338.1
Revenue¥B
563.2
551.3
557.6
570.2
573.2
574.3
578.4
592.8
593.3
608.6
377.2
1.21%
0.92%
37
22.16
Revenue growth%
12.34
13.26
13.76
11.56
10.67
9.04
8.17
8.98
7.52
10.44
16.34
8.98
10.56
37
22.52
NIM%
8.76
6.05
7.77
10.71
10.51
10.99
9.40
9.09
10.34
11.72
22.17
10.34
9.87
71
12.19
Effic. R.%
25.00
25.92
26.06
25.73
28.55
27.06
28.57
27.69
27.65
29.69
3.88
27.69
27.35
41
29.90
Net margin%
6.30
5.83
6.55
7.38
9.11
7.15
10.02
10.86
11.73
12.63
22.85
10.86
8.24
41
21.46
P/E ratio (avg)x
17.66
16.47
16.82
15.63
16.30
16.45
17.11
16.29
16.38
15.27
21.62
16.38
16.42
86
33.53
P/TBVx
19.11
18.26
20.55
20.06
18.52
18.97
17.05
16.88
17.27
15.63
37.01
17.05
18.39
57
11.81
P/Bx
39.52
44.87
44.64
48.09
55.54
58.88
57.22
60.57
58.19
66.35
11.73
58.88
56.38
73
377.0
NII¥B
374.7
362.4
368.0
378.6
382.9
382.6
378.8
393.5
391.8
400.9
551.3
0.92%
0.94%
—
28.47
NII grth%
2.03
0.40
2.38
4.26
2.63
3.81
6.33
9.22
7.01
4.87
28.52
6.33
4.03
9
27.13
ROTE%
2.85
3.55
4.01
6.73
7.84
6.76
7.29
8.50
7.63
10.23
15.50
7.63
7.03
71
4.65
Return on equity%
22.43
20.23
18.45
16.21
15.16
15.71
17.57
15.69
17.05
17.30
23.66
17.05
17.17
86
26.77
Return on assets%
15.83
13.56
14.60
15.03
14.09
12.73
10.44
12.52
10.49
8.41
10.62
10.49
13.14
73
149.75
EPS¥
122.88
130.23
140.44
138.86
137.09
144.82
139.88
133.44
149.58
159.23
153.56
3.04%
2.40%
—
16.12
EPS growth%
30.52
32.64
31.08
33.45
32.95
35.10
33.77
33.39
32.54
33.15
8.93
33.39
33.05
27
239.44
Bookvalue per sh¥
483.30
508.12
567.22
585.95
636.28
702.32
739.26
767.16
692.31
620.00
261.04
(0.52%)
3.63%
—
268.66
TBV/sh¥
704.94
713.77
787.27
921.82
1,058
1,188
1,318
1,373
1,460
1,570
508.96
8.22%
9.93%
—
391.67
Dividend per sh¥
212.80
200.33
214.00
205.35
185.24
194.05
196.64
191.05
178.34
164.16
448.49
(2.39%)
(2.63%)
—
29.87
Div yield (avg)%
10.21
12.18
12.36
9.75
9.50
7.69
5.67
4.30
3.30
2.27
6.77
4.30
8.60
36
3.19
Payout ratio%
2.99
2.93
0.40
0.40
0.40
1.16
2.21
2.82
1.02
0.82
21.61
1.16
1.09
66
398.5
Shares (diluted)M
426.4
444.9
510.3
495.4
546.3
638.4
648.7
716.8
820.5
807.2
394.3
8.12%
6.41%
15
18.17
Buyback yield%
5.36
3.97
4.35
1.40
0.40
0.40
2.71
5.24
5.40
3.38
16.67
3.38
3.68
63
68.69
Eq/Assets%
38.92
44.23
42.77
48.89
52.25
51.84
51.61
49.12
47.67
49.86
77.17
49.86
49.00
59
167.2
Assets¥B
2,320
2,606
2,747
2,899
3,045
3,380
3,512
3,810
4,374
4,761
372.1
9.35%
8.34%
63
445.4
LT debt¥B
175.8
178.4
186.0
194.0
204.6
201.9
184.8
192.7
176.1
157.8
545.9
(5.07%)
(2.31%)
49
Total assets
¥4.761T
8.34%
2.03×
Revenue
¥608.6B
0.92%
1.00×
Non-interest expense
¥305.4B
0.74%
0.98×
Net interest income
65.86%
Non-interest income
34.14%