日本エマージェンシーアシスタンス｜6063｜
Contents
1. Www sharedresearch jp sSharedd eSeafch 25 58 NR siared Research Report gt 6063 LAST UPDATE 2015 09 282. tiie
3. 1 2 3 4 5 6
4. 6 www sharedresearch jD Shared eseatche 43 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 5 000 500 4 000 400 3 000 300 2 000 200 1 000 100 10 20 30 4 0 0 0 0 Q2 0 0
5. A
6. www sharedresearch jD Shared eSeafCh 11 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 SR 1 800 2 ISIS 3 2014
7. ke www sharedresearch jD Shared eSeafCh 14 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28
8. Weaknesses SR
9. ISIS 2
10. 1 2 3 1 9 3 2008
11. 2015 8 JPX 3 600 15
12. 2020 2020 SE 2020 2010 5 26 SR 2020 43 5 500 2 Ce
13. www sharedresearch jD Shared eSeafCh 21 58 R Shared Research Report 6063 LAST UPDATE 2015 09 28 5 6 SR 11
14. VOYAGE GROUP HD SR Inc
15. 2 3 No 1 5 6 6
16. 6 1
17. UAE Medical Excellence JAPAN MEJ 2015 1 SR
18. 2015 8 18 2015 8 14 2015 8 31 2015 9 1 1 2 1 222 200 2 444 400 2015 8 12 2015 12 2 2015 12 2 2015 7 22 2015 12
19. www sharedresearch jD sShared eS atche 27 58 NR siared Research Report 2 6063 LAST UPDATE 2015 09 28 NKSJ
20. 1992 CIC 1994
21. B to B AOR BPO SR www sharedresearch jD Shared eseatche 15 58 R Shared Research Report 2 6063 LAST UPDATE 2015 09 28
22. 25 7 Q1 Q1 SR www sharedresearch jD Shared eseatche 08 58 NR siared Research Report 6063 LAST UPDATE 2015
23. 2009 12 www sharedresearch jD eshared eseatch 26 58 R Shared Research Report 2 6063 LAST UPDATE 2015 09 28 2013 20 2013 20 2013 12 12 Medical Excellence JAPAN MEJ
24. 2014 6 23 ASSIST CARD International S A ACI Memorandum of Understanding MOU ACI ACI MOU ACI
25. 1950 40
26. International SOS Ltd www sharedresearch jD Shared eseatche 28 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 SOS EA Mondial Assistance AXA Assistance 4 SOS SOS SOS Pl JTB
27. com com www sharedresearch jD Shared eseatche 54 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 10
28. www sharedresearch jD Shared eseatche 18 58 R Shared Research Report 6063 LAST UPDATE 2015 09 28 2012 1
29. 4 www sharedresearch jD Shared eSeafCh 19 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 EAJ _ ee EAJ _ SR
30. SR www sharedresearch jD Shared eseatche 29 58 R Shared Research Report 2 6063 LAST UPDATE 2015 09 28
31. 1 1 gt www sharedresearch jD Shared eSeafch 22 58 R Shared Research Report
32. T 1 339 15 4 327 11 1 22 14 www sharedresearch jD Shared eseatche 41 58 R Shared Research Report gt LAST UPDATE 2015 09 28
33. 6 5 000 500 4 000 400 3 000 300 2 000 200 1 000 100 0 0 10 20 30 49 Q1 Q2 QG3 0 0 0 0 4 O02 0QG3 Q4 Q1 Q2 QS Q4 FY12 10 FY12 11 FY12 12 FY12 13 FY12 14 SR 2014 12 120
34. J GCA DIC TOKAL
35. 2014 9 1 2010 4 NKSJ 1 8630 2014 9 1 1 2012 12 743 39 2 2013 3
36. SR International SOS International SOS Ltd SOS SOS
37. 48 49 50 51
38. I 2009 Www sharedresearch jp Shared eseatch 20 58 NR siared Research Report 6063 L
39. SR Inc SR Inc Shared Research inc 3 31 12 http www sharedresearch jp TEL 03 5834 8787 Email info sharedresearch jp Shared eSeafch 58 58 www sharedresearch jD
40. 3 4 H 4 6 6 2015 12
41. SR Inc Shared Research SR Inc SR Inc SR Inc SR Inc
42. www sharedresearch jD Shared eseatche 16 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 EAJ 2013 2014 p10 ct 70 7 p10 cf 2014 1 258 1 222 1 487 1 667 2 299 2 280 134 162 563 468 115 143 2013 70 NE p10 ct a p10 ct 2014 2 867 3 814 178 484 494 820 3 020 49 145 74 70
43. 2007 5 EMERGENCY ASSISTANCE THAILAND COMPANY LIMITED 2008 4 OSSMA 2010 10 2011 2 2012 6 JASDAO 10 24 365 10 2013 9
44. 2012 9 36 2012 6 24 51
45. 2015 1 20 2014 12 www sharedresearch jD Shared eSeafCh 53 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 14 2 14 13 12 14 12 15 1 20 14 12 i 1 060 1 150 1 070 1 400 2 220 2 460 YoY 0 6 9 4 6 5 15 6 8 2 41 6 11 9 24 0 793 756 202 233 YoY 18 1 10 2 20 3 23 5 189 189 19 0 19 126 13 23 67 5 20 177 15 110 YoY 78 0 74 2 11 4 684 5 58 1 207 5 1 3 2 3 5 20 72 10 18 175 8 103 YoY 87 4 76 9 10 3 772 6 68 5 305 7 0 5 2 0 2 12 77 12 12 127 0 50 YoY
46. 1 10 2014 10 6 1 2450 2014 10 1 2
47. ie 3 1 1 2
48. 2015 1 20 MOU UAE 100 ADNOC Abu Dhabi National Oil Company 1 18 MOU Memorandum of Understanding
49. 11 13 15 15 SW Strengths Weaknesses 25 a UR 26 CE RE ENGST 31 32
50. www sharedresearch jD Shared eSeafCh 24 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 SW Strengths Weaknesses Strengths
51. 700 648 25 4 600 16 527 20 2 500 469 457 gt 15 366 5 soo 400 349 360 364 360 10 RS oe PP 300 7 8 9 lt 5 5 200 3 0 96 91 107 100 3 48 50 E 53 51 5 I 8 EE NT aa mm oo Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 FY 12 12 FY12 13 FY12 14 FY12 19 em SR www sharedresearch jD Shared eSeafCh 34 58 NR siared Research Report AS 6063 gt LAST UPDATE 2015 09 28 7 000 700 6 000 600 5 000 500 4 000 400 3 000 300 2 000 200 1 000 100 0 0 10 20 30 40 Q1 02 03 04 Q1 Q2 Q3 Q4 Q1 Q2 0Q3 Q4 Q1 Q2 QS Q4 Ql Q2 Q3 Q4 FY12 10 FY12 11 FY12 12 FY12 13 FY12 14 FY12 15 SR
52. 1 346 1 154 2 500 1 280 1 220 2 500 66 66 YoY 20 2 6 8 13 6 14 3 13 0 13 6 78 12 90 50 80 30 128 68 60 YoY 5 8 1 0 3 6 3 9 6 6 1 2 77 3 80 55 80 25 132 77 55 YoY 5 7 0 3 3 2 4 3 6 6 1 0 63 2 65 60 70 10 123 68 55 YoY 8 SR www sharedresearch jD Shared eSeafCh 10 58 R Shared Research Report 6063 LAST UPDATE 2015 09 28 2015 12 FY12 12 FY12 13 FY12 15 989 904 1 893 995 989 1984 1120 1080 2 200 1 346 1 154 2 500 YoY 17 5 0 6 9 4 4 8 12 5 9 3 10 9 20 2 6 8 13 6 743 645 1 387 793 756 1 549 924 858 1 782 1 045 247 259 506 202 233 435 196 222 418 301 YoY 2 8 4 18 1 10 2 14 1 2 9 4 7 3 8 53 6 24 9 28 7 26 7 20 3 23 5 21 9 17 5
53. SR www sharedresearch jD Shared eSeafCh 31 58 R Shared Research Report gt 6063 gt LAST UPDATE 2015 09 28 2015 12 1 2015 5 13 gt 753 20 2 gt 48 4 gt 45 6 gt 39 5 2015 12 1 2015 12 1 5 3 4 028
54. IN TI NN A 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 13 296 16 831 17 404 17 535 17 295 15 987 15 446 16 637 16 994 18 490 17 473 16 903 YoY 19 5 26 6 3 426 0 8 1 4 7 6 3 496 7 7 2 1 8 8 5 5 3 3 14 472 16 023 15 955 16 523 15 964 16 364 16 963 17 515 17 093 18 219 17 796 YoY 0 8 10 7 0 4 3 6 3 4 2 5 3 7 3 3 2 4 6 6 2 3 17 426 21 671 19 503 18 771 17 643 18 098 18 843 19 882 19 533 20 378 19 746 YoY 2 506 25 526 10 826 3 926
55. 120 98 100 74 80 71 87 59 60 39 38 39 39 4 31 32 36 i5 20 mm Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 FY12 11 FY12 12 FY12 13 FY12 14 SR 308 16 5 84 24 8 www sharedresearch jD Shared eseatche 44 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 1 2450 2014 10 120 25 100 103 105 ue 0 4 84 86 88 87 87 21 26 80 15 60 10 0
56. SR EAJ 140 95 e 120 27 123 90 Jo9 0S 1 a DY i 0 85 _ 87 0 80 2 079 9 7 0 80 79 2 773 7 78 4 60 77 6 1 75 75 1 751 75 4 MM 6 40 72 8 70 69 9 20 65 84 102 93 78 93 96 106 104 109 104 114 116 115 108 0 60 01 02 03 04 01 02 03 04 Ql Q2 Q3 Q4 01 Q2 Q3 Q4 FY12 12 FY12 13 FY12 14 FY12 15 SR 2 02 1 7 22 2 EAJ
57. SR EAJ 2 MERS 1 125 EAJ www sharedresearch jD Shared eSeafCh 33 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 2016 12
58. 20 3 Q1 Q1 Q2 EAJ 2014 12 2014 9 RON 1T T www sharedresearch jD Shared eseatche 07 58 R Shared Research Report 2 6063
59. ACI ACI ACI 1972 116 24 365 2014 6 10 2014 12 1 2014 12 1 www sharedresearch jD Shared eSeafCh 55 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28
60. 2013 2014 2013 12 2014 12
61. 1 541 16 3 339 2 1 148 2011 12 61 350 23 0 102 72 6 2012 10 11 EMERGENCY ASSISTANCE BANGLADESH COMPANY LIMITED EAB
62. 4 2 500 13 6 30 25 EAJ 2015 2 2003 2014 2015 0 1 2 4 3
63. IT SR 29 2 15 9 688 7 a 325 4 1 413 8 668 3 49 4976 205 9 SR 2013 12 550 2014 12 700 SR www sharedresearch jD sSharedd eSeafch 37 58 NR siared Research Report 6063 gt
64. 1 2 2 1 357 1 611 1 893 1 984 2 200 YoY 19 8 18 7 17 5 4 8 0 0 1 1 325 1 542 1 627 1 778 YoY 19 2 16 3 5 996 9 3 82 0 62 3 61 5 6 62 0 80 8 245 285 391 357 442 YoY 16 6 23 0 1 7 29 996 18 0 17 7 18 5 18 0 20 1 106 172 148 36 25 YoY 62 9 14 1 75 8 0 0 a 346 339 255 191 YoY 2 1 24 8 25 0 26 1 22 0 15 7 10 8 59 103 92 119 YoY 72 6 10 3 29 4 20 9 29 2 25 8 26 9 234 294 311 25 SR
65. SOS 1 SOS PI SO0S 2010 SOS 43 15
66. 4 SR 2015 12 2014 8 2014 2015 Tokyo Olympic Medical Assistance Medical Tourism Co Branded All in one SerVICe All in one service for Main clients from Entrance to Exit EA Inside EAI SR www sharedresearch jD Shared eSeafch 12 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 SR TEAJ Inside
67. EAB 2 EAB 3 EAB Sheikh Aleemuzzaman 1 2 2011 12 1 610
68. 5 A 3 A EAJ EAJ _ SR
69. www sharedresearch jD Shared eseatch 23 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 SR
70. YOY YoY SR FY12 13 Q1 Q2 Q3 548 447 473 45 360 386 91 87 87 1 0 2 7 5 7 2 6 3 2 7 4 7 9 0 6 1 1 114 88 106 17 6 18 6 13 0 20 7 19 8 22 4 93 96 106 10 0 6 0 13 3 16 9 21 5 22 3 21 8 0 64 48 69 30 22 15 4 78 83 61 1 98 7 952O sS00ES20sll 26 10 496 6 396 32 8 3 8 1 7 0 12 11 796 10 796 14 6 5 5 5 0 3 1 18 1 65 8 50002 RE 12 9 1 63 696 gcc ON A AE Q4 515 423 92 12 9 16 396 0 296 127 896 24 6 104 33 396 20 39 22 74 25 62 496 18 596 16 096 4 396 14 496 4 896 21 65 3 4 296 11 67 9 2 2 FY12 14 Ql1 627 527 100 14 3 15 296 9 796 105 696 16 896 109 17 696 17 496 4 50 31 85 6 4 493 390 103 10 396 8 2 19 2 91 3 2 18 5 104 8 0 21 0 12 37 28 4 002859 0 2 09 0 696 8 0 4 9 6 1 0 5 0 8 24 596 2 596 7 4 5 6 16 3 3 10 0 1 2 3 Q3 Q4
71. Europ Assistance EA EA EA EA
72. 1 2 3 IT et FY12 15 FY12 15
73. 5 AIU 2 American International Group Inc en SR SOS
74. 2003 1 EA Vanter Cruise Hearlth Services Inc EA 60 EA Vanter Cruise Hearlth Services Inc 2005 2005 1 EA
75. www sharedresearch jD Shared eSeafCh 52 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 2015 2 17 2015 3 25 12 2015 3 25 448 1 2014 12 31 123 483 400 40 000 000 83 483 400 40 000 000
76. 2014 12 1 782 10 9 9 T T 1 782 15 0 443 11 1 24 35 www sharedresearch jD Shared eSe
77. SR www sharedresearch jD Shared eSeafCh 30 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28
78. 2012 12 285 16 6 59 177 2 www sharedresearch jD Shared eseatche 47 58 R Shared Research Report gt p YoY YoY YOY YOY YOY SR 1 133 28 4 906 226 52 5 20 0 242 213 15 23 33 17 21 2008 12 3
79. 2013 12 a Www sharedresearch jp 1 357 19 8 978 379 67 4 27 9 2 20 1 106 7 8 17 91 6 7 79 5 8 CC Shared 1 611 18 7 1 144 466 23 1 29 0 295 16 3 172 62 9 10 7 12 164 860 2 10 2 167 112 2 10 3 1 893 17 5 1 387 506 8 4 26 7 358 18 9 148 14 1 7 8 20 129 21 3 6 8 53 54 7 4 0 esearch 6063 LAST UPDATE 2015 09 28 1 984 4 6 1 549 435 14 1 21 9 399 20 1 36 75 8 1 8 11 25 80 3 1 3 61 1 0 7 2 2 200 10 9 1 782 418 3 8 19 0 443 20 1 25 16999 1 1 7
80. 2014 12 2015 12 1 2 SR 2015 EAJ 2015
81. 1 408 387 www sharedresearch jD Shared eseatch 13 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28 172 290 638 863 79 861
82. amp 208 24 amp 1 SR EA ER PP iD
83. 56 9 www sharedresearch jD Shared Gcseareh 02 58 6063 R Shared Research Report gt LAST UPDATE 2015 09 28 FY12 10 FY12 13 1 357 19 8 379 67 4 279 106 7 62 91 6 7 79 5 8 1 984 4 8 435 14 1 2 36 75 8 1 8 25 80 3 1 3 14 81 1 0 7 2 200 10 9 418 3 8 19 0 25 1 1 26 1 2 36 1 6 2 500 13 6 90 3 6 80 3 2 65 2 6 FY12 09 1 133 YoY 28 4 226 YoY 52 5 20 0 15 YoY 1 3 33 YOY 2 9 21 YoY 1 9 1 038 0 EPS 59 4 EPS DPS BPS 66 6 259
84. 2014 12 NEO www sharedresearch jD Shared eseatch 42 58 R Shared Research Report gt LAST UPDATE 2015 09 28 SR gt 1 336 11 096 gt 140 22 6 600 20 16 527 500 469 Es e
85. 1 1 1 2 UGCG 3 EAJ UHCG 2015 4 UHCG UHCG UHCG SR
86. 2015 12 1 735 20 2 48 4 2014 12 EAJ 2014 12 2014 9
87. 9 1 www sharedresearch jD Shared eseatche 38 58 R Shared Research Report gt LAST UPDATE 2015 09 28 9 1
88. 3 21 15 110 SR 1 a ee et 2 2015 12 FY12 2014 FY02 2015 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 4Q 10
89. LAST UPDATE 2015 09 28 2015 12 EAJ EAJ 2014 12 38 596 31 69 41 89 34 2 EAJ SR 02
90. 120 114 25 166 103 105 _ 105 100 92 2 20X 84 86 88 87 87 80 15 4 60 10 0 40 8 5 l I I Th I il 0 5 Q2 Q3 Q3 Q4 FY 12 12 FY12 13 FY12 14 FY12 15 dH F SR 2014 12 2015 2 13 gt 2 200 10 99 25 36 26 25 gt 36 14 2014 5 2014 3 3 16 903 2014 29 496 13 414 www sharedresearch jD Shared eseatch 35 58 R
91. gt 6063 LAST UPDATE 2015 09 28 2015 9 28 800 2016 2 30
92. 6 000 60 5 000 40 0 28 8 27 5 5 4 25 3 0 4 000 6 os 20 3 000 0 0 3 8 5 18 4 Rb s 9 96 0 4 4 be 2 TE jp 41 4 5596 i 79 076 4 2 000 9 b 2 4 20 1 000 MM 40 0 60 Q1 Q3 01 03 01 03 Q1 Q3 CY08 CY09 CY10 CY11 0 SE i mmmmm YoY e YoY SR 800 16 700 27 14 600 554 548 a 524 12 500 435 448 456 447 10 400 8 4 300 _ 6 200 4 100 54 29 59 2 lt 1 _ re a WE 0 100 8 4 12 5 2 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 FY 12 12 FY12 13 FY12 14 SR 3 1 644 12 0 9
93. 1 9107 1 7262 1 6753 SR 0
94. 1 2 3 IT www sharedresearch jD eshared eseatch 04 58 NR siared Research Report 6063 LAST UPDATE 2015 09 28
95. 3 4 SR 800 gt 1 778 9 3 gt 191 25 0 600 20 16 527 500 469 457 5 1596 23 15 419 386 td 400 349 360 364 360 10 300 J 8 9 a 5 0 5 200 0 96 83 91 100 69 3 4 69 74 _5 48 50 37 53 51 01 02 03 04 01 02 03 04 01 02 03 04 FY 12 12 FY12 13 FY12 14 SR 3
96. 1 8630 HS JASDAQ8699 NKSJ 1 8630 1 4307 1 6752 1 5108 1 9501 1 7003 JX 1 5020 YKK 1 2802 1 7984 1 1963 1 6366 1 1802 1 1801 1 1332 1 9532 1 6013 1 4527
97. 3 2
98. 2005 6 EA EA 2012 6 2007 2010 10 2003 1 4 24 2004 7 EMERGENCY ASSISTANCE JAPAN U S A INC
99. IT SR 29 7 15 9 2 2 688 7 _ 325 4 1 413 8 668 3 49 4976 205 9 92 3 15 14 SR 2013 12 550 2014 12 700
100. 2015 12 1 43 7 4 131 Me 6 000 60 5 000 40 4 000 10 69 9 3 20 1 3 000 09 0 7 2 000 20 1 000 5 I 40 0 60 Q1 93 QM 0Q3 Q1 Q3 Q1 Q3 Q3 Q3 Q3 CY08 CY09 CY10 CY11 i i i YoY e YoY SR 800 753 25 700 554 a 556 7 20 600 548 Ts sz4 500 435 448 456 447 _ 15 e Z 400 10 300 lt 3 200 5 100 4 29 gt 9 21 22 0 ea is lm __ I 0 100 8 4 12 1 _ 59 Q1 Q2 0Q3 Q4 Q1 Q2 0Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 0Q4 FY 12 12 FY12 13 FY12 14 FY12 15 em SR www sharedresearch jD Shared eseatch 32 58 R Shared Research Report gt 6063 gt LAST UPDATE 2015 09 28
101. PP EMERGENCY ASSISTANCE JAPAN U S A INC 100 EMERGENCY ASSISTANCE JAPAN SINGAPORE PTE LTD 100 100 PP EMERGENCY ASSISTANCE THAILAND COMPANY LIMITED 100 P Emergency Assistance Bangladesh Co Ltd 51 2014 12 274 18 170 14 39 2 4 0 4 229 Www sharedresearch jp Shared ese atche 56 58 R Shared Research Report gt 03 3811 812
102. EAJ EAJ Inside EAJ Inside 2014 12 EAJ Inside SR 2015 12 2015 EAJ 2014 12 SR
103. 1 or x x x JK
104. 2003 1 16 HP nttp emergency co jp IR IR Www sharedresearch jp Shared 6063 LAST UPDATE 2015 09 28 112 0002 1 21 14 NRK JASDAO 2012 6 20 12 IR http www emergency CO D Ir IR esearch 57 58 R Shared Research Report SR
105. 1T T 2015 12 EAJ 140 95 120 TS 114 2 15 90 102 106 104 104 __ 100 93 0 a _ 85 84 80 80 79 2 737 60 78 4 75 75 1 75 1 40 70 69 9 20 65 0 60 01 02 03 04 01 02 03 04 01 02 03 04 01 02 03 04 FY12 12 FY12 13 FY12 14 FY12 15 SR 2016 12 50 1 EAJ
106. 11 www sharedresearch jD Shared eseatche 51 58 R Shared Research Report gt 6063 LAST UPDATE 2015 09 28 EMERGENCY ASSISTANCE JAPAN SINGAPORE PTE LTD 2005 1 2 6 EA EA EA 12 2006 10
107. FY12 15 FY12 15 1 346 1 154 2 500 1 280 1 220 2 500 66 66 YoY 20 2 6 8 13 6 14 3 13 0 13 6 78 12 90 50 80 30 128 68 60 YOY 5 8 1 0 3 6 3 9 6 6 1 2 77 3 80 55 80 25 132 77 55 YoY 3 8 3 5 7 0 3 3 2 4 3 6 6 1 0 63 2 65 60 70 10 123 68 55 YOY SR 3 amp www sharedresearch jD Shared eSeafCh 05 58 R Shared Research Report gt 6063 LAST UPDATE 2015 09 28 YoY YOY YOY YOY
108. Www sharedresearch jp Shared eseatch 49 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 FY12 10 A 1 58 0 290 121 370 20 2 20 16 40 45 76 21 FCF 1 2 78 16 251 76 447 196 57 63 26 192 456 353 A 32 33 31 31 37 54 B 16 7 38 28 66 190 C 45 105 140 142 393 44 FCF NI A B C 50 10 299 65 407 217 SR 2 3 www sharedresearch jD Shared eSeafCh 50 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28
109. 2 3 1 9 1 2 3 gt 4 5 gt 6 7 gt 8 ye 9 www sharedresearch jD Shared ese atche 17 58 R Shared Research Report 2 6063 LAST UPDATE 2015 09 28
110. 569 35 34 54 692 2 208 407 199 209 616 77 407 58 20 57 ROE 11 1 SR Www sharedresearch jp 1 038 0 15 1 0 16 63 11 9 69 6 17 9 Shared FY12 11 1 611 1 893 18 7 17 5 466 506 23 1 8 4 29 0 26 7 172 148 62 9 14 1 10 7 7 8 164 129 80 2 21 3 10 2 6 8 167 75 112 2 54 7 10 3 4 0 1 038 0 1 189 4 160 5 67 7 65 9 0 0 301 5 468 9 526 423 957 948 40 46 25 34 32 25 1 054 1 053 34 3 357 127 632 486 108 9 108 9 741 495 313 558 465 135 290 121 40 45 26 192 17 4 12 3 72 1 17 3 29 7 53 0 eSeafcHh lt 1 205 0 11 9 1 9 10 0 506 4 476 1 457 582 370 76 456 1 9 2 4 38 3 1 213 4 29 4 10 0 489 7 682 1 691 105 305 160 1 996 O 680 1 212 164 189 1 401 95 664 20 21 7 353 1 5 5 9 29 8 93 9 03 58 R Shared Research Report
111. Hill amp Associates amp 2015 5 8 2015
112. 6 000 5 000 4 000 10 6 9 3 3 000 0 39 4 8 89 59 a 8 2W8 1 0 470 0 19 6 P09 0 0 1 8 4 7 9 5 0 0 D 0 1 13 6018 A 1 0 30 2 000 8 4o 20 1 000 EE ill 40 0 60 01 03 01 03 01 03 01 03 CY08 CY09 CY10 CY11 NE i i i mmmmm YoY e YoY SR 800 753 40 700 5 35 600 554 548 556 30 500 435 448 456 447 473 25 400 20 300 15 s 8 2 200 a a 10 100 54 29 59 21 5 48 31 5 0 a ee a Em 0 0 8 4 12 8 NM 01 02 03 04 Ql Q2 Q3 Q4 01 02 03 04 01 02 03 04 FY 12 12 FY12 13 FY12 14 FY12 15 gt SR 0Q02
113. MG Aiming SBS KLab
114. gt 6063 LAST UPDATE 2015 09 28 5 gt 6 4 2 EAJ EAJ SR 8 9 7 2 3 5 6 EAJ or EAJ gt SR
115. 3 24 5 2 1 2 2 2
116. 75 8 4 8 1 983 75 8 35 2013 7 16 5 3 2 1 626 5 5 255 24 8 2013 205 2012 148
117. 18 7 171 62 9 163 80 2 166 112 2 1 325 19 2 346 20 4 2011 8 2011 2 1 1 699 2 2012 12
118. 20 5 19 0 22 4 186 172 358 189 210 399 213 230 443 223 18 8 19 0 18 9 19 0 21 2 20 1 19 0 21 3 20 1 16 5 60 88 148 13 23 36 17 8 25 79 11 90 YoY 14 1 78 0 74 2 75 8 6 1 9 7 7 8 1 3 2 3 1 8 1 5 0 8 1 1 5 9 1 0 3 6 42 87 129 5 20 25 23 4 26 77 3 80 YoY 21 3 87 4 76 9 80 3 4 3 9 6 6 8 0 5 2 0 1 3 2 0 0 3 1 2 5 7 0 2 3 2 26 50 75 2 12 14 15 20 36 63 2 65 YoY a 54 7 91 6 75 7 81 1 SR 2015 12 2015 7 22 FY12 15 FY12 15 1 346 1 154 2 500 1 280 1 220 2 500 66 66 YoY 20 2 6 8 13 6 14 3 13 0 13 6 78 12 90 50 80 30 128 68 60 YoY 5 8 1 0 3 6 3 9 6 6 1 2 77 3 80 55 80 25 132 77 55 YoY 5 7 0 3 3 2 4 3 6 6 1 0 63 2 65 60 70 10 123 68 55 YoY SR
119. 5 100 4 830 2012 12 4 EAB www sharedresearch jD Shared eseatch 46 58 R Shared Research Report 6063 gt LAST UPDATE 2015 09 28 EAB 2012 3 EAB 10 11 EAB 3 1 8 1 5 2011
120. 648 700 A 6 000 600 527 a 4 5 000 469 457 74 500 a 423 419 6 am 90 4 000 349 36 364 360 400 No lt Ng 3 000 300 2 000 200 1000 RN B MM ag mp Ul 4 9 0 0 SN 8 8 0 N ba 0 Mm Mm In Mm Mm m 0 10 30 Ql Q3 01 03 01 03 01 Q3 01 3 FY12 10 FY12 11 FY12 12 FY12 13 FY12 14 FY12 15 SR Www sharedresearch jp Shared eSeafCh 09 58 NR siared Research Report AS 6063 LAST UPDATE 2015 09 28 120 114 25 6 103 105 105 103 u 0 100 92 91 P 92 20 9 80 15 4 ol he 1 10 0 40 oN 5 27 24 22 i 1 ll il _ 0 L 5 02 03 03 04 FY 12 12 FY12 13 FY12 14 FY12 15 SR 2015 12 7 22 7 22 2015 12
121. 1 0 426 0 35 11 147 2 12 13 60 9 5 01 29 8 2 45 16 3 1 34 10 1 0 83 9 6 0 79 SBI 9 3 0 76 9 2 0 75 9 0 0 74 SR 2014 12 31 1955 4 1981 CIC
122. 51 amp 52 56 56 56
123. www sharedresearch jD Shared eseatche 39 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 150 100 mm Li B l Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 1 Q2 Q3 Q4 Q1 02 Q3 Q4 FY12 11 FY12 12 FY12 13 FY12 14 SR 422 18 3 y 119 29 4 1 2450 2014 10 120 114 25 106 103 105 gt 100 92 20 84 86 88 87 87 4 21 9 80 15 2 0 60 10 a 0 40 8 6 lt 35 5 2 30 31 8 24 22 2 25 28 26 i ll _ M NE 0 5 01 02 04 01 02 03 04 Ql Q2
124. 0 40 8 _ 31 5 27 9 29 30 25 28 26 a _ M Ii 0 5 01 02 03 04 01 02 03 04 Ql Q2 Q3 Q4 FY 12 12 FY12 13 FY12 14 SR 2013 12 2014 2 14 2013 12 1 984 4 8 36 75 8 25 80 3 14 81 1 5 5 2013 2 2013 5 56 JNTO 2013 12 JNTO 2013 7 10 364 24
125. 12 4 2 2 3 3 5 2970 2 5 1 12 3 1 2 1 2015 12 2 2015 8 12 Www sharedresearch jp Shared eSeafch 2015 12 2 02 06 58 R Shared Research Report 6063 LAST UPDATE 2015 09 28 Q 2 4 3 3 596 02 48 0 5 009
126. cf 2014 p10 ct 2014 1 330 1 933 429 453 676 2 829 123 89 2013 2014 p10 ET 2014 p10 ct 2014 149 381 382 9 532 10 312 62 53 45 2 064 4 001 SR 2013 2013 12 2014 2014 1 1
127. 0 7 950 9 100 250 6 SR 1 2014 9 T 2 3 1 10 8 2
128. 09 28 2015 8 3 600 JPX 15 6 2 700 648 30 600 gt 25 527 468 469 457 23 0 9 436 i 419 4 NN 400 349 360 364 360 e 4 15 15 300 10 4 0 sa 2 200 7 8 9 Ty 506 96 91 5 107 88 100 A 6 5 50 EE 53 51 0 am 01 02 03 04 01 02 03 04 01 02 03 04 01 02 03 04 FY 12 12 FY12 13 FY12 14 FY12 15 SR 7 000 e
129. 15 Z 423 15 Ne 966 419 400 349 360 364 360 lt 10 wr 300 F _ 7 5 _ 200 0 96 83 91 100 69 5964 8 69 74 s0 3 5 a NF Q1 Q2 Q3 Q4 Q1 Q2 03 04 01 02 03 04 FY 12 12 FY12 13 FY12 14 SR 3 9 1 9 1
130. 2011 61 www sharedresearch jD eshared eseatch 45 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 357 1 7 92 10 3 2012 12 2013 2 14 2012 12 1 893 17 5 148 14 1 129 21 3 75 54 7 2012 1 849 JINTO
131. 6 000 200 4 120 552 1 8 4 32 3 1 SR 20 000 a lt lt a 5 9 15 000 10 000 5 000 0 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 SR 50 7 McKinsey Mapping the market for medical travel 2008 5
132. LAST UPDATE 2015 09 28 2014 12 NEO 2015 12 2015 12 2014 12 EAJ SR 1 2
133. 4 02 0G3 Q4 Q1 Q2 QS Q4 FY12 10 FY12 11 FY2 12 PY12 13 FY12 14 e SR UAE Medical Excellence JAPAN MEJ
134. 524 556 419 442 105 114 10 8 7 9 8 6 4 596 20 9 23 396 109 113 2 9 11 0 20 8 20 396 114 116 8 3 10 9 21 8 20 8 5 3 53 51 26 35 84 89 22 596 31 096 71 79 41 8 1 096 0 6 10 296 9 2 4 9 6 3 8 4 79 3 1 596 0 8 5 15 0 9 2 8 FY12 1 Qi1 753 648 105 20 296 23 196 5 19 163 55 396 21 6 115 5 496 15 396 48 107 28 97 113 696 90 6 4 14 2 3 7 45 6 0 39 5 2 5 Q2 593 490 103 20 3 25 7 0 0 138 51 7 23 3 108 3 8 18 2 31 88 26 84 141 8 4 596 5 296 14 99 4 596 32 5 496 24 4 196 FY12 15 53 9 2 500 13 696 87 796 90 3 696 96 496 80 3 296 97 696 65 2 6 2011 2012 2013 2014 2015 2012 2013 2014 1 4 2 8 1 1 40 3 JNTO SR 8 13 9 2 11 21 7 8 9 22 5 3 4 19 6 9 8 27 12 4 4 11 13 14 9 24 12 1 1 29 0 2 3 4 17 9 12 9 1 3 8 14 17 2 13 9 0 9 6 10 1 6 4 3 2 11 20 3 15 20 1 4 8 6 3 2 5 0 1 0 7
135. 9 26 204 1 1 2 10 36 1 6 48 58 R Shared Research Report dS 6063 gt LAST UPDATE 2015 09 28 08 12 FY12 09 FY12 10 FY12 11 FY12 13 243 259 303 526 423 476 682 93 95 106 82 123 148 160 138 181 275 202 301 680 717 44 35 54 147 101 153 132 518 569 738 957 948 1 457 1 691 28 35 29 40 46 66 105 82 34 32 25 34 34 305 59 43 32 31 23 33 133 0 11 4 1 2 5 27 59 54 36 32 25 38 160 169 123 97 97 105 137 305 687 692 835 1 054 1 053 1 594 1 996 9 2 2 34 3 4 5 g 237 208 303 357 127 518 680 102 108 109 121 148 159 163 112 89 92 121 208 237 364 459 407 507 632 486 919 1 212 138 199 175 108 8 63 184 16 10 4 1 1 1 5 154 209 179 108 9 65 189 613 616 686 741 4
136. 95 984 1 401 174 213 213 213 290 295 297 139 139 139 139 216 221 211 240 266 188 21 54 67 31 10 16 19 3 0 54 74 77 149 313 558 610 595 120 165 270 130 273 665 709 375 407 479 465 135 582 864 131 148 176 61 288 106 182 SR 2013 12 829
137. AST UPDATE 2015 09 28 2020 1
138. LAST UPDATE 2015 09 28 6063 Research Report by Shared Research Inc sr_inquiries sharedresearch jp NR siared Research Report 6063 LAST UPDATE 2015 09 28
139. Q3 Q4 FY 12 12 FY12 13 FY12 14 SR 2014 12 3 2014 11 14 1 644 12 0 22 14 3 4 gt 20 3 1 9 2 8 1 3 4 29 www sharedresearch jD Shared ese atche 40 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 4 6 1 3 7 9 2 69 1 9 26 09 1 3 27 56 4 6 25 496 7 9 25 3
140. Shared Research Report gt 6063 gt LAST UPDATE 2015 09 28 6 000 60 000 40 4 000 10 6 g 3 20 3 000 0 20 3 8 8 8 27 5 0 0 288 0 0 pa 189 3 lo 6 a kn mn 96 i 194 4 e 2 7 5 3 a lt a 4126 6 oO 5 We T o6 310 4 4 2 000 9 9272 1 000 Ml 0 60 40 01 03 01 03 01 03 Q1 Q3 CY08 CY09 CY10 CY11 i i YoY e YoY SR 800 16 700 14 600 554 548 524 556 12 500 435 448 456 447 473 499 10 400 8 4 300 _ 6 200 4 Le 100 54 59 1 5 2 0 a lt a EE rt _ 0 100 cs 12 3 2 3 0 Q1 Q2 03 04 Q1 02 03 04 01 02 03 04 FY 12 12 FY12 13 FY12 14 SR
141. afCh 36 58 NR siared Research Report 6063 gt LAST UPDATE 2015 09 28 140 95 120 114 lt 4 90 102 a 104 104 100 93 a 85 80 1 81 5 90 79 2 79 7 60 77 6 75 75 1 75 1 40 72 8 70 69 9 20 65 0 60 Ql Q2 Q3 Q4 Q1 Q2 Q3 Q4 01 02 03 04 FY12 12 FY12 13 FY12 14 SR 2015 12 FY12 2014 FY02 2015 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 4Q 1Q
Download Pdf Manuals
Related Search