503.4
Revenue¥B
868.3
927.8
980.5
1,039
1,114
1,173
1,228
1,301
1,364
1,462
553.7
5.58%
5.72%
71
24.54
Revenue growth%
30.30
32.29
31.66
29.11
26.55
25.19
27.20
25.48
24.04
22.07
19.65
25.19
26.88
28
28.18
NIM%
12.14
14.39
16.52
18.16
19.75
22.69
20.18
19.08
17.80
20.09
25.11
20.09
18.62
50
28.18
Effic. R.%
25.68
28.48
31.19
30.70
28.25
27.93
28.40
30.98
28.01
25.50
8.28
28.01
28.33
95
16.90
Net margin%
23.20
23.68
22.87
21.53
20.36
20.29
20.00
18.01
15.85
16.81
26.30
18.01
20.33
28
21.17
P/E ratio (avg)x
14.77
14.80
15.33
14.70
14.73
13.82
13.86
12.18
13.19
13.51
33.38
13.51
14.28
39
18.44
P/TBVx
11.57
12.86
14.59
16.40
19.23
20.56
20.81
24.95
27.10
26.41
31.93
24.95
19.90
30
6.671
P/Bx
15.18
13.77
12.12
13.12
12.07
11.18
11.75
10.29
10.38
9.476
12.12
10.38
11.91
57
250.0
NII¥B
607.2
643.0
680.7
723.1
781.6
815.7
863.7
911.2
966.0
1,011
991.2
5.27%
5.62%
—
26.27
NII grth%
9.45
6.97
5.13
4.14
2.17
2.25
0.40
3.21
5.46
7.95
22.72
3.21
4.63
51
6.90
ROTE%
4.74
5.62
7.62
6.13
4.24
3.94
5.21
4.43
7.12
8.39
13.43
5.21
5.42
62
24.54
Return on equity%
29.60
32.57
30.30
29.91
30.06
27.11
25.24
22.58
20.09
21.49
6.20
22.58
28.36
30
21.79
Return on assets%
12.87
11.19
12.43
14.56
11.74
11.65
12.52
9.52
7.86
7.62
24.29
9.52
11.69
75
309.57
EPS¥
73.85
74.45
69.67
73.69
77.46
85.63
89.98
104.27
112.03
104.68
329.50
6.21%
3.46%
—
10.29
EPS growth%
14.31
13.58
15.60
12.79
12.36
13.05
13.41
14.72
11.86
12.06
20.69
13.05
13.23
40
170.40
Bookvalue per sh¥
457.60
467.82
542.27
545.31
627.64
708.34
692.58
652.59
677.44
767.98
249.96
4.12%
5.47%
—
115.40
TBV/sh¥
80.28
81.27
81.45
91.77
88.02
93.09
107.42
114.73
127.96
138.65
320.81
9.51%
6.23%
—
233.84
Dividend per sh¥
290.60
290.48
297.44
285.88
250.24
236.21
233.78
251.09
230.56
247.35
292.58
(0.23%)
(2.64%)
—
12.01
Div yield (avg)%
24.44
23.77
26.77
23.97
25.01
27.60
30.31
29.85
30.17
28.49
18.01
29.85
27.18
77
13.11
Payout ratio%
14.03
14.82
12.27
10.48
12.14
12.39
12.95
12.94
12.49
15.20
19.91
12.94
12.72
9
2.693
Shares (diluted)B
4.745
5.066
4.915
5.071
5.076
5.349
5.825
6.304
6.856
7.257
2.705
7.41%
5.92%
28
22.55
Buyback yield%
27.49
30.41
32.84
34.69
36.36
38.58
38.86
38.54
40.93
43.19
24.75
38.86
37.45
40
168.19
Eq/Assets%
112.69
96.89
91.17
97.83
88.00
91.65
82.78
81.53
78.68
70.68
29.86
81.53
89.59
37
181.5
Assets¥B
2,707
2,897
3,086
3,440
3,772
4,231
4,458
4,683
5,194
5,765
994.4
8.85%
8.56%
57
879.6
LT debt¥B
1,278
1,228
1,452
1,648
1,831
2,131
2,319
2,488
2,865
2,784
1,259
8.73%
7.87%
73
Total assets
¥5.765T
8.56%
1.30×
Revenue
¥1.462T
5.72%
1.00×
Non-interest expense
¥832.0B
5.72%
1.00×
Net interest income
69.12%
Non-interest income
30.88%