%	-32.69%	-12.46%	79.62%	-5.43%
Shares Outstanding (Basic)	1,407	1,431	1,467	1,505	1,522	1,543
Shares Outstanding (Diluted)	1,433	1,450	1,475	1,513	1,529	1,550
Shares Change (YoY)	-1.61%	-1.71%	-2.53%	-1.03%	-1.39%	-3.50%
EPS (Basic)	116.59	84.94	43.53	63.06	71.20	39.11
EPS (Diluted)	114.44	83.86	43.31	62.72	70.90	38.92
EPS Growth	68.25%	93.63%	-30.95%	-11.54%	82.17%	-2.01%
Free Cash Flow	-	677,343	-231,447	-416,031	361,650	145,391
Free Cash Flow Per Share	-	467.26	-156.93	-274.96	236.55	93.78
Dividend Per Share	25.000	44.000	23.000	33.000	36.000	20.000
Dividend Growth	-19.35%	91.30%	-30.30%	-8.33%	80.00%	-4.76%
Operating Margin	39.31%	65.78%	54.05%	37.60%	35.14%	44.68%
Profit Margin	17.50%	9.52%	7.38%	15.32%	18.82%	8.98%
Free Cash Flow Margin	-	53.02%	-26.72%	-67.16%	62.80%	21.63%
Effective Tax Rate	24.53%	27.53%	23.85%	26.49%	24.15%	27.78%

Source: S&P Capital IQ. Capital Markets template. Financial Sources.