グランディハウス（8999）
Contents
1.2.
3. GCA
4. 1 000 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved amp 8999 SR Research Report 2013 12 3
5. DIY 8
6. 2013 3 68 9 11 5
7. a gt Shared csearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 1 1928 1 1925 1 7203 Weaknesses
8. SR es sShared Wesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved amp 8999 SR Research Report 2013 12 3 2013 3 100 6
9. 4 2013 3 2013 5 7 2013 3 32 540 10 9 2 317 38 2 2 392 39 8 1 361 44 6 18 6
10. 2013 3 60 8 27 2 10 59 4 2014 3 2
11. 2011 2012 3 4 7 8 2011 3 1 171 1 2 008
12. 2007 3 14 19 2014 3 7 3
13. s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 1 021 14 0 31 137 2 2011 3 142 1 2 93 6 4
14. amp 8999 SR Research Report 2013 12 3 3 2km
15. SR 8999 SR Research Report 2013 12 3 3 48 428 8 9 41
16. 2014 3 2014 3 3
17. 3 2013 6 UFJ 567 319 36 8 5 104 2013 3 lt Shared Wesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved lt 8999 SR Research Report 2013 12 3 SR
18. 09 3 10 3 11 3 12 3 13 3 19 741 22 108 27 235 29 356 32 541 32 2 12 0 23 2 7 8 10 9 20 465 25 112 27 012 30 117 22 7 7 6 11 5 92 6 92 2 92 0 92 6 1 351 1 843 2 008 2 096 36 4 9 0 4 3 6 1 6 8 6 8 6 4 292 280 335 328 4 1 19 6 2 0 1 3 1 0 1 1 1 0 778 884 1 505 1 676 2 317 56 8 13 6 70 3 11 4 38 2 3 9 4 0 5 5 5 7 7 1 585 1 318 1 393 2 079 125 3 5 7 49 2 2 9 5 2 5 2 6 9 104 17 87 165 84 2 428 1 88 9 0 5 0 1 0 3 0 5 164 175 232 193 6 8 32 1 16 6 0 8 0 7 0 9 0 6 SR
19. 09 3 10 3 11 3 12 3 13 3 14 3 19 741 22 108 27 235 29 356 32 541 37 000 32 2 12 0 23 2 7 8 10 9 13 7 16 598 18 348 22 276 24 112 26 485 3 143 3 760 4 960 5 243 6 056 20 1 19 6 31 9 5 7 15 5 15 9 17 0 18 2 17 9 18 6 2 365 2 876 3 455 3 567 3 739 12 0 13 0 12 7 12 2 11 5 778 884 1 505 1 676 2 317 2 900 56 8 13 6 70 3 11 4 38 2 25 2 3 9 4 0 5 5 5 7 7 1 7 8 188 202 275 275 329 247 232 270 240 254 719 854 1 510 1 711 2 392 3 000 79 5 18 8 76 9 13 3 39 8 25 4 3 6 3 9 5 5 5 8 7 4 8 1 5 16 37 68 10 109 79 94 286 408 602 727 937 370 469 799 942 1 361 1 680 92 6 26 8 70 2 17 9 44 6 23 4
20. s Shared 6Qesearch http Www sharedresearch jp w SR Inc SR Inc Shared Researcn SR Inc
21. 2 3 2011 3 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 15 20 470 10 0 16 90 6
22. 19 3 24 3 8 437 10 7 757 27 4 29 47 4 8 6 1 1
23. I CO M amp A es
24. 2009 3 2008 9 http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 09 3 10 3 11 3 12 3 13 3 1 405 1 981 3 331 5 429 5 218 165 231 361 413 394 10 616 10 479 10 888 9 591 13 952 12 539 13 127 14 954 15 778 19 942 9 592 9 382 9 612 9 375 9 460 66 70 70 67 64 15 15 15 15 515 9 748 9 606 9 836 9 609 10 176 22 288 22 733 24 790 25 388 30 118 1 021 1 637 1 526 1 844
25. 10 2005 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved amp Shared Wesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved e 8999 SR Research Report 2013 12 3
26. 159 6 2013 3 2014 3 2014 3 40 50 15 2015 3 100 200 2013 11 48 2 3 80 2013 3
27. f 2002 2001 3 2007 3 3 2007 3 2008 3 400 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved Shared 8999 SR Research Report 2013 12 3
28. 2012 3 428 38 2014 3 60 1 980 150 2013 2 2013 2 18 2013 2 18 2013 3 31 2013 4 1 1 3 10 274 30 823 2013 3 4 0 24
29. 2013 3 40 2 1 09 3 10 3 11 3 12 3 13 3 103 103 103 10 274 30 823 1 3 835 0 4 891 0 8 327 0 98 2 47 3 1 98 026 0 100 918 0 107 246 0 1 150 6 420 8 1 2 000 2 000 2 000 30 8 300 300 300 3 1 30 823 30 823 30 823 30 823 30 823 1 12 8 16 3 27 8 32 7 47 3 1 326 8 336 4 357 5 383 5 420 8 1 6 7 6 7 6 7 10 0 8 0 SR 2012 4 1 1 100 2013 4 1 1 3 Re Shar ed esearch http www
30. 12 8 15 174 17 2 18 69 1 4 11 89 2011 3 2 12 8 4 9 820 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 14 010 12 8 696 4 2 62 454 16 39 12 367
31. 2014 3 2014 3 150 2015 3 180 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2013 3 92 69 997 170 3
32. 5 2011 3 2012 3 70 0 69 47 4 7 2011 3 2011 5 9 2011 3 2011 3 20 27 235 23 2
33. 2012 1 2 2 3 2013 11 130 33 49 71 42 196 64 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2 477 2 519 423 423 356 356 CBRE 2013
34. 10 5 3 1 2 1996 2006
35. 10 141 2013 3 200 1 552 0 0 129 117 0 262 9 59 158 3 6 2 2013 3 2 2012 11 5 2013 3 2 2012 10 25 2013 3 2013 3
36. 2003 2004 2005 12 2 2007 2011 1 2013
37. 26 3 37 3 17 088 13 59 1 414 35 1 29 68 4 4 14 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3
38. http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 110 125 26 4 2013 3
39. 2010 9 160 2009 9 43 2010 9 36 49 420 2011 3 200 2011 1 2011 3 1 590 34 9 35S
40. 37 9 168 9 23 3 18 6 SR 13 3 3Q 14 3 kie 4Q 180 71 82 122 455 135 408 402 439 420 429 1 690 521 507 21 8 9 7 20 7 3 8 10 9 29 6 15 5 52 148 0 0 200 32 64 406 496 495 556 1 953 449 556 14 7 28 8 10 2 39 7 23 1 10 6 12 1 0 0 161 0 161 153 117 SR Shared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2014 3 2 2013 11 5 2014 3 2 18 423 13 59 1 453 24 1 1 510 26 3 923
41. 2011 10 2011 10 31 2012 3 2 2012 3 2 15 174 14 620 820 790 834 780 461 440 2011 4 2011 4 18 2011 3 sShared 6Qesearch http www sharedresearchjp Copyright C 2013 Shared Research
42. 3 10 2013 9 2014 4 5 2014 5 5 8 10 200 400 300 500 10 30 510 SR 500 600 40 40 40
43. SR 2012 3 19
44. 136 2 20 3 172 28 4 14 10 1 843 36 49 17 84 2 2010 10
45. 8 000 lt 8 500 7 500 338 12 79 150 22 3 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2014 3 SR
46. 2012 3 200 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved amp s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2011 1 2011 3 200 2012 3 2011 3 15 3 18
47. 2006 31 3 2006 2005 2006 3 2006 2 3 e gt SadQeweami http www sharedrese
48. 1 5 43 2014 3 200 2013 3 DO 24 20 166 210 2 595 38 9 30 24 79 4 5
49. 1 8875 1 8860 2 1405 1 8915 JASDAQ 8886 2006 2007
50. A s Shar ed Gesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved Shar ed csear ch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 SR 2007
51. 2012 3 1 2011 8 3 2012 3 1 2011 3 21 4 7 532 17 39 17 8 0 5 11 69 2011 3 1 13 29 48 0 428 2012 3 6 991 22 59 361 61 4 2012 3 70 2012 3 1
52. s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2011 4 4 2012 3 4 1
53. 1 2 1 2011 2012 3 7 8
54. 12 29 2011 3 12 79 11 4 1 676 17 9 942 6 19 9 79 27 012 7 6 1 393 5 79 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2011 3 84 895 188 178 2011 3
55. 2012 3 40 400 8999 SR Research Report 2013 12 3
56. TOKAI 1st lt
57. 2012 3 145 2013 3 13 951 2005 3 15 559 2008 2009 http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 1 8334 1 8333 2013 3
58. SR Inc SR Inc SR Inc SR Tnc SR Inc 3 31 12 03 5834 8787 http www sharedresearch jp Email info sharedresearch p Copyright C 2013 Shared Research Inc All Rights Reserved
59. 2011 3 2011 3 1950 2006 1960 2011 1998 2000 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved gt Sad
60. 3 4 2011 3 5 6 15 25 2010 9 2011 3 896 45 0 896 1 085 1 098
61. 150 200 170 2013 3 2014 3 CM 70 65 5 160 20 0 145 11 69 2012 1 lt 2 2 39 2013 11
62. 280 4 19 175 6 8 2010 3 2011 3 3 2011 2 3 2011 3 3 3 2010 3 2011 3 20 410 28 19 1 198 114 196 2011 3 3 18 782 19 6 1 057 151 2 31 25 509 28 2011 3
63. 2014 3 2 2013 10 28 2014 3 18 423 17 500 1 453 1 230 1 510 1 260 923 710 2014 3 37 000 36 000 2 900 2 640 3 000 2 700 1 680 1 500
64. 39 277 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved IF_ 8999 SR Research Report 2013 12 3 9 0 7 8 189 22 61 5 2013 3 35 15 6 3 1 23 3
65. 1 2010 3 11 15 25 4 5 100 6 50 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved amp
66. 2012 9 5 569 2012 3 253 5 003 2012 3 1 519 2012 9 335 704 1 4 97 112 72 23 17 48 09
67. 2013 1 2013 1 28 2013 2 1 100 0 amp 8999 SR Research Report 2013 12 3 3 2013 5 2012 10
68. amp 2013 4 2013 4 22 2013 3 2013 3 32 540 32 400 2 317 2 130 2 392 2 200 1 361 1 220 1 2 Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2013 4 12 2013 4 12 1009
69. 2013 1 28 2013 2 1 1 3 2 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 3 2013 5 8 2014 3
70. 2010 3 2010 9 1 5 2011 3 2 500 20 309 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2011 3 1 2010 8 3 2011 3 1 2 1 6 205 51 79 289 72 3 279 69 8
71. 8 29 78 2 2012 3 1 52 29 2011 3 1 37 09 2010 3 1 67 49 2 7 620 9 0 594 64 7 2012 3 13 238
72. 2011 2012 3 25 1 416 12 2010 10 212 4 79 134 3 8 2011 3 2 2010 11 4 2011 3 2 49 39 27 300 65 1 1 200 55 1 1 410 58 59 750
73. 8999 SR Research Report 2013 12 3 SR 2010 3 1 2 79 SR 2010 3 2010 5 6 22 108 12 0 0 5 884 13 6 1 6 854 18 8 6 7 469 26 8 17 39 2010 3 22 000 11 4 22 100 12 0 870 11 8 4 0 884 13 69 4 096 800 11 496
74. 2 095 4 3 164 88 9 327 2 09 193 16 69 2012 3 1 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved Ss_ s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2013 3 3 2013 2 4 2013 3 3 3 24 2
75. 2 1 SR s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2014 3 LC 14 3 13 3 13 4 16 226 16 314 32 541 18 423 18 577 37 000 6 9 15 0 10 9 13 5 13 9 13 7 13 186 13 299 26 485 14 909 3 040 3 016 6 056 3 515 16 8 14 3 15 5 15 6 18 7 18 5 18 6 19 1 1 869 1 869 3 739 2 061 11 5 11 5 11 5 11 2 1 171 1 146 2 317 1 453 1 447 2 900 42 7 33 9 38 2 24 1 26 2 25 2 7 2 7 0 7 1 7 9 7 8 7 8 1 196 1 196 2 392 1 510 1 490 3 000 43 3 36 4 39 8 26 2 24 5 25 4 7 4 7 3 7 4 8
76. 89 572 100 9 2013 9 2014 4 5 10 36 196 35 8 15 29 13 1 8 19 6 0 3 2013 4 18 3 2 437 3 3 046 22 3 2013 9 832 412 174
77. 997 895 593 527 284 255 106 97 14 5 4 2 1 1 3 2 3 2012 3 1 170 200
78. 2008 s Shared Besearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 09 3 10 3 11 3 12 3 13 3 778 884 1 505 1 676 2 317 3 9 4 0 5 5 5 7 7 1 EBITDA 962 1 065 1 709 1 903 2 538 EBITDA 4 9 4 8 6 3 6 5 7 8 ROA 1 6 2 1 3 4 3 8 4 9 ROE 4 0 4 9 8 0 8 8 11 8 0 8 1 0 1 1 1 2 1 2 1 6 1 8 2 0 2 5 1 9 233 208 178 145 192 9 760 9 073 9 723 8 160 12 046 114 2 117 5 122 5 129 8 126 6 14 3 19 8 30 3 48 1 35 6 CF 0 2 0 1 0 1 0 2 0 1 100 7 86 2 76 2 49 2 72 1 CF
79. 3 6 854 18 8 3 9 400 8 19 1 89 469 26 8 2 19 2010 3 3 5 2 27 9 11 1 69 99 536 570 6 3 61 4 134 Shared Research http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved we s 8999 SR Research Report 2013 12 3
80. 2 2013 3 1 552 9 6 59 386 9 239 13 2 164 23 3 2012 3 2 2011 11 7 2012 3 2 2012 3 2 2011 3
81. 3 3 1 8880 JASDAQ 3268
82. 2 16 226 6 9 1 171 42 7 1 196 43 3 673 45 69 15 057 7 59 1 047 50 4 29 483 s Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2 37 5 2012 3 35 2 14 7 2012 3
83. 6 7 2 64 31 4 34 44 6 1 28 2 1 61 7 56 8
84. 2 2011 9 317 2011 3 453 6 100 10 30 2011 9 159 2012 9 180 3 93 3 3 1 643 100
85. Oo 2009 3 http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 Shared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved lt Shared Wesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved e 8999 SR Research Report 2013 12 3 1991 4 1996 1999
86. 30 10 0 40 40 40 30 10 0 SR 2 700 1 350 1 350 2 500 25 500 1 350 x 89 5 40 1 8 15 49 2013 3 1 24 2013 4 1 3 e gt SadQeweami http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 OBE 109 o 36 2013 9
87. 2010 3 2011 3 10 631 30 4 35 5 35 6 362 9 664 23 4 8999 SR Research Report 2013 12 3 5 713 44 6 3 205 59 3 1 212
88. 2012 3 3 1 5 672 2012 3 3 5 0 6 609 6 9 388 3 6 2012 3 3 2012 3 3 19 991 6 4 995 5 9 59 655 1 131 1
89. 21 591 2011 3 532 206 182 98 97 2011 3 1 586 1 524 1 468 37 2011 3 34 149 10 49 7 7
90. SR leSearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 08 3 09 3 10 3 11 3 12 3 13 3 Plcb 19 500 18 000 22 000 26 000 29 250 31 500 14 933 19 740 22 108 27 235 29 356 32 541 23 4 9 7 0 5 4 8 0 4 3 3 1 520 700 870 1 000 1 580 1 810 496 778 884 1 505 1 676 2 317 67 4 11 1 1 6 50 5 6 1 28 0 1 500 600 800 1 000 1 560 1 850 400 718 854 1 510 1 711 2 392 73 3 19 7 6 7 51 0 9 7 29 3 850 320 400 500 890 1 050 192 370 469 799 942 1 361 77 4 15 7 17 3 59 8 5 8 29 7 SR
91. ho e Shar ed cseareh http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved w 8999 SR Research Report 2013 12 3 5km 80 09 3 10 3 11 3 12 3 13 3 27 360 27 108 26 291 26 206 26 394 0 6 0 9 3 0 0 3 0 7 20 050 18 593 16 905 17 182 17 103 1 7 7 3 9 1 16 0 5 15 330 13 739 12 883 12 759 13 370 10 5 10 4 6 2 1 0 48 SR 10 2004 3
92. 13 14 8 5 10 2014 3 1 2013 8 5 2014 3 1 9 097 11 7 759 14 4 789 19 3 477 24 3 19 19 2012 3 201 4 3 1 5 2013 6 5 710 2013 3 462 8 700 2013 3 1 296
93. 2012 3 2012 3 29 355 29 250 sShared 6Qesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 1 676 1 580 1 711 1 560 941 890 2012 2 2012 2 20 2012 3 31 1 100 102 744 10 274 400 1 100 2011 11 2011 11 29 2011 12 6
94. 0 7 3 739 4 8 11 5 0 7 8999 SR Research Report 2013 12 3 2 571 6 0 428 8 1 37 32 7 7 1 5 79 30 117 11 5 2 078 49 2
95. 325 320 284 120 120 106 1 600 17 00 2013 9 1 506 2013 2 4 2014 3 45 15 18 6 8 2012 3 2014 3 5
96. 46 0 42 59 2013 3 974 4 7 70 121 1 196 37 79 124 32 8 Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2013 3 1 2012 8 6 2013 3 1
97. 9 0 87 428 1 334 19 6 231 32 1 8999 SR Research Report 2013 12 3 6 2011 3 91 362 88 148 2011 3 2 0
98. 14 19 6 2 2012 3 6 596 SR 18 79 2012 3 2 1 5 2012 3 6 2013 3 5
99. 150 68 0 19 9 31 49 2010 3 SR 35S SR 2010 3 60 70
100. 2 046 198 6 6 IR IR Tel 028 650 7777 8999 SR Research Report 2013 1273 320 0811 4 3 18 028 650 7777 1 1991 4 10 2005 12 6 HP http www grandy co jp 3 IR IR 028 650 7777 http www grandy cOo jD ir IR IR 92 55 6 44 6 1 01 2013 3 10 274 2013 3 2 078 2013 3
101. 80 2009 3 117 14 565 2009 3 45 83 SR 2009 3 30 26 2008 3 209 2009 3 4 2008 3
102. 0 2 0 1 0 1 0 2 0 1 214 180 158 122 165 1 638 687 650 1 563 3 887 SR SW Strengths Weaknesses Strengths 16 1
103. 155 2 93 33 6 62 33 0 2012 3 2012 5 7 2012 3 2011 3 7 8 29 356 17 9 2011 3 18 29 0 3 3 3
104. 25 4 2013 3 26 4 2013 3 18 6 1 8 2012 3 2011 3 4
105. 3 3 4 1 4 3 2 3 3 8 4 7 6 1 3 8 3 1 4 5 2 8 3 0 4 6 4 9 5 4 4 4 3 2 4 0 5 2 4 8 5 8 4 0 2 4 2 9 4 2 5 1 5 2 SR 3
106. sShared Search lt SR Research Report 2013 12 3 8999 sr_inquiries Gsharedresearch jp 1 9 Sn Shar ed Research lp http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report
107. 8 143 8 1 664 55 2 661 51 7 384 60 49 19 19 2012 3 2013 3 6 5 1 2012 6 5 280 2012 3 542 4 525 2012 3 1 041
108. 88 1 506 1 1 482 1 600 1 700 28 69 3 62 112 65 75 6 59 1 204 23 7 52 25 29
109. sShared Wesearch http www sharedresearchjp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 09 3 10 3 11 3 12 3 13 3 1 039 180 775 277 819 020 834 117 882 797 0 3 25 4 5 6 1 8 5 8 18 169 13 962 13 242 13 083 14 814 5 7 23 2 5 2 1 2 13 2 23 452 18 166 19 958 19 311 22 482 7 2 22 5 9 9 3 2 16 4 15 659 12 280 12 910 12 041 12 114 0 0 21 6 5 1 6 7 06 106 619 95 294 113 427 116 798 122 590 12 0 10 6 19 0 3 0 5 0 1 316 1 247 1 545 1 587 1 795 11 1 5 2 23 9 2 7 13 1 1 658 1 527 1 746 1 502 1 707 14 8 7 9 14 3 14 0 13 6 1 288 1 107 1 337 1 421 1 438 8 7 14 1 20 8 6 3 1 2 164 623 67 382 97 757 116 755 123 203 432 204 59 338 271 1 077 54 320 366 636 414 79 221 95 161 SR 2012 88 3 31 2 24 7
110. 2011 3 15 99 17 0 2009 3 19 13 0 2009 3 2008 9 2008 12 2008 9 17 32 57
111. 2013 12 3 8999 SR Research Report 2013 12 3 09 3 10 3 11 3 12 3 13 3 14 3 19 741 22 108 27 235 29 356 32 541 37 000 32 2 12 0 23 2 7 8 10 9 13 7 3 143 3 760 4 960 5 243 6 056 20 1 19 6 31 9 5 7 15 5 15 9 17 0 18 2 17 9 18 6 778 884 1 505 1 676 2 317 2 900 56 8 13 6 70 3 11 4 38 2 25 2 3 9 4 0 5 5 5 7 7 1 7 8 719 854 1 510 1 711 2 392 3 000 79 5 11 3 76 9 13 3 39 8 25 4 3 6 3 9 5 5 5 8 7 4 8 1 370 469 799 942 1 361 1 680 92 6 26 8 70 2 17 9 44 6 23 4 1 9 2 1 2 9 3 2 4 2 4 5 1 103 103 103 10 274 30 823 EPS 12 8 16 3 27 8 32 7 47 3 58 4 BPS 326 8 336 4 357 5 383 5 420 8 DPS 6 7 6 7 6 7 10 0 8 0 8 0 1 405 1 981 3 331 5 429 5 218 165 231 361 413 394 10 616 10 479 10 888 9 591 13 952 12 539 13 127 14 954 15 778 19 942 22 288 22 733 24 790 25 388 3
112. 3 amp w e 1 sShared Wesearch http 7 www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 13 3 14 3 1Q 2Q kie 4Q 1Q pe kc Le 8 143 8 084 8 040 8 274 9 097 9 327 8 1 5 8 21 7 9 3 11 7 15 4 1 554 1 486 1 506 1 509 1 733 1 781 19 1 14 4 18 9 9 9 11 5 19 9 19 1 18 4 18 7 18 2 19 1 19 1 889 980 933 937 973 1 088 1 5 8 1 6 1 3 5 9 4 11 0 10 9 12 1 11 6 11 3 10 7 11 7 664 506 574 573 759 694 55 2 29 1 48 0 22 3 14 4 37 1 8 2 6 3 7 1 6 9 8 3 7 4 661 535 600 596 789 721 51 7 34 2 52 1 23 6 19 3 34 9 8 1 6 6 7 5 7 2 8 7 7 7 384 288 360 329 477 447 60 4 29 7 70 9 22 2 24 3 54 9 4 7 3 6 4 5 4 0 5 2 4 8 SR
113. 3 3 72 196 2011 3 3 79 6 2010 3 3 63 3 22 451 12 3 1 562 57 0 70 725 2 2013 2
114. 37 3 10 28 18 423 17 500 1 453 1 230 1 510 1 260 923 710 19 19 18 79 2012 3 201 4 3 5 2013 9 9 358 2013 3 3 186
115. 0 118 1 021 1 637 1 526 1 844 2 300 10 875 10 329 11 165 10 861 13 951 12 885 13 052 14 503 14 351 18 008 9 403 9 680 10 287 11 037 12 111 9 470 8 348 7 834 5 432 8 732 9 760 9 073 9 723 8 160 12 046 CF 2 725 1 268 987 2 662 2 099 CF 486 53 263 31 866 CF 2 873 746 619 535 2 755 ROA 1 6 2 1 3 4 3 8 4 9 ROE 4 0 4 9 8 0 8 8 11 8 42 2 42 6 41 5 43 5 40 2 SR Shar ed esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 1273 2013 12 3 2014 3 2 2014 3 2 2013 11 5 2014 3 2
116. 1 504 70 3 2010 10 4 27 300 2010 10 4 1 200 1 410 750 100 109 2011 3 25 112 22 7 1 318 125 3 811 27 9 Shared Research http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 1
117. 2 49 15 209 289 26 5 49 1 19 1 e gt SadQeweami http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2006 2008 2008
118. 2 8 0 8 1 673 689 1 361 923 757 1 680 45 6 43 6 44 6 SR 13 7 37 000 25 2 2 900 1 180 1 140 997 2014 3 100 http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 690 660 593
119. 2 300 9 140 8 652 9 252 9 063 12 123 10 978 11 173 12 206 12 158 15 751 1 735 1 677 1 913 1 798 1 828 10 875 10 329 11 165 10 861 13 951 1 907 1 879 2 297 2 192 2 256 12 885 13 052 14 503 14 351 18 008 9 403 9 680 10 287 11 037 12 111 9 403 9 680 10 287 11 037 12 111 22 288 22 733 24 790 25 388 30 118 9 470 8 348 7 834 5 432 8 732 SR 2013 3 5 218 2012 3 211 13 952 2012 3 4 361 2013 3 192 2004 3 230 2013 3
120. 2012 10 25 2013 3 2013 3 2013 3 16 226 15 400 1 170 850 1 196 860 672 510 2013 3 32 400 31 500 2 130 1 810 2 200 1 850 1 220 1 050 2 1 2 2012 4 2012 4 23
121. 66 11 4 1 744 44 4 1 796 46 2 1 032 53 59 18 79 0 9 2012 3 2013 3 2012 3 6 2013 3 5 3 7 296 5 5 81 9 2012
122. 99 5 429 304 10 861 100 10 30 2012 3 3 2012 2 6 2012 3 3 2012 3 3 2011 3 6 7 21 783 17 8 18 6 0 8 12 2 12 79 0 8 1 208 2012
123. Inc All Rights Reserved amp 8999 SR Research Report 2013 12 3 27 235 27 300 1 504 1 200 1 509 1 410 798 750 2011 3 2011 3 14 3 11 2011 3 14
124. Qeweami http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2012 3 31 537 10 19 74 12 97 5 61 613 3 66 2 02 1 93 1 60 0 98 0 97 0 96 SR 2013 3 10 50 449 2013 3 8 39 2013 3 3 777 2014 3 8 15 3 16 9 1 2013 3
125. arch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 2007 2008 2009 2010 2011 2012 0 1 1 3 3 2 4 2 2 7 2 3 3 2 2 2 2 7 4 1 4 3 4 6 3 6 2 4 3 6 5 1 4 7 5 5 2 3 1 2 1 6
126. sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 8999 SR Research Report 2013 12 3 09 3 10 3 11 3 12 3 13 3 CF A 2 725 1 268 987 2 662 2 099 CF B 486 53 263 31 866 FCF A B 3 211 1 321 724 2 631 2 966 CF 2 873 746 619 535 2 755 A 184 181 205 227 221 B 485 63 248 28 353 C 1 638 687 650 1 563 3 887 FCF A B C 2 677 1 400 106 2 704 2 658 SR 2013 3
Download Pdf Manuals
Related Search