Nov 10, 2023

Mebuki Financial Group, Inc.

Financial Results for the First Half of Fiscal Year 2023, Ending March 31, 2024

Stock Exchange Listing:

Tokyo (code: 7167)

URL:

https://www.mebuki-fg.co.jp/

Representative:

Tetsuya Akino, President

For Inquiry:

Shinichi Onose, General Manager of Corporate Planning Dept.

Filing date of Financial Statements:

November 22, 2023 (scheduled)

Payment date of cash dividends:

December 4, 2023 (scheduled)

(Japanese yen amounts of less than 1 million and the first decimal place have been rounded down.)

1. Financial Highlights (from April 1, 2023 to September 30, 2023)

(1)Consolidated Operating Results

(%: Changes from corresponding period of the previous fiscal year)

Ordinary Income

Ordinary Profit

Net income attributable

to owners of the parent

First Half

¥Million

¥Million

¥Million

Ended September 30, 2023

154,596

(8.9)

33,534

(13.2)

23,530

(12.6)

Ended September 30, 2022

169,854

26.7

38,670

5.4

26,941

9.0

(Note) Comprehensive Income

First half of FY2023: ¥20,565 million [-%]

First half of FY2022: ¥(69,786) million [-%]

Net Income per

Net Income per

Share

Share (Diluted)

First Half

¥

¥

Ended September 30, 2023

22.25

22.25

Ended September 30, 2022

24.94

24.93

(2)Consolidated Financial Conditions

Total Assets

Net Assets

Capital Assets to

Total Assets

First Half

¥Million

Ended September 30, 2023

21,124,604

909,611

4.3

Fiscal year 2022

21,387,481

904,779

4.2

(Reference) Capital assets

First half of FY2023: ¥909,537million

Fiscal Year 2022: ¥904,685 million

(Note) "Capital assets to total assets" represents ("Net assets"-"Equitywarrants"-"Non-controlling interest") / "Total

assets" at the end of each period.

The ratio above is not the one based on the regulation of Capital Adequacy Ratio.

2. Cash Dividends for Shareholders

Cash Dividends per Share

End of 1Q

End of 2Q

End of 3Q

End of FY

Annual

¥

¥

¥

¥

¥

Fiscal year 2022

5.50

5.50

11.00

Fiscal year 2023

6.00

Fiscal year 2023 (Forecast)

6.00

12.00

(Note) Revisions of released cash dividend forecasts : Yes

For details, please refer to "Announcement regarding change of the shareholder return policy" and "Cash dividends (Interim dividends)

and revision to the year-end and annual dividends forecast" released today (on Nov.10,2023).

3. Consolidated Earnings Forecasts for Fiscal Year 2023, ending March 31, 2024

(%: Changes from the corresponding period of the previous fiscal year)

Ordinary Profit

Net income attributable

Net Income per Share

to owners of the parent

¥Million

¥Million

¥

Fiscal Year

57,500

40,000

38.39

Ending March 31, 2024

23.3

24.3

(Note) Revisions of released earnings forecasts : No

*Notes

  1. Material changes in consolidated subsidiaries during the period (changes in specific subsidiaries accompanied by changes in scope of consolidation): No
  2. Changes in accounting principles, accounting estimates and restatement

Changes in accounting principles in accordance with changes in accounting standard, etc.:

No

Other changes in accounting principles:

No

Changes in accounting estimates:

No

Restatement:

No

(3) Number of issued shares (common stock)

  • Number of issued shares (including treasury stock):

September 30, 2023

1,089,055,218 shares

March 31, 2023

1,089,055,218 shares

Number of treasury stock:

September 30, 2023

50,544,728 shares

March 31, 2023

24,621,524 shares

Average number of shares:

For the six months ended September 30, 2023

1,057,339,106 shares

For the six months ended September 30, 2022

1,080,090,109 shares

  • This report is not subject to the interim audit procedure based on the Financial Instrument and Exchange Law.
  • Notes for using forecasts information ,etc

The above forecasts are based on information, which is presently available and certain assumptions which are considered to be reasonable. Actual results may differ from those forecasts depending on various future factors.

Financial Results for the First Half of Fiscal Year 2023, Ending March 31, 2024

------------------------------------------- Contents -------------------------------------------

  • Consolidated Interim Financial Information

1.

Consolidated Interim Balance Sheet

1

2.

Consolidated

Interim Statement of Income and Consolidated Interim Statement of Comprehensive Income

3

3.

Consolidated

Interim Statement of Changes in Shareholders' Equity

5

4.

Note for Assumptions of Going Concern

7

5.

Changes in Accounting Policies and Estimates and Modified Restatement

7

6.

Subsequent Events

7

ReferenceNon-consolidated Financial Information of the main consolidated subsidiaries

1.

Non-consolidated Financial Information of The Joyo Bank, Ltd.

8

2.

Non-consolidated Financial Information of The Ashikaga Bank, Ltd.

12

  • Financial Data for the First Half of Fiscal Year 2023

1.

Income Status

16

2.

Net Business Income

20

3.

Interest Rate Spread

20

4.

Return on Equity

21

5.

Gains and Losses on Securities

21

6Valuation Gains (Losses) on Securities

22

7.

Capital Adequacy Ratio (Domestic standard)

23

  • Status of Loans

1.

Status of Disclosed Claims under the Financial Revitalization Law and Risk-monitored Loans

24

2.

Allowance for Loan Losses

25

3.

Status of Coverage on Disclosed Claims under the Financial Revitalization Law

26

4. Comparison between Self-assessment, Disclosed Claims under the Financial Revitalization Law and Risk- 27 monitored Loans

5.

Loans Portfolio, etc.

29

6.

Outstanding Balance of Deposits and Loans Non-consolidated

32

  • Consolidated Interim Financial Information 1. Consolidated Interim Balance Sheet

(Millions of yen

Item

(Japanese)

As of March 31,

As of Sep. 30,

2023

2023

Assets

(資産の部)

Cash and due from banks

4,818,749

4,339,073

Call loans and bills bought

コ ー ル ロ ー ン 及 び 買 入 手 形

24,115

116,312

Monetary claims bought

10,341

9,166

Trading assets

3,962

4,936

Money held in trust

3,010

2,825

Securities

3,662,309

3,639,952

Loans and bills discounted

12,436,196

12,557,123

Foreign exchanges

17,216

13,694

Lease receivable and investments in lease

リ ー ス 債 権 及 び リ ー ス 投 資 資 産

60,454

60,580

Other assets

247,636

267,870

Tangible fixed assets

101,567

101,898

Intangible fixed assets

13,523

13,971

Asset for retirement benefits

退

40,791

43,425

Deferred tax assets

20,027

20,721

Customers' liabilities for acceptances and guarantees

19,448

20,052

Allowance for loan losses

(91,859)

(86,992)

Reserve for devaluation of investment securities

(8)

(8)

Total Assets

21,387,481

21,124,604

Liabilities

(負債の部)

Deposits

17,137,285

17,086,751

Negotiable certificates of deposit

371,289

428,128

Call money and bills sold

コ ー ル マ ネ ー 及 び 売 渡 手 形

555,552

277,715

Payables under repurchase agreements

112,902

174,137

Payables under securities lending transactions

券 貸 借 取 引

受 入 担 保 金

111,887

89,085

Trading liabilities

1,122

2,155

Borrowed money

2,000,858

1,925,651

Foreign Exchanges

8,350

1,491

Due to trust account

2,983

3,101

Other liabilities

147,695

194,267

Provision for directors' bonuses

183

Provision for directors' retirement benefits

退

29

25

Provision for reimbursement of deposits

眠 預 金 払

損 失 引 当 金

1,954

1,860

Provision for contingent loss

2,103

1,642

Provision for point card certificates

564

520

Provision for loss on interest repayment

4

4

Reserves under special laws

法 上

の 引

2

2

Deferred tax liabilities

0

0

Deferred tax liabilities for land revaluation

再 評 価 に 係 る 繰 延 税 金 負 債

7,929

7,923

Negative goodwill

553

474

Acceptances and guarantees

19,448

20,052

Total liabilities

20,482,702

20,214,992

- 1 -

Item

(Japanese)

As of March 31,

As of Sep. 30,

2023

2023

Net Assets

(純資産の部)

Capital stock

Capital surplus

Retained earnings

Treasury stock

Total shareholders' equity

Unrealized gains on available-for-sale securities

そ の 他 有 価 証 券 評 価 差 額 金

Deferred gains (losses) on hedges

Land revaluation surplus

価 差

Defined retirement benefit plans

退 職 給 付 に 係 る 調 整 累 計 額

Total accumulated other comprehensive income

そ の 他 の 包 括 利 益 累 計 額 合 計

Equity warrants

Non-controlling interest

Total net assets

Total liabilities and net assets

債 及 び

純 資

産 の 部

合 計

(Note) Figures are rounded down to the nearest million.

117,495

117,495

125,705

125,720

622,845

640,534

(7,181)

(17,056)

858,864

866,693

18,692

14,362

7,435

9,198

12,088

12,076

7,604

7,205

45,821

42,843

62

43

31

31

904,779

909,611

21,387,481

21,124,604

- 2 -

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

(1)Consolidated Interim Statement of Income

(Millions of yen

For the six months For the six months

Item

(Japanese)

ended

ended

Sep.30,2022

Sep.30,2023

Ordinary income

169,854

154,596

Interest income

83,979

89,246

Interest on loans and discounts

(

)

53,816

58,225

Interest and dividends on securities

( う ち 有 価 証 券 利 息 配 当 金 )

26,998

28,751

Trust fees

13

14

Fees and commissions

27,668

30,622

Trading income

1,497

279

Other ordinary income

12,210

6,021

Other income

44,483

28,412

Ordinary expenses

131,183

121,062

Interest expenses

調

6,551

19,336

Interest on deposits

(

)

999

1,684

Fees and commissions payments

6,512

7,509

Other business expenses

40,300

20,924

General and administrative expenses

53,814

53,861

Other operating expenses

24,005

19,431

Ordinary profit

38,670

33,534

Extraordinary income

217

95

Gain on dispositions of fixed assets

217

95

Extraordinary losses

329

116

Loss on disposal of non-current assets

229

94

Impairment loss

100

22

Income before income taxes

税 金 等 調 整 前 中 間 純 利 益

38,557

33,512

Income taxes-current

法 人 税 、 住 民 税 及 び 事 業 税

10,741

9,184

Income taxes-deferred

調

875

797

Total income taxes

11,616

9,982

Net income

26,941

23,530

Net income (loss) attributable to non-controlling interest

非 支 配 株 主 に 帰 属 す る 中 間 純 損 失 ( △ )

(0)

(0)

Net income attributable to owners of the parent

親 会 社 株 主 に 帰 属 す る 中 間 純 利 益

26,941

23,530

- 3 -

(2)Consolidated Interim Statement of Comprehensive Income

(Millions of yen

For the six months For the six months

Item

(Japanese)

ended

ended

Sep.30,2022

Sep.30,2023

Net income

26,941

23,530

Other comprehensive income

(96,727)

(2,965)

Unrealized gains on available-for-sale securities

そ の 他 有 価 証 券 評 価 差 額 金

(100,328)

(4,330)

Deferred gains (losses) on hedges

3,738

1,763

Defined retirement benefit plans

退

職 給 付

に 係

る 調 整

(138)

(398)

Comprehensive income

(69,786)

20,565

( Breakdown)

(

)

Comprehensive income attributable to owners of the parent

親 会 社 株 主 に 係 る 中 間 包 括 利 益

(69,785)

20,565

Comprehensive income attributable to non-controlling interests

非 支 配 株 主 に 係 る 中 間 包 括 利 益

(0)

(0)

- 4 -

3. Consolidated Interim Statement of Changes in Shareholders' Equity

First Half of FY 2022 (ended September 30, 2022)

(Millions of yen

Shareholders' equity

Capital

Capital

Retained

Treasury

Total

shareholders'

stock

surplus

earnings

stock

equity

株主資本

資本金

資本剰余金

利益剰余金

自己株式

株主資本合計

Balance at the beginning of current

117,495

125,692

602,694

(2,357)

843,524

period

Changes of items during the period

Cash dividends

(5,938)

(5,938)

Net income attributable to owners of

親 会 社 株 主 に 帰 属 す る

26,941

26,941

the parent

Purchase of treasury stock

(0)

(0)

Disposal of treasury stock

13

176

189

Transfer from land revaluation

土 地 再 評 価 差 額 金

10

10

surplus

Net changes except for shareholders'

株 主 資 本 以 外 の 項 目 の

equity during the period

当 中 間 期 変 動 額 ( 純 額 )

Total changes during the period

13

21,013

176

21,202

Balance at the end of current period

117,495

125,705

623,707

(2,181)

864,727

Accumulated other comprehensive income

Unrealized

Deferred

Defined

Total

Non-

Total

gains on

Land

accumulated

Equity

gains

retirement

controlling

net

available-

revaluation

other

warrants

( losses ) on

benefit

interest

assets

for-sale

hedges

surplus

plans

comprehensive

securities

income

その他の包括利益累計額

新株

非支配株主

純資産

その他有価

繰延ヘッジ

土地再評価

退職給付に

その他の包括

予約権

持分

合計

証券評価

係る調整

利益累計額

損益

差額金

差額金

累計額

合計

Balance at the beginning of current

91,550

6,734

11,944

5,177

115,407

130

959,063

period

Changes of items during the period

Cash dividends

(5,938)

Net income attributable to owners of

親 会 社 株 主 に 帰 属 す る

26,941

the parent

Purchase of treasury stock

(0)

Disposal of treasury stock

189

Transfer from land revaluation

土 地 再 評 価 差 額 金

10

surplus

Net changes except for shareholders'

株 主 資 本 以 外 の 項 目 の

(100,328)

3,738

(10)

(138)

(96,737)

(68)

31

(96,774)

equity during the period

当 中 間 期 変 動 額 ( 純 額 )

Total changes during the period

(100,328)

3,738

(10)

(138)

(96,737)

(68)

31

(75,572)

Balance at the end of current period

(8,778)

10,473

11,934

5,039

18,669

62

31

883,490

- 5 -

First Half of FY 2023 (ended September 30, 2023)

(Millions of yen

Shareholders' equity

Capital

Capital

Retained

Treasury

Total

shareholders'

stock

surplus

earnings

stock

equity

株主資本

資本金

資本剰余金

利益剰余金

自己株式

株主資本合計

Balance at the beginning of current

117,495

125,705

622,845

(7,181)

858,864

period

Changes of items during the period

Cash dividends

(5,854)

(5,854)

Net income attributable to owners of

親 会 社 株 主 に 帰 属 す る

23,530

23,530

the parent

Purchase of treasury stock

(10,000)

(10,000)

Disposal of treasury stock

15

125

140

Transfer from land revaluation

土 地 再 評 価 差 額 金

12

12

surplus

Net changes except for shareholders'

株 主 資 本 以 外 の 項 目 の

equity during the period

当 期 変 動 額 ( 純 額 )

Total changes of items during the

15

17,688

(9,874)

7,828

period

Balance at the end of current period

117,495

125,720

640,534

(17,056)

866,693

Accumulated other comprehensive income

Unrealized

Deferred

Defined

Total

Non-

Total

gains on

Land

accumulated

Equity

gains

retirement

controlling

net

available-

revaluation

other

warrants

( losses ) on

benefit

interest

assets

for-sale

hedges

surplus

plans

comprehensive

securities

income

その他の包括利益累計額

新株

非支配株主

純資産

その他有価

繰延ヘッジ

土地再評価

退職給付に

その他の包括

予約権

持分

合計

証券評価

係る調整

利益累計額

損益

差額金

差額金

累計額

合計

Balance at the beginning of current

18,692

7,435

12,088

7,604

45,821

62

31

904,779

period

Changes of items during the period

Cash dividends

(5,854)

Net income attributable to owners of

親 会 社 株 主 に 帰 属 す る

23,530

the parent

Purchase of treasury stock

(10,000)

Disposal of treasury stock

140

Transfer from land revaluation

土 地 再 評 価 差 額 金

12

surplus

Net changes except for shareholders'

株 主 資 本 以 外 の 項 目 の

(4,330)

1,763

(12)

(398)

(2,977)

(19)

(0)

(2,996)

equity during the period

当 期 変 動 額 ( 純 額 )

Total changes of items during the

(4,330)

1,763

(12)

(398)

(2,977)

(19)

(0)

4,832

period

Balance at the end of current period

14,362

9,198

12,076

7,205

42,843

43

31

909,611

- 6 -

  1. Note for Assumption of Going Concern
    Not applicable.
  2. Changes in Accounting Policies and Estimates and Modified Restatement
    Not applicable.

(Additional Information)

In determining the classification of borrowers, we consider the projections for changes in the performance of the borrowers that are expected to be affected by changes in the financial and economic environment, including resource prices, commodity prices, and foreign exchange rates, as well as the impact of COVID-19.

However, COVID-19 has been reclassified to "Category 5",which has no special restrictions, and the impacts of COVID-19 on the projections for changes in the performance of the borrowers is shrinking. The impact of that uncertainty on the consolidated interim financial statements has also been reduced.

Based on the assumption above, we estimate allowance for loan losses for the first half of fiscal year 2023.

6. Subsequent Events (Acquisition of treasury stock)

At the board of directors' meeting held on November 10, 2023, we resolved to acquire treasury stock for the purpose of enhancement of shareholder returns and improving capital efficiency, pursuant to the provisions of the articles of incorporation in accordance with the provision of Article 459, Paragraph 1, of the Companies Act.

Class of shares to be acquired

Common stock

Total number of shares to be acquired

30,000,000 shares (upper limit)

(2.88% of total number of shares issued (excluding treasury stock))

Total acquisition cost

10,000 million yen (upper limit)

Period of acquisition

From November 13, 2023, to March 22, 2024

Method of acquisition

Market purchases on the Tokyo Stock Exchange

- 7 -

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Mebuki Financial Group Inc. published this content on 10 November 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 14 November 2023 15:12:06 UTC.