206.8
Revenue¥B
139.7
140.5
145.2
147.5
149.4
148.4
150.7
155.2
160.3
163.5
214.1
1.82%
1.84%
40
19.63
Revenue growth%
29.63
32.35
30.67
33.14
34.24
33.54
34.23
34.88
37.14
39.28
3.27
34.88
33.89
27
15.15
NIM%
14.82
16.20
17.57
20.32
17.74
15.91
13.65
15.33
13.14
15.64
24.52
15.33
15.78
36
10.90
Effic. R.%
25.65
24.92
26.79
26.65
28.33
28.87
27.79
27.53
25.82
26.11
22.52
27.53
26.72
52
2.74
Net margin%
5.47
8.26
8.25
7.19
10.02
10.94
10.65
13.41
11.37
11.41
8.12
11.37
10.33
16
30.31
P/E ratio (avg)x
25.02
24.87
25.92
26.11
25.15
26.20
25.78
23.35
22.89
19.79
14.85
23.35
25.08
22
7.813
P/TBVx
12.01
13.11
13.06
12.32
13.77
13.96
15.78
16.44
16.35
15.38
37.04
15.78
13.86
22
38.00
P/Bx
34.89
32.70
35.52
37.54
40.13
39.15
39.15
35.85
34.09
31.24
8.577
35.85
35.69
12
157.7
NII¥B
109.8
110.7
114.4
117.3
118.7
118.5
118.0
124.0
126.5
130.8
122.9
1.96%
1.96%
—
12.31
NII grth%
18.72
19.01
18.96
20.22
19.17
18.38
18.12
15.68
18.19
18.93
27.42
18.19
18.82
32
17.83
ROTE%
15.50
12.89
14.65
14.77
13.38
13.45
13.08
13.62
13.50
14.63
13.52
13.50
13.56
36
4.57
Return on equity%
3.96
3.39
0.99
0.61
1.16
1.23
0.40
2.16
3.03
0.82
24.62
1.23
1.19
10
7.40
Return on assets%
17.34
15.91
18.89
21.08
19.04
17.13
17.56
18.23
17.17
18.16
11.67
17.56
17.86
25
154.76
EPS¥
284.76
303.50
315.70
307.26
313.93
323.32
309.10
331.48
333.25
342.19
172.66
1.74%
1.01%
—
7.48
EPS growth%
3.65
3.80
2.77
4.73
5.88
5.94
3.81
2.07
4.59
3.44
8.84
3.81
3.81
88
223.98
Bookvalue per sh¥
125.99
124.63
146.23
143.98
151.99
174.54
177.27
188.15
187.07
183.59
250.78
3.85%
4.65%
—
212.02
TBV/sh¥
411.63
444.15
497.85
524.43
563.03
647.42
716.59
862.45
979.37
1,149
151.45
15.34%
12.31%
—
240.72
Dividend per sh¥
205.60
213.21
222.83
212.34
206.14
220.63
207.37
185.12
183.19
198.35
249.71
(0.77%)
0.52%
—
7.54
Div yield (avg)%
20.92
18.89
20.98
22.75
24.43
26.86
24.81
24.15
25.15
26.85
9.40
25.15
24.29
53
7.22
Payout ratio%
2.16
0.40
0.82
0.40
3.29
5.34
6.86
9.72
9.39
10.81
17.30
9.39
4.31
13
256.2
Shares (diluted)M
324.3
337.6
364.2
404.0
374.1
353.6
380.8
354.0
313.0
338.4
263.0
(1.98%)
0.96%
79
28.48
Buyback yield%
29.49
28.95
26.28
23.87
25.32
24.05
25.97
26.48
29.29
31.61
28.89
26.48
26.38
41
152.63
Eq/Assets%
129.58
127.63
122.31
117.10
137.12
143.90
153.93
152.31
162.26
184.03
80.63
153.93
140.51
80
54.21
Assets¥B
427.9
455.7
491.6
554.6
594.4
661.0
735.7
807.0
843.6
917.4
214.1
9.07%
8.41%
55
111.2
LT debt¥B
129.3
135.1
156.6
147.8
160.0
158.1
179.4
190.3
183.7
182.6
10.44
2.67%
4.21%
16
Total assets
¥917.4B
8.41%
1.87×
Revenue
¥163.5B
1.84%
1.00×
Non-interest expense
¥80.15B
1.73%
0.99×
Net interest income
79.99%
Non-interest income
20.01%