212.9
Revenue¥B
168.6
186.6
199.2
216.2
237.9
253.6
269.6
289.6
310.4
333.4
217.3
6.99%
7.92%
51
2.09
Revenue growth%
25.91
28.87
30.68
29.35
31.69
33.18
34.09
31.93
33.19
34.41
7.56
33.19
31.81
44
18.05
NIM%
25.86
23.21
24.66
24.71
22.33
24.23
26.84
25.90
24.90
24.67
22.06
24.90
24.69
42
9.15
Effic. R.%
6.61
4.83
7.09
5.66
5.41
3.23
3.04
2.68
0.40
0.40
4.28
2.68
4.03
19
28.07
Net margin%
21.34
22.12
21.11
22.66
23.88
22.12
24.94
25.54
27.40
30.20
25.40
25.54
23.27
58
12.32
P/E ratio (avg)x
45.12
49.88
58.00
55.46
62.83
70.57
79.89
87.93
104.0
107.4
20.86
87.93
66.70
5
9.165
P/TBVx
38.40
37.87
36.43
38.29
38.68
42.57
40.86
39.92
38.13
43.11
18.46
40.86
38.54
51
27.50
P/Bx
32.06
36.17
34.55
33.61
35.49
35.68
39.12
37.36
36.60
36.93
24.06
36.93
35.93
61
228.5
NII¥B
107.8
116.5
127.4
136.8
151.8
159.3
170.6
179.7
194.6
210.8
55.99
6.79%
7.82%
—
20.40
NII grth%
23.32
23.93
23.71
25.49
23.10
22.54
23.59
25.35
24.12
22.45
27.95
23.59
23.65
77
17.62
ROTE%
3.43
3.03
0.92
0.40
2.85
1.16
1.39
0.40
1.09
0.40
8.22
1.09
1.13
52
26.39
Return on equity%
20.32
20.43
20.67
22.99
25.93
26.56
28.00
30.92
29.23
26.39
26.78
28.00
26.16
40
5.14
Return on assets%
15.11
15.75
18.32
19.10
17.64
16.03
13.49
14.44
13.80
12.61
16.11
13.80
15.43
22
83.06
EPS¥
276.67
279.69
326.83
365.59
399.59
391.81
420.54
477.31
567.60
565.53
91.68
7.19%
8.48%
—
5.98
EPS growth%
2.99
1.39
2.63
0.40
3.09
2.28
4.32
3.98
1.08
2.09
27.94
2.28
2.46
63
104.49
Bookvalue per sh¥
495.26
524.90
502.55
514.47
498.38
537.67
532.86
580.88
565.66
576.44
247.96
2.95%
2.14%
—
92.76
TBV/sh¥
242.63
252.59
284.91
288.27
280.84
336.51
400.12
400.96
452.75
527.00
237.64
13.41%
8.20%
—
420.79
Dividend per sh¥
194.13
194.58
177.23
185.28
197.60
210.45
227.79
231.74
204.83
204.79
317.13
0.72%
1.58%
—
2.36
Div yield (avg)%
11.84
10.89
11.83
11.73
11.54
10.34
12.60
10.33
9.41
7.48
25.98
10.33
11.22
42
15.44
Payout ratio%
25.33
24.71
24.87
22.42
24.35
26.24
25.20
24.53
24.39
22.64
15.54
24.53
24.62
10
466.1
Shares (diluted)M
450.6
503.6
529.8
474.5
484.0
538.5
603.8
585.9
560.2
545.8
453.1
2.43%
2.29%
77
7.48
Buyback yield%
27.56
30.04
30.25
28.04
25.33
24.14
23.76
24.13
21.29
20.44
14.15
23.76
24.74
9
63.28
Eq/Assets%
176.97
177.89
185.04
182.76
167.40
171.37
180.90
190.21
184.96
184.59
116.67
184.59
181.83
94
342.3
Assets¥B
434.8
458.7
494.5
536.8
595.2
659.9
691.2
771.9
804.2
884.4
229.8
8.24%
8.28%
19
192.7
LT debt¥B
151.2
157.1
184.7
181.5
183.3
191.1
196.4
227.9
265.9
265.0
76.38
7.64%
5.63%
30
Total assets
¥884.4B
8.28%
1.03×
Revenue
¥333.4B
7.92%
1.00×
Non-interest expense
¥182.0B
7.76%
0.98×
Net interest income
63.23%
Non-interest income
36.77%