19.62
Revenue¥B
25.59
27.35
28.01
28.94
30.36
31.54
33.68
36.05
38.53
39.57
20.29
5.44%
4.99%
12
17.33
Revenue growth%
25.91
24.41
23.86
25.87
27.83
30.80
31.16
28.25
27.81
29.84
12.65
29.84
27.82
72
22.14
NIM%
12.93
15.56
14.10
14.30
13.86
12.49
12.38
13.42
15.39
16.13
3.41
13.42
13.98
23
6.60
Effic. R.%
17.97
18.96
20.36
20.91
21.21
21.02
22.62
25.20
26.29
26.65
22.86
25.20
21.11
27
26.25
Net margin%
11.10
9.86
12.86
10.36
10.75
9.59
9.73
9.52
8.15
7.85
15.42
9.52
9.79
59
7.739
P/E ratio (avg)x
16.19
18.35
20.95
22.55
24.57
26.36
31.40
37.01
41.86
45.20
24.55
37.01
25.47
52
32.29
P/TBVx
6.296
6.819
6.847
6.545
7.139
7.665
8.198
8.970
8.579
7.983
17.99
8.198
7.402
88
11.31
P/Bx
15.80
17.77
19.85
20.16
18.92
21.42
19.73
18.26
16.99
17.50
27.87
18.26
18.59
57
27.57
NII¥B
19.85
21.46
21.68
22.46
23.79
24.66
26.44
28.21
30.27
30.80
13.34
5.30%
4.84%
—
7.28
NII grth%
15.36
16.20
16.69
19.17
17.44
17.96
16.37
13.53
12.45
11.36
7.05
13.53
16.28
24
11.08
ROTE%
3.03
1.64
0.40
0.40
0.40
0.40
0.40
0.40
2.48
4.22
7.32
0.40
0.40
38
6.77
Return on equity%
35.91
37.09
38.06
38.81
39.63
40.47
40.57
40.46
43.30
40.41
9.74
40.47
40.02
17
27.77
Return on assets%
0.40
1.27
1.09
0.40
0.40
0.56
2.05
2.48
0.40
0.40
27.44
0.56
0.48
26
48.61
EPS¥
255.47
273.67
261.34
254.61
231.96
219.00
217.20
217.58
199.80
227.25
50.58
(0.41%)
(1.00%)
—
25.66
EPS growth%
26.38
24.03
23.09
20.11
18.14
17.10
17.59
19.32
21.06
21.24
17.91
19.32
20.59
22
288.54
Bookvalue per sh¥
528.29
535.92
567.78
557.60
624.72
735.06
857.40
866.48
994.61
1,031
127.18
10.53%
8.03%
—
182.44
TBV/sh¥
89.90
91.28
86.34
87.58
97.90
96.24
98.46
94.32
100.84
107.38
105.95
1.87%
1.93%
—
176.58
Dividend per sh¥
110.74
109.81
114.87
109.70
120.61
128.34
127.99
116.14
106.78
95.81
153.72
(4.50%)
(1.18%)
—
26.75
Div yield (avg)%
13.21
13.10
10.39
12.38
10.76
11.01
9.59
9.37
11.72
13.39
25.10
11.01
11.37
65
28.15
Payout ratio%
34.28
35.80
33.68
34.66
34.90
34.85
34.60
36.26
37.90
37.75
19.19
36.26
34.87
46
195.0
Shares (diluted)M
267.1
285.6
284.4
290.1
322.9
359.1
346.5
342.3
392.4
387.6
196.7
3.72%
3.32%
69
10.08
Buyback yield%
9.11
9.93
11.88
11.28
13.26
13.53
14.89
12.91
12.97
15.82
26.48
13.53
12.94
90
102.46
Eq/Assets%
100.58
105.74
113.51
107.26
109.81
108.63
101.20
94.22
98.16
89.85
36.13
98.16
103.47
89
9.830
Assets¥B
150.9
159.1
184.1
195.8
211.4
218.6
237.2
258.7
277.2
308.4
7.853
7.85%
8.33%
52
8.977
LT debt¥B
20.29
23.02
23.58
22.73
21.83
23.24
23.78
25.11
27.93
28.27
20.51
5.31%
4.28%
27
Total assets
¥308.4B
8.33%
1.37×
Revenue
¥39.57B
4.99%
1.00×
Non-interest expense
¥22.56B
4.79%
0.98×
Net interest income
77.82%
Non-interest income
22.18%