ハーツ ユナイテッド グループ｜3676｜
Contents
1. 1 200 80 1 009 1 000 60 800 40 600 20 400 0 200 20 0 40 01 02 03 04 01 02 08 04 01 02 03 04 FY03 13 FY03 14 FY03 15 YoY SR DS 1 697 22 42. 2 11 3 1 2 12
3. A SR
4. P 372 3 1 21 46 86 2015 3 4Gamer 4 4Gamer
5. ZMP ZMP www sharedresearch jDp Share
6. DS DS Web 2014 3 709
7. www sharedresearch jDp Shared eseatche 54 73 R Shared Research Report 3676 gt gt LAST UPDATE 2015 10 23 4 4 DS CS DS
8. 2011 2 Nintendo 3DS 12 PS Vita www sharedresearch jDp Shared eSeafCh 21 73 R Shared Research Report A a ys 3676 LAST UPDATE 2015 10 23 1200 10861094 9871020 7s996 1008 998 997 1006 EE aa 843 840 825 1 A411 71 838 RE 908 307 A
9. 2011 3 161 1 452 2013 3 71 24 Lab
10. FPS 365 24 6 FY03 07 FY03 08 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 993 2 3 5 3 508 3 542 4 588 6 099 8 106 M
11. DS Android OS OS 900 90 78 824 800 700 600 500 860 70 60 50 400 40 307 300 30 200 20 100 173 229 230 10 0 0 2012 2013 2014 2015 2016 mm CyberZ 2014 2014 3 25 SR www sharedresearch jDp Shared eSeafCh 25 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23
12. App Store Google Play 1 www sharedresearch jDp Shared eseatche 61 73 R Shared Research
13. WW 2015 3 11
14. www Sharedresearch jDp Shared eseatch e 04 73 R Shared Research Report A a ye 3676 gt LAST UPDATE 2015 10 23 2015 10 23 CEO DIGITAL Hearts USA Inc CEO CEO 3 G amp D
15. Weaknesses M amp A PP
16. 2 DS 3 017 55 1 55 1 2013 12 M amp A 21 AM 2 388
17. Q2 AM 800 2 120 YoY 676 1 700 100 600 60 00 60 400 40 300 20 200 0 100 20 18 24 21 0 40 01 FY03 13 01 FY03 14 SR Www sharedresearch jp Shared Q3 01 FY03 15 Q3 01 FY03 16 esearch 10 73 R Shared Research Report A i ye 3676 gt LAST UPDATE 2015 10 23 AM 2014 9 Q1 02
18. y 640 y 24 21 www sharedresearch jDp Shared eseatche 63 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 DS 2014 3 2014 3 10 137 47 2 1 780 79 1 1 788 79 5 1 087 87 7
19. 169 28 198 2015 8 18 3 amp www sharedresearch jDp Shared eSeafCh 05 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 PJg 1 346 1 287 CS 563 DS 362 AM 362 60 YoY 47 3 40 9 CS 46 2 DS 36 8 AM 37 3 431 32 1 305 YoY 24 3
20. 8 775 37 9 gt 2 631 51 19 gt 30 0 27 4 CS DS AM 20 2013 6 3 CS 3 392 26 4
21. 30 2015 1 15 12 49 0 ZMP 51 0 2014 11 2014 11 28 600 www sharedre
22. www sharedresearch jDp Shared eSeafCh 23 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 DS 5 000 600 DS ores 4 000 9 5 2 3 017 3 000 P 1 945 2 000 75 956 1 135 1 000 lt 426 415 __ 453 10 76 FY03 04 FY03 06 FY03 08 FY03 10 FY03 12 FY03 14 SR 2011 3 2011 3 DeNA mixi 3 DS
23. 3 4 5 5
24. 2015 3 2016 3 PS4 2015 3 2016 3 PS Vita Project Morpheus MA 1 3765 amp 3DS 2015 3 DeNA 2017 3 5 CS DS C S
25. 1 200 3 i 1 000 900 800 700 600 4 7 3 400 200 175 28 35 0 FY03 13 FY03 14 FY03 15 FY03 16 FY03 17 CE CE CE SR 2015 3 Fuguai com 2013 1 21
26. 35 99 SW Strengths Weaknesses 41 42 42
27. 2015 5 loT Internet of Things 95 2016 3 ZEG
28. AM 2014 9 16 AM 7 2015 3 600 AM SR
29. 7 152 6 4 gt 1 730 2 2 www sharedresearch jDp Shared eseatche 52 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 CS DS AM 1 CS 2 DS 3 AM 6 4 7 152 10 584 9 967 617 5 8 3 500 4626 46 50 41 41 41 3 000 40 2 621 2 500 2 246 30 2 209 hf 21 219 1 500 1287 8 1
30. 405 208 51 3 197 48 7 130 32 1 67 16 6 68 16 8 29 43 1 39 9 6 FYO03 03 SR Www sharedresearch jp 403 0 4 229 56 8 174 43 2 161 23 5 39 8 13 80 0 3 3 16 75 9 4 1 528 31 1 307 58 2 221 41 8 187 16 5 35 4 34 153 0 6 4 36 120 3 6 8 16 18 15 43 1 19 44 2 3 7 FY03 05 528 922 74 4 560 60 8 362 39 2 252 34 9 27 4 109 221 8 11 9 1 109 201 1 11 8 26 1 56 42 2 77 298 4 8 4 FY03 06 922 1 500 62 7 902 60 1 598 39 9 368 45 8 24 5 230 110 2 15 3 0 230 111 4 15 3 100 42 3 137 77 1 9 1 FY03 07 2 372 58 2 1 483 62 5 889 37 5 553 50 4 23 3 336 46 1 14 2 17 319 39 1 13 5 151 47 0 170 24 2 7 1 FY03 08 Shared FY03 09 FYO03 10 FYO03 11 FY03 12 3 378 3 416 3 958 5 386 42 4 1 1 15 8 36 1 1 978 2 065 2 429 3 463 58 5 60 5 61 4 64 3 1 401 1 351 1 529 1 923 41 5 39 5 38 6 35 7 760 830 1 001 1
31. www sharedresearch jDp eshared eseatch 19 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 10 000 PlayStation 4 2014 2 Wii U 2012 12 8 000 PS Vita 2011 12 DSi LL 2009 12 6 000 Wii 2006 12 DSi 2008 11 PLAYSTATION 3 2006 11 4 000 Xbox 360 2005 12 DS 2004 12 2 000 PSP 2004 12 oo ao rsod FY03 03 FY03 04 FY03 05 FYO3 06 FY03 07 FY03 08 FYO3 09 FY03 10 FY03 11 FYO3 12 FY03 13 FY03 14 1975 1980 1985 1990 1995 2000 2005 2010 2015 NIINUNNIDIOS15S DS SONY PSP Playstation Vita SEGA LYNX ATARI SNK 0
32. 2015 3 2016 3 2016 3
33. PS3 PS4 PS4 PS VITA PS4 Xbox One Wii U DS 1 400 140 YoY 1 238 1 200 120 10596 1 062 1 000 100 800 80 600 60 400 40 200 20 0 0 01 03 01 03 01 03 01 03 FY03 13 FY03 14 FY03 15 FY03 16 SR DS Q1 48 59 2015 3 SR 02
34. AM 7 02015 3 00 www sharedresearch jDp Shared eSeafCh 62 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 800 700 600 500 400 300 200 0 100 20 0 40 01 02 03 04 01 02 Q3 Q4 01 02 03 04 FY03 13 FY03 14 FY03 15 YoY 120 100 60 60 40 20 SR 236 9 3 0 1 99 696 2015 3
35. 3775 1 2014 10 1 30 70 1 2 3 FY03 12 FY03 13 FY03 14 FY03 15 FY03 12 FY03 13 FY03 14 FY03 15 176 216 275 474 1 270 1 492 2 143 2 417 120 130 140 149 1 239 1 449 2 091 2 358 22 24 22 7 5 9
36. 2 3O ee 3 1 123 2 84 37 995 40 21 943 51 4
37. www sharedresearch jDp Shared eSeafCh 31 73 R Shared Research Report gt FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 3676 LAST UPDATE 2015 10 23 a 3 378 3 416 3 958 5 374 6 365 8 775 3 508 3 542 4 588 6 099 8 106 b 140 167 176 179 248 135 153 122 120 130 137 c 692 709 872 1 239 1 449 2 091 d 1 757 1 799 2 097 2 862 3 382 9 G 2889 2586 2 405 800 2 334 3 c 4 882 4 819 4 539 4 337 4 393 24 131 20 457 22 487 30 021 25 665 27 090 e 163 181 171 248 258 al 0 4 8 5 3 4 3 4 6 4 1 60G 236 255 196 200 178 SR PPHD
38. www sharedresearch jDp Shared eSeafch 06 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 FY03 04 FY03 05 FY03 06 FY03 07 FY03 08 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 FYO03 16 403 528 922 1 500 2 372 3 378 3 416 3 958 5 386 6 886 10 138 13 285 16 034 2 749 403 528 922 1500 2 372 3 378 3416 3 958 5 374 6 381 8 798 9 812 CS 319 320 542 768 1 530 2 136 1 965 1896 2 708 2 685 3 393 3 605 DS 10 76 205 426 415 509 493 665 1 135 1 945 3 017 3 935 AM 73 132 174 305 428 733 958 1 397 1 531 1 752 2 388 2 272 175 484 504 335 443 1 675 12 9 438 1 333 16 40 YoY 0 4 31 1 74 4 62 7 58 2 42 4 1 1 15 8 36 1 27 8 47 2 31 0 20 7 0 4 31 1 74 4 62 7 58 2 42 4 1 1 15 8 35 8 18 7 37 9 11 5 CS 0 3 69 5 41 6 99 1 39 6 8 0 3 5 42 8 0 9 26 4 6 3 DS
39. 2014 11 SR www sharedresearch jDp Shared eSeafCh 38 73 3676 R Shared Research Report gt LAST UPDATE 2015 10 23 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 13 3 378 3 416 3 958 5 386 6 886 10 138 100 0 100 0 100 0 100 0 100 0 100 0 YoY 42 4 1 1 15 8 36 1 27 8 47 2 760 830 1 001 1 090 1 355 1 704 22 5 24 3 25 3 20 2 19 7 16 896 YoY 22 5 24 3 25 3 20 2 19 7 16 89 363 411 494 511 630 701 10 79 12 0 12 5 9 5 9 19 6 996 95 99 86 110 182 195 2 8 2 9 22 2 0 2 6 1 9 YoY 4 6 3 9 12 5 27 8 65 5 6 8 95 99 86 98 132 8 2 8 2 9 2 29 1 8 1 99 8
40. Aiming SBS KLab J
41. 2001 www sharedresearch jDp Shared eSeafCh 30 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 FY03 06 FYO03 07 FYO03 08 FY03 09 FYO03 10 FYO03 11 FYO03 12 FY03 13 Sales parent 922 1 500 2 372 3 378 3 416 3 958 5 384 6 343 Cons parent difference 3 543 CoGS 560 902 1 483 1 978 2 065 2 429 3 463 4 537 Total service expenses 560 902 1 483 1 978 2 065 2 434 3 441 4 122 Labor 492 785 1 275 1 757 1 799 2 097 2 862 3 382 Operating expenses 68 117 208 221 266 336 579 740 Subcontracting 61 158 245 Supplies 23 39 74 41 34 36 77 60 Rent 26 51 96 117 132 123 134 174 Communications 2 13 15 21 35 46 56 79 Others 7 14 23 42 65 69 154 182 Ratio against sales
42. 2016 10 1 2012 2012 8 10 2016 10 1 30 1 20 2 8 8 106 3 1 4 5 501 3 1 1 1
43. 1 2 www sharedresearch jDp Shared eSeafCh 53 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 4 2015 3 4 CS 2015 3 3 4
44. SR DS a AM CS DS DS www sharedresearch jDp Shared eseatche 36 73 R Shared Research Report A a ye 3676
45. 66 69 CA 69 0 69 71 71 72 www sharedresearch jDp Shared Gcseareh 02 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 2017 3
46. 4gamer 2016 3 gt 811 206 594 182 1 3DCG 2014 4 1 123 2 30
47. www sharedresearch jDp Shared eseatche 28 73 R Shared Research Report A i ye 3676 LAST UPDATE 2015 10 23 SR X X X
48. CS PS4 Nintendo 3DS PC i G Wimndows Xbo360 2013 4 PS3 11 Wii U 12
49. 21 SKT SKT 21 SKT SKT 21 SKT Sler 2015 1 2015 1 16
50. 3 M amp A 2 21 925 943 DS 29 0 9 756 197 53 16 0 1 227 www sharedresearch jDp Shared eseatch 49 73 3676 R Shared Research Report gt LAST UPDATE 2015 10 23 2015 3
51. 16 8 17 9 1 DOE 7 2 1 2015 3 1 700 1 600 1 500 1 461 _18 1 400 1 227 1 200 1 100 1 000 01 03 01 03 FY03 14 FY03 15 SR 2 000 1 NN 1 800 1 600 1 400 1 200 1 247 1 000 600 600 Q1 Q3 FY03 14 01 03 FY03 15 SR 2015 3
52. 496 389 2015 3 1 675 1 166 496 389 M amp A 21
53. 21 1 250 46 13 2013 1 21 21 2015 3 3 2015 2 2 p 9 756 29 0 y 1 227 16 0 gt 1 221 16 4 598 30 2 3
54. www sharedresearch jDp Shared eseatche 14 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 2016 3 CS DS DS 2016 3 CS DS DS AM 2014 3
55. 21 DS 21 DS DS Q1 DS 48 5 Q1 2015 3 33 3 www sharedresearch jDp Shared eSeafCh 12 73 3676 R Shared Research Report LAST UPDATE 2015 10 23 FYO03 14 FYO03 16 EA HH HH a 2HaF Pr 4 659 5 479 10 138 6 199 7 086 13 285 1
56. 21 2014 11 AM 1 719 9 2 www sharedresearch jDp Shared eSeafCh 55 73 R Shared Research Report i ye 3676 gt LAST UPDATE 2015 10 23 AM 800 120 700 100 600 80 500 60 400 40 300 20 200 0 100 20 23 21 0 40 01 02 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR 2014 9 16
57. 2016 3 1 Q1 3 554 14 5 245 23 9 14 5 1 0Q2 2 2015 3 3 23 9 7 9
58. 2013 12 21 ZMP ZEG 2015 1 www sharedresearch jDp Shared eseatche 46 73 R Shared Research Report a ye 3676 gt LAST UPDATE 2015 10 23 AM 2 272 4 9 0 800 9 120 700 674 100 600 80 500 60 400 40 300 20 200 0 100 23 21 0 23 01 02 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR 20 40 AM 2014 9
59. CS 3 605 6 3 CS 1 200 80 1 009 982 1 000 60 800 40 600 20 0 20 0 yA 40 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 FY03 13 FY03 14 FY03 15 SR CS 8 1 2 3 4 2015 3
60. Fuguai com Fugual com SR 15 000 13 400 10 000 8 100 5 000 3 400 879 346 107 99 46 5 000 FY03 12 FY03 13 FY03 14 FY03 15 FY03 16 FY03 17 CE CE CE SR Www sharedresearch jp Shared eSeafCh 34 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 2013 11 M amp A 2017 3 300 1 000 2017 3 1 2
61. 2015 1 ZMP ZEG 499 www sharedresearch jDp Shared eseatch 17 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 100 0 DIGITAL Hearts Korea Co Ltd 100 0 DIGITAL Hearts USA Inc 100 0 DIGITAL Hearts Thailand Co Ltd 49 0 0 9 100 09 4Gamernet a Aetas 100 0
62. 6 OS iOS App Store Android OS Google Play 0S 3
63. PlayStation 4 Xbox One PlayStation4 PS3 DO DS
64. DS CS 4 000 405 og i 45 36 9 0 36 8 3 500 34 6 35 4 oo 00 34 6 2 2 3 000 Ce 0 1 307 3 6 35 2 500 ET372 30 6 20 8 208 23 10 9 1 6 x 2 1 500 13 0 26 10 4 15 5 603 10 500 54 52 be 5 ro ho 02 5 119 3 77 126 0 a EV 0 Q1 Q2 0Q3 Q4 Q1 0Q2 Q3 Q4 Q1 Q2 0Q3 Q4 Q1 Q2 Q3 0Q4 Q1 Q2 Q3 9 Q4 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 900 603 529 a 504 600 351 330 321 1 558 226 si 126 713 300 5 23 546 499 545 572 613 324 0 300 01 02 03 04 Ql Q2 Q3 Q4 Ql1 Q2 Q3 Q4 FY03 13 FY03 14 FYO3 15 SR 2015 3 4 04 3
65. 1 123 2 3OQ 3 ZMP Z2MP ZMP ADAS
66. 1 2 3 6
67. 1 1 2 2014 3 1 2 88 87 SR 4 530 8 806 1 116 3 2 2014 11 2Lab 12 3Lab 2014 10 11 3 500 4626 46 50 41 41 41 3 000 40 2 500 Pp 7 2 246 30 2 0
68. 2014 4 4 496 69 3 2014 9
69. DS 2014 3 2014 3 193 M amp A 2011 2011 M amp A 2013 10 M amp A
70. VOYAGE GROUP HD SR Inc
71. GCA DIC TOKALT
72. 800 529 ee 504 230 600 2 56 351 330 Ma __ 291 319 400 126 8 624 572 613 646 a 200 430 Ne 391 375 0 La 95 200 400 01 02 03 04 01 Q2 Q3 Q4 Q1 Q2 Q3 Q4 01 02 03 04 FY03 13 FY03 14 FY03 15 FY03 16 SR www sharedresearch jDp Shared eseatch 08 73 R Shared Research Report A i ye 3676 gt LAST UPDATE 2015 10 23 3 500 46 _ 469 6 50 41 41 41 3 000 40 2 621 2 661 oy 2 586 2 500 30 2 000 oo 20 1 500 1287 10 196 0 443 457 478 500 324 391 L MT 375 L L L 10 0 i N h L L 20 02 03 04 04 02 03 04 a a RR SR FY03 15 88 87 SR Q2 Q3 Q1
73. 3 3Q DS 206 30Q www sharedresearch jDp Shared eseatche 57 73 R Shared Research Report A a ye 3676 gt gt LAST UPDATE 2015 10 23 a 0 1 000 2 000 3 000 4 000 5 000 6 000 7 000 8 000 9 000 1H FY03 13 2 979 2 979 2H 3 732 1H FY03 14 3 2H 4 856 1H 03y15 EE oo
74. 8 21 66 49 3DCG 58 5 ZEG 49 0 SR Aetas 2015 5 CS DS AM 3 CS SNS 2015 3 DS 2015 3 40 1 CS 36 79 AM 2014 9
75. PS4 PS4 PS4 i PS Vita SR Www sharedresearch jp sShared eSeafCh 22 73 R Shared Research Report A a ye 3676 LAST UPDATE 2015 10 23 1 Project Morpheus 2014 3 19 Oculus VR Oculus Rift
76. SNS 3G SNS 1 3632 GREE DeNA 1 2432 SNS Web 2009 1 2011 GREE SNS Apple iPhone 2008 7 iPhone 3G
77. LAST UPDATE 2015 10 23 2012 2013 5 28 7 997 1 9 072 1 8 075 9 042 2014 3 M amp A 2014 3 8 8 2017 3 134 125
78. M amp A www sharedresearch jDp Shared eseatch 41 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 2015 3 2015 5 11 13 285 31 0 1 6 y 1 517 14 8 15 096 y 1 526 14 7 13 4
79. 1 4 3 501 2019 9 30 sSHharedW amp 9eseafcH 39 73 Www sharedresearch jp R Shared Research Report A a ye 3676 LAST UPDATE 2015 10 23 2 1 8 8 000 2 000 1 2 2017 9 18 39 2016 9 2017 8 18 182 2014 4 2 9 97
80. Q2 AM 2014 9 16 AM 7 2015 3 160 137 140 132 120 100 80 60 55 40 18 1 21 20 9 10 12 11 9 99 20 03 04 01 02 0
81. 2015 3 App Store Google Play 1
82. AM 2004 7 2004 6 2007 9 2004 4 2014
83. 2 21 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 4 a 3 100 4 325 4 068 4 509 6 599 9 109 15 002 b 3 285 3 985 4 068 5 057 6 922 9 777 15 002 C 3 378 3 416 3 958 5 386 6 886 10 138 13 265 c a 1 9 0 21 0 2 7 19 5 4 3 11 3 11 4 c b 1 2 8 14 3 2 7 6 5 0 5 3 7 11 4 8 471 853 620 645 1 033 1 451 2 223 b 575 795 620 721 1 088 1 660 2 223 C 641 521 526 634 994 1 781 1 517 c a 1 36 1 38 9 14 8 29 3 3 8 22 7 31 8 c b 1 11 5 34 4 14 8 15 7 8 6 7 3 31 8 a 473 857 618 646 1 030 1 447 2 201 b 578 801 618 701 1 092 1 658 2 201 c 644 526 495 807 997 1 789 1 526 c a 1 36 1 38 6 19 9 24 9 3 3 23 6 30 7 c b 1 11 4 34 3 19 9 15 1 8 7 7 9 30 7 3 250 451 330 35
84. Q2 02 a CS DS D Q1 c 40 5 39 2 39 6 1 4 000 36 9 37 3 5 35 8 36 8 nD 40 34 6 46 oo 34 6 nm 3 000 66 81 30 23 6 m mn 307 303 8 ww 208 20 8 2 000 16 8 17 4 20 10 4 1 000 a 8 amp 10 mm TE Ml 0 Q1 Q2 0Q3 Q4 QQ2 QQ4 01 Q2 0 3 Q4 QQ2 03 Q4 Q1 0Q2 QE Q4 01 Q2 Q3 Q4 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 FY03 16 SR
85. 1 2 CS DS CS DS AM CS PS4
86. SR Inc SR Inc Shared Research inc 3 31 12 http www sharedresearch jp TEL 03 5834 8787 Email info sharedresearch jp Shared WSeseafcH 73 73 Www sharedresearch jp
87. 2016 3 2014 3 AM 2014 9 16 AM 7 2015 3 160 135 137 140 120 124 125 120 132 120 116 99 100 80 60
88. AM 3 600 876 3DCG 2 3 3
89. 15 G amp D 2014 12 www sharedresearch jDp Shared eSeafCh 48 73 R Shared Research Report a ye 3676 gt LAST UPDATE 2015 10 23 400 355 338 350 317 6 330 ii 300 250 _ 2013 12 21 104 4 10 12 03 Q4 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR 1 333 204 52 71
90. DS AM 13 2 Q1 1 100 2 02 3 2015 3 12 3 0Q2 Q2 Q1 CS DS AM 3 Q2 Q3 AM Q1 0Q2 CS DS Q2 Q3
91. 2011 7 DIGITAL Hearts Korea Co Ltd 2011 10 DIGITAL Hearts USA Inc 2011 12 DIGITAL Hearts Thailand Co Ltd 2012 3 G amp D 2012 5 2012 11 Aetas 2013 11 2014 4 3DCG SR M amp A 2012 11 Aetas 100 0 802 454 83 225 FY03 12 2013 11 21 66 496 234 1 091 50 111 FY09 13 2014 4 48 8 377 1 797 80 368 FY05 13 SR
92. 2759 25 0 1 200 120 e YoY 105 1 062 1 000 100 79 800 80 600 60 400 40 200 20 0 0 01 02 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR DS 2 1 2 2015 3
93. CF i 5 105 164 191 466 124 308 705 331 1 562 870 CF i 37 109 263 A 140 93 138 650 368 569 8 CF i 15 1 424 50 28 29 21 894 308 950 8 47 65 80 50 50 5 5 5 1000 1 622 1 820 5 58 37 62 131 215 667 1 013 969 1 155 1698 1 185 2 071 1239 ROA 119 164 29 8 40 4 30 5 39 3 27 6 23 1 29 3 24 8 29 8 19 8 8 ROE 204 19 2 46 6 47 3 25 2 30 3 21 0 16 2 21 6 23 2 33 6 13 8 185 0 251 7 209 6 205 0 191 5 225 3 246 5 384 6 344 6 284 2 175 6 164 5 150 6 20 7 19 4 33 6 35 1 48 4 43 7 39 3 37 5 36 5 31 6 45 5 43 3 61 5 5 48 9 47 1 45 3 45 7 54 2 69 0 70 7 82 0 78 9 71 0 56 7 51 9 49 5 8 SR 2016 3 2013 10 1
94. M amp A M amp A www sharedresearch jDp sSharedd eSeafch 03 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 FY03 03 FYO03 04 FYO03 05 FY03 06 FY03 07 FYO03 08 FYO03 09 FYO03 10 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 FY03 16 405 403 528 922 1 500 2 372 3 378 3 416 3 958 5 386 6 886 10 138 13 285 16 034 YoY 04 311 744 62 7 58 2 42 4 11 15 8 36 1 27 8 47 2 31 0 20 7 197 174 221 362 598 889 1401 1351 1 529 1923 2 349 3 484 3 948 6 48 7 43 2 41 8 39 2 39 9 37 5 41 5 39 5 38 6 35 7 34 1 34 4 29 7 130 161 187 252 368 553 760 830 1 001 1090 1 355 1 704 2 431 YoY 23 5 16 5 34 9 45 8 50 4 37 3 9 2 20 6 8 9 24 3 25 8 42 7 32 1 39 8 35 4 27 4 24 5 23 3 22 5 24 3 25 3 20 2 19 7 16 8 18 3 8 67 13 34 109 230 336 641 521 528 834 994 1781 1 517 2 252 YoY 80 0 153 0 221 8 110 2 46 1 90 8 18 7 1 3 57 9 19 2 79 1 14 8 48 4
95. SR Inc Shared Research SR Inc SR Inc SR Inc SR Inc
96. 15 8 7 3 6 4 3 9 16 36 109 230 319 644 526 495 807 997 1 789 1 526 2 314 788 YoY 75 9 120 3 201 1 111 4 39 1 101 6 18 3 5 9 63 0 23 5 79 5 14 7 51 7 13 19 77 137 170 348 306 279 441 580 1 088 540 1 239 699 YoY 65 3 44 2 298 4 77 1 24 2 105 1 11 9 9 0 58 2 31 5 87 7 50 4 129 4 SR 12 000 10 000 a 8 775 8 000 I 6 365 6 000 5 374 4 000 3 378 3 416 a eis 2 372 ma 1 500 mmmm I 2 000 J 922 0 FY03 03 FY03 04 FY03 05 FY03 06 FY03 07 FY03 08 FY03 09 FY03 10 FY03 11 7 SR FY03 11 FY03 12 FYO03 13 FY03 14 FY03 15 CS EE DS AM Shared eSeafch 07 73 www sharedresearch jDp R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 2016 3 1 2015 8 3 Q2
97. NINTENDO 64 NN 7 15 6 SONY PlayStation 2 PLAYSTATION 3 PlayStation 4 SC 3000 SG 10001V CD SG 1000III Microsoft XBOX Xbox 360 Xbox One IN M5 SORD NEO GEO SNK TOMY 3DO REAL 1942 TII beatmania Mr Dol II iPhone3G Apple iPhone5 Apple iPhone4 Apple iPad 1975 1980 1985 1990 1995 2000 2005 2010 2015 SR CS 5 000 5 rc 444 500 403 401 386 391 4 000 68 400 3 000 300 2 000 93 3605 200 2 708 2 685 1 000 1 530 1 965 1 896 1 611 100 542 i FY03 04 FY03 05 FYO3 06 FY03 07 FY03 08
98. 2014 4 3DCG 21 165 12 710 10 2015 3 www sharedresearch jDp Shared eseatch 33 73 R Shared Research Report A a ys 3676 LAST UPDATE 2015 10 23 2014 3 2015 3 Ma
99. FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 3 958 5 386 6 886 10 138 13 500 15 002 1 502 10 3 958 5 374 6365 8775 9967 10 584 617 696 175 484 502 528 26 596 l 2 0 12 346 879 1 79 2 655 876 3396 1 252 1 234 17 196 YoY 3696 2896 4796 3396 4896 36 18 38 14 21 176 4 9 2 6829 1559 2459 3429 528 834 994 1 781 1 785 2 223 438 20 YoY 58 1996 79 0 2596 15 596 14 496 1 696 13 296 14 896 495 807 997 1 789 1 762 2 201 439 20 YoY 6396 2396 79 196 2396 279 441 580 1 088 944 1 210 26 2296 YOY 5896 3196 8896 1396 1196 EPS 4813 602 50 91 9 101 2 2296 SR www sharedresearch jDp eshared eseatch 50 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 9
100. 58 596 3D 2015 7 1 3D VR AR 2015 5 2015 5 11 1 2015 3 2 60 5 096 1 000 2015 5 12 7 31 3 Aetas 51 100 2015 6 2015 2 2015 2 27
101. PS3 PS4 PS4 PS VITA PS4 Xbox One Wii U Www sharedresearch jp Shared eSeafCh 45 73 R Shared Research Report A a ys 3676 gt LAST UPDATE 2015 10 23 CS 1 200 240 194 1 000 171 200 152 800 36 142 i 143 160 Re 4 115 119 600 g2 102 120 400 80 200 3 6 40 8 5 9 8 8 8 0 0 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q FY03 09 FY03 10 FY03 11 FYO03 12 FY03 13 FY03 14 FYO03 15 CS SR DS 3 935 30 4 DS 1 200 L176 120 YoY 105 1 062 1 000 100 800 80 600 60 400 40 200 20 0 0 01 02 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR DS 3 3096
102. 175 700 900 1 000 27 4 345 3 400 8 100 13 400 147 9 6 885 9 777 15 000 22 000 30 000 43 6 SR 3 FY03 17 FY03 14 M amp A 3 3 2013 11 M amp A www sharedresearch jD eshat esearche 35 73 R Shared Research Report A a ys 3676 LAST UPDATE 2015 10 23 M amp A 30 000 30 000 on 15 000 9 777 10 000 5 386 6 886 0 FY03 12 FYO03 13 FY03 14 FY03 15 FY03 16 FY03 17 CE CE CE CE M amp A M amp A SR 3 21
103. SR 100 Aetas BC 2015 5 BC Aetas 4Gamer net www sharedresearch jDp Shared eSeafCh 15 73 3676 R Shared Research Report LAST UPDATE 2015 10 23 2016 3 4Gamer net
104. 2014 11 4 Z MP Www sharedresearch jp Shared eseatch 69 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 3 p 30 2015 1 16 12 49 0 ZMP 51 0 2014 12 2014 12 19 2014 11 4 ZMP
105. 600 500 449 00 3 415 300 200 100 0 100 200 522 _ 37 84 123 Q1 Q2 Q3 Q4 FY03 15 SR www sharedresearch jDp eshared eseatch 51 73 R Shared Research Report A a ye 3676 gt LAST UPDATE 2015 10 23 2014 9 SR
106. 4 1 2 4 12
107. 36 3 www sharedresearch jDp Shared eseatche 64 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 gt 484 2 8 gt 35 27 49 gt 7 39 15 896 2012 11 30 M amp A Aetas 2014 3 Aetas 50 8
108. 48 3DS PS4 73 79 100 2015 3 2017 3 3 2 8 2014 3 2017 3 2013 11 5 300 2014 3 101 1696
109. 6 1 3 000 X 100 30 100 1 2 FY03 09 FYO3 10 FYO3 11 FYO3 12 FYO3 13 a 3 378 3 416 3 958 5 374 6 365 D 692 709 883 1 239 1 449 b x8 o 5 536 5 672 7 064 9 912 11 592 d 240 240 240 240 240 a c d 2 543 2 510 2 334 2 259 2 288 SR www sharedresearch jD 29 73 R Shared Research Report A a ys 3676 LAST UPDATE 2015 10 23
110. 1 20 12 9 970 18 300 28 270 2 000 678 2 10 4 885 3 8 967 13 852 3 2 000 332 3 000 499 4 000 665 Pzjg FY03 07 FYO3 08 FYO3 09 FYO3 10 FYO3 11 FYO3 12 FYO3 13 FY03 14 68 46 54 50 105 154 199 198 10 20 29 41 56 84 109 143 SR Www sharedresearch jp Shared eSeafCh 40 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23
111. 16 6 3 3 6 4 11 9 15 3 14 2 19 0 15 3 13 3 15 5 14 4 17 6 11 4 14 0 1 3 2 0 a 3 5 33 a 2 8 9 62 68 16 36 109 230 319 644 526 495 807 997 1789 1526 2 314 YoY 75 9 120 3 201 1 111 4 39 1 101 6 18 3 5 9 63 0 23 5 79 5 14 7 51 7 16 8 4 1 6 8 11 8 15 3 13 5 19 1 15 4 12 5 15 0 14 5 17 6 11 5 14 4 0 2 25 7 1 6 10 0 3 21 4 43 1 16 4 43 1 42 2 42 3 47 0 45 5 42 8 43 8 45 6 42 3 39 1 63 9 6 i 6 3 7 4 1 8 39 13 19 77 137 170 348 306 279 441 580 1 088 540 1239 YoY 65 3 44 2 298 4 77 1 24 2 105 1 11 9 9 0 58 2 31 5 87 7 50 4 129 4 9 6 3 3 3 7 8 4 9 1 7 1 10 3 90 7 0 8 2 8 4 10 7 41 7 7 0 2 0 8 8 2 16 7 19 2 57 7 57 8 57 9 58 0 11 618 11944 11 945 EPS 8 8256 9942 6036 5 303 4820 7608 50 0 91 9 45 2 107 5 DPS 8 500 500 750 1000 11 0 15 0 17 0 17 0 BPS 22 295 50 692 22 895 27 672 31 929 38 675 237 1 311 3 342 6 ppp 26060 0 0 mW wW WW WWW WW Wi 102 147 235 379 506 985 1 350 1350 1 669 2 452 3 608 5 549 5757 66 85 127 211 265 617 913 869 1 055 1 598 2
112. CoGS 60 8 60 1 62 5 58 5 60 5 61 4 64 3 71 5 Labor 53 3 52 49 6 53 89 52 09 6 52 792 6 53 09 6 53 29 6 53 3 Subcontracting 1 5 2 9 3 9 Supplies 2 5 2 6 3 1 1 2 1 0 0 9 1 4 0 9 Rent 2 9 3 4 4 0 3 5 3 9 3 1 2 5 2 7 Communications 1 3 0 8 0 6 0 6 1 0 1 2 1 0 1 2 Others 0 8 0 9 1 0 1 2 1 9 1 8 2 9 2 9 SR 1 2 a 52 09 53 89 X X DS
113. 2011 3 Microsoft
114. 6 6 13 16 17 17
115. 100 www sharedresearch jDp Shared eseatche 26 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 AM AM _ 3 000 4 888 2 388 4 700 1 752 2 000 ro 11 48 459 2 5 4 500 33 4 554 4 583 4 59 3 1 000 428 4825 450e 305 ea 73 132 174 eg 4 300 ul la a A 0 FY03 04 FY03 05 FY03 06 FY03 07 FY03 08 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 Fy03 15 AM SR AM AM AM AM
116. DS 2015 3 409 DS CS ZMP 2015 1 ZEG 49
117. 6 4 9 9 11 7 10 3 5 4 6 6 6 6 6 2 5 4 3 7 102 6 133 1 221 1 312 9 489 3 2013 7 SR DS Web 2013 2014 ZMP 2015 1 ZEG 49 ZEG 499
118. PPHD 2014 3 2014 1 PPHD 3676 HUG 3657 PPHD 3676 HUG 3657 PPHD FY03 14 FY03 15 FY01 14 FYO01 15 FY03 14 FY03 15 FY01 14 FYO01 15 10 138 13 285 13 880 14 753 8 775 9 797 10 2 11 279 10096 10096 10096 10096 CS 3 378 3 604 2 000 1 900 3896 37 1996 1 796 DS 3 008 3 926 2 200 2 300 3496 4096 20 209 AM 2 388 2 266 4 000 3 700 279 2396 3 96 3396 1 900 2 00 1896 2496 600 700 696 696 PPHD SR HUG CS DS PPHD SR PPHD 4 000 557 300 3 500 3 529 3 000 a 2 802 2 794 250 2 5082 2 954 2 500 200 2 085 2 000 L739 gt 8 150 1 500 100 1 000 978 842 WW
119. 1 263 243 M amp A 4 925 197 2014 9 16 2 655 1 779 1 1 123 www sharedresearch jDp Shared eseatche 56 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23
120. 2016 1 1 0 2015 9 18 2016 3 2016 3 2015 5 11 198 2016 3 1 17 2014 4
121. 20 2016 3 16 034 20 7 2 252 48 49 20 2013 11 2017 3 2015 3 15 000 2016 3 22 000 2017 3 30 000 2016 3 M amp A www sharedresearch jDp sSharedd eSeafch 42 73 R Shared Res
122. 2015 9 18 2016 3 2016 3 6 209 48 496 2015 3 1 2 a b M amp A 2015 1 ZEG ZMP519 4
123. Android OS 2009 7 HTC 03A a 2010 6 iPhone4 Android 0S 0S OS 120 105 100 80 60 40 20 26 10 FY03 09 FY03 10 W0S 11 FY03 12 FY03 13 0 MM SR Www sharedresearch jp Shared eSeafCh 24 73 R Shared Research Report A i ye 3676 LAST UPDATE 2015 10 23 SNS 100 Amdlioid
124. 2015 3 23 2 www sharedresearch jDp Shared eSeafCh 18 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 15 3 CS 37 PS4 Nintendo 3DS DS 4096 OS SNS SNS Web AM 2396 FY03 FY03 FY03 FYO3 Fyo3 13 FY03 14 FY03 15 4 Pgj 12 13 14 15 QA Q2 03 Q4 Q1 0Q2 Q3 Q4 Q1 Q2 Q3 9Q4 5 374 6 381 8 798 9 812 1 287 1 563 1 815 1 716 1 884 2 279 2 558 2 077 2 284 2 246
125. 21 EE Aetas 21 7 SR M amp A 2013 1 21 2014 33 1 15 8 723 1 2 21 1 000 39 900 859 800 J 700 600 1H 1H FY03 14 FY03 15 SR Www sharedresearch jp Shared
126. SR 2015 3 2015 3 1 1 2014 3 1 88 4 9 2013 10 2001 4 879 2014 3 Aetas
127. SW Strengths Weaknesses Strengths PP PPHD 8 M amp A PP 2014 3 2 143
128. 3 3 13 FY03 14 FY03 17 2013 11 2013 11 9 777 30 000 20 223 206 89 45 3 17 0 16 0 1 0ppt 1 650 4 800 3 150 190 9 42 8 ROE 30 2 37 0 6 8ppt EPS 80 9 243 0 162 1 200 4 44 3 16 1 20 0 3 9ppt SR FYO03 13 FYO03 14 FYO03 15 FYO03 16 FY03 17 13 11 13 11 13 11 13 11 6 381 9 777 10 900 13 000 15 600 21 1
129. 791 MM EE I 716 639 639 sss WE 17 569 570 mmm DE 17 126 zo 125 33 60 1000 600 gl 400 so 5z 632 194 579 627 567 539 539 200 116 109 156 415 478 485 493 484 468 419 455 407 479 32 38 172 zo 132 Mm nN IN CO N Mm nN 0O NN Mm In I 0O CN Mm 0O 0O 00 00 0O 00 00 RWRSRSRRSRS amp amp R amp S amp S amp 8 amp amp amp Sony Microsoft Nintendo SEGA NEC m OtherS Wikipedia SR CS 4 000 1094 1 200 3 000 900 2 000 600 1 000 300 el 1 mn 0 0 FY03 01 FY03 03 FY03 05 FY03 07 FY03 09 FY03 11 FY03 13 FY03 15 _ e A Wikipedia SR 2013 FY04 13 2011 3 2011
130. DS 2015 3 2 2014 11 4 p 6 199 33 1 723 15 8 y 719 16 3 p 341 32 0 2 3Q 41 396 32 596 1 DS 3OQ 2 AM 3 3O 1 2 1
131. Www sharedresearch jp Shared eseatche 37 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 M amp A M amp A 21 G amp D M amp A ZMP 2014 11 4 ZMP ZMP
132. 1 2013 10 1 2013 10 1 HP http www heartsunitedgrouD CO jD 3 IR http www heartsunitedgrouD CO jD Ir_index html www sharedresearch jDp Shared eseatch 72 73 R Shared Research Report SR MG
133. 21 2014 11 21 105 1 000 100 600 80 600 60 400 40 200 20 0 0 01 02 03 04 01 02 03 04 Q1 Q2 Q3 Q4 FY03 13 FY03 14 FY03 15 YoY SR AM 1 143 1 6
134. 3 36 2015 3 7 2015 3 2014 9 www sharedresearch jDp Shared eSeafCh 27 73 R Shared Research Report A a ye 3676 LAST UPDATE 2015 10 23 4858 4888 4965 4897 4 936 ii a 4590 4525 4506 4554 4583 4 592 4 611 4 598 14005 1 39 1 24 1 1i606 _ 1661 oo 1 6 2p03 i 7 1 o gt gt 3 3 000 2 000 3 686 3558 3423 3 321 3 252 3 227 3 078 2J961 2 933 2954 3 076 3 59 3 64 3108 3J042 3 009 2 954 1 000 0 98 12 02 12 06 12
135. iPhone iPod iPad App Store 900 850 800 700 600 500 500 400 350 300 200 100 60 100 an 09 ul 09 Jan 10 Jul 10 Jan 11 Jul 11 Jan 12 Jul 12 Jan 13 Jul 13 Jan 14 Jul 14 OS apps native iPad apps Apple SR 2008 2009 0 2011 2012 80 6 371 7 oo 48 1 260 7 26 2 19 8 32 5 65 0 483 5 552 5 646 5 653 9 479 3 15 44 138 9 207 8 188 8 86 9 88 4 82 2 57 0 39 8 119 0 120 1 113 3 94 2 5 4 39 5 50 0 51 6 48 9 32 0 28 7 35 4 35 1 39 0 25 5 47 3 40 2 33 5 28 7 20 0 20 6 24 1 26 7 21 7 16 0 7 7 12 1 17 0 16 8 15 9 17 1 22 8 24 3 21 3 12 8 20 0 19 1 18 5 18 0 12 2 7 8 9 7 12 7 14 0 12 0 22 9 22 6 21 4 17 2 10 8 20 1 24 1 24 2 24 2 10 3 11 0 11 5 13 0 11 8 9 4 6 2 11 2 16 2 17 6 9 3
136. 10 12 14 12 SR
137. 22 7 126 324 37 161 YoY 99 2 9 4 25 2 132 YoY 105 7 76 YoY 113 1 SR FYO03 15 FY03 14 SR FYO03 13 1 633 1 953 1 563 1 815 642 849 447 549 473 413 55 8 100 72 gt 4 2 25 7 8 3 17 6 34 2 3 1 59 7 79 4 5 4 0 2 565 692 34 6 35 4 339 341 23 5 24 2 20 7 17 4 226 351 430 443 18 3 i 28 4 175 95 1 955 1 716 619 582 503 120 121 9 60 9 41 5 18 1 104 6 24 6 661 33 8 370 25 3 18 9 291 391 9 18 a 9 FY03 14 2 118 1 884 713 620 551 124 116 9 57 4 46 3 26 6 71 6 52 1 733 34 6 403 31 9 19 0 330 457 10 19 10 108 43 7 20 3 278 0 161 5 13 8 27 5 18 0 24 4 33 2 224 43 7 121 42 1 349 29 6 196 40 2 14 9 22 8 7 8 290 291 2 187 230 7 15 6 24 3 7 7 328 147 9 178 136 0 FY03 15 2 541 2 901 2 577 3 557 2 279 2 558 2
138. 50 CI 0 1Q 30 10 30 10 30 10 30 10 30 10 30 10 30 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 HG Sales FPHD Sales SR PPHD 1 PPHD 1Q 2 4 4Q 1 3 PPHD www sharedresearch jDp Shared eseatche 32 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 2013 3 3 Aetas 2014 3 Aetas Aetas 4Gamer net
139. 660 0 169 9 107 7 2 7 22 7 3 1 34 7 70 8 71 4 55 1 30 4 AM 80 8 31 9 75 3 40 2 71 3 30 7 45 7 9 6 14 5 36 3 4 9 175 6 4 2 32 1 278 5 27 5 204 4 174 221 362 598 889 1 401 1 351 1 529 1 923 2 349 3 484 3 948 43 2 41 8 39 2 39 9 37 5 41 5 39 5 38 6 35 79 34 1 34 4 29 7 161 187 252 368 553 760 830 1 001 1 090 1 355 1 704 2 431 YoY 23 5 16 5 34 9 45 8 50 4 37 3 9 2 20 6 8 9 24 3 25 8 42 7 39 8 35 4 27 4 24 5 23 3 22 5 24 3 25 3 20 2 19 7 16 8 18 3 13 34 109 230 336 641 521 528 834 994 1 781 1 517 2 252 735 1 523 1 434 2 145 2 377 28 35 32 85 27 496 107 14 19 52 582 369 354 448 YoY 80 0 153 0 221 8 110 2 46 1 90 8 18 7 1 3 57 9 19 2 79 1 14 8 48 49 5 8 49 6 10 8 27 4 8 9 3 3 6 4 11 9 15 3 14 2 19 0 15 3 13 3 15 5 14 4 17 6 11 4 14 0 28 3 22 5 24 4 24 2
140. 3 X 2014 2015 PS4 Xbox ONE PS3 Xbox360 PS4 PS3 PS4 Xbox One
141. 40 20 0 20 3 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 FY03 13 FY03 14 FY03 15 SR 11 4 29 504 3 32 4Gamer net www sharedresearch jD Shared seareh 47 73 R Shared Research Report A a ye 3676 gt gt LAST UPDATE 2015 10 23 500 a 2014 4 vamasma 395 i 412 400 100 121 116 122 1 300 253 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR 4
142. M amp A SR 2015 3 1 2 2015 3 M amp A 1 2015 2 no ii nii 2016 3 M amp A M amp A 2016 3 20 20 2015 3
143. gt 879 2 5 gt 46 54 M amp A 21 2013 12 21 2014 3 4 4 www sharedresearch jDp Shared eSeafCh 65 73 R Shared Research Report gt 3676 LAST UPDATE 2015 10 23 FY03 03 FYO03 05 FYO03 06 FYO03 07 la 40 7 FY03 13 FY03 14 PejgD YoY cl YoY YoY YoY s YoY CS DS AM CS MS I AM
144. 090 37 3 9 2 20 6 6 9 22 5 24 3 25 3 20 2 641 521 528 834 90 8 18 7 1 3 57 9 19 0 15 3 13 3 15 5 3 5 33 27 644 526 495 807 101 6 18 3 5 9 63 0 19 1 15 4 12 5 15 0 19 25 6 10 25 3 290 229 217 367 45 5 42 8 43 8 45 6 3 348 306 279 441 105 1 11 9 9 0 58 2 10 3 9 0 7 0 6 2 FY03 09 FYO03 10 FYO3 11 FY03 12 3 378 3 416 3 958 5 386 3 378 3 416 3 958 5 374 1 611 2 708 950 1 135 1 397 1 531 2 136 1 965 1 896 509 493 665 733 958 1 397 5 12 641 521 528 834 528 107 582 19 0 15 3 13 3 15 5 28 3 esearch 6 886 27 8 4 537 65 9 2 349 34 1 1 355 24 3 19 7 994 19 2 14 4 997 23 5 14 5 22 431 42 3 580 31 5 8 4 FYO03 13 6 886 6 381 2 685 1 945 1 752 175 346 994 1 742 28 99 676 14 4 27 3 15 8 28 7 10 138 47 2 6 654 65 6 3 484 34 4 1 704 25 8 16 8 1 781 79 1 17 6 1 789 79 5 17 6 18 14 700 39 1 1 088 87 7 10 7 FYO03 14 10 138 8 798 3 393 3 017 2 388 38 34 27 484 881 1 781 2 631 35 46 840 17 6 29 9 7 3 5 2 13 285 31 0 9 337 70 3 3 948 29 7 2 431 42 7 18 3 1 517 14 8 11 4 1 526 14 7 11 5 975 63 9 11 540 50 4 4 1 FYO03 15 1
145. 112 24 15 32 40 40 152 125 125 277 86 65 62 1 52 0 03 1 55 210 33 6 45 3 379 211 147 21 15 18 39 39 72 451 185 19 67 52 46 60 60 245 206 206 451 205 35 1 45 7 Shared 506 265 212 29 33 56 91 91 180 686 264 109 79 76 50 50 314 372 372 686 68 10 192 48 4 54 2 3676 FY03 08 FY03 09 FY03 10 FYO03 11 985 1 350 1 350 617 913 869 329 382 432 0 40 55 49 47 75 94 70 68 57 309 375 448 100 146 143 100 100 100 109 129 205 426 519 600 1 411 1 869 1 950 437 548 351 50 157 187 188 110 229 81 121 132 82 437 548 351 974 1 321 1 599 974 1 322 1 599 0 al 1 411 1 869 1 950 46 54 50 20 29 41 329 382 432 50 667 1 013 969 1 37 1 26 1 43 0 00 1 37 1 26 1 43 225 247 385 43 7 39 3 37 5 69 0 70 7 82 0 eSeafch s 1 669 1 055 545 2 67 138 59 478 138 100 239 675 2 343 484 238 123 123 11 11 495 1 848 1 849 1 2 343 105 56 547 1 155 1 48 0 01 1 49 345 36 5 78 9 LAST UPDATE 2015 10 23 FY03 12 2 452 1 598 764 208 63 438 134 100 204 708 3 160 862 347 276 240 31 31 893 2 266 2 247 9 24 3 160 154 84 765 1 698 1 46 0 00 1 46 284 31 6 71 0 FYO03 13 FYO03 14 FYO03 15 3 608 2 1
146. 12 51 2 0 2 0 7 268 312 408 400 447 506 7 9 9 1 10 3 74 6 5 5 0 YoY 50 9 16 6 30 6 1 79 6 11 6 13 2 0 0 0 0 0 0 0 0 0 0 0 0 253 302 390 388 435 491 7 5 8 8 9 9 7 2 6 3 4 8 14 10 17 12 12 15 0 4 03 04 0 2 0 2 0 1 135 153 151 176 216 275 397 419 507 579 2725 1 003 11 8 12 3 12 89 10 7 10 5 9 996 15 23 34 30 27 0 5 0 7 0 9 0 6 0 49 er 25 81 0 4 0 8 45 98 91 75 1 39 2 5 17 1 1 92 78 63 49 76 2 7 2 3 1 6 0 9 1 19 1 0 1 0 8 0 0 0 0 0 0 0 0 0 0 0 1 288 273 311 410 522 914 8 5 8 09 79 7 6 7 6 9 0 SR 2011 7 10 12 2012 11 Aetas 2013 11 21 2012 3 2013 3
147. 14 0 2H 4 856 1H FY03 15 9 2H 5 608 Aetas 21 SR V7 Www sharedresearch jp Shared eSeafCh 43 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 3 2 000 231 1 780 1 517 1 500 1 000 FY0314 FY03 15 3 M amp A a 81 253 EE 2 000 1 703 1 500 i 1 000 FY03714 FY03715 SR 3 500 46 46 50 4196 4196 4196 3 000 40 28 2 500 2 284 2 246 30 2 000 20 1 500 1287 10 1 000 0 523 465 546 545 613 646 L L LE Hm 0 20 Q1 Q1 Q2 Q3 Q4 FY03 13 a FY03 15 SR
148. 164 28 18 22 76 112 23 9 19 17 38 42 35 27 8 27 28 5 SR 5 200 0 43 54 956 4 8 01 660 6 5 53 382 1 3 20 505041 320 0 2 68 254 5 2 139 220 0 1 84 178 9 1 50 114 0 0 95 77 0 0 64 8 363 5 70 03 11 943 100 00 SR 2015 3 31 www sharedresearch jDp Shared eSeafCh 71 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 SN 6 10 1 34 03 6406 0082
149. 17 69 48 17 ROE379 EPS243 2096 a 156 2014 3 1 8 10 2 1 134 15 100 20 2017 3 156 2014 3 1 8 M amp A 3 125 2014 3 8 8 2017 3 134
150. FY03 15 88 87 SR 9 812 11 5 2 377 10 8 2 1 2 5 www sharedresearch jDp Shared 3 eSseaTCch 44 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23
151. Report 3676 gt LAST UPDATE 2015 10 23 MEN 2 11 3 1 2 12
152. eSeafCh 58 73 R Shared Research Report A i ys 3676 gt LAST UPDATE 2015 10 23 1 200 1 169 1 100 136 1 000 900 800 783 700 600 1H FY03 15 1H FY03 14 2 3 a MI pi rN NS N SR 206 182 2014 4
153. 0 1 000 713 974 0 WF 523 0 546 499 545 572 613 a mm ll 6 0 20 01 02 03 04 01 02 03 04 01 02 03 04 FYO 13 FY03 14 FY03 15 SR FY03 15 88 87 SR CS y 2 673 2 0 CS 1 200 80 YoY 1 1 009 982 1 000 903 g16 60 849 800 40 600 20 400 0 200 20 0 34 40 01 Q2 Q3 Q4 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FYO3 15 SR SR 2016 3 2015 3
154. 00 20 1 500 1287 10 1 1 000 0 523 465 546 i 572 500 324 L L 10 i 20 01 04 02 03 04 FY03 13 0 a SR FY03 15 88 87 SR Www sharedresearch jp Shared eseatche 60 73 R Shared Research Report A a ye 3676 gt LAST UPDATE 2015 10 23 CS 1 690 4 6 PlayStation 4 Xbox One PlayStation4 PS3 2016 3
155. 077 2 284 2 246 2 621 903 1 009 768 774 916 982 765 821 810 833 864 1 062 611 732 495 676 466 577 135 125 99 120 116 137 122 118 91 395 416 453 8 104 317 309 330 355 55 6 48 6 31 9 46 5 21 8 22 6 45 8 40 9 21 0 21 2 1 5 2 5 40 7 18 8 24 1 8 6 1 5 2 6 71 2 49 6 39 1 34 3 12 8 29 3 29 1 77 2 1 7 22 8 23 7 21 2 125 7 17 5 3 9 14 2 9 6 17 5 24 8 240 6 240 8 284 0 3 419 7 3 338 3 4 029 7 240 8 910 1 066 775 954 938 1 116 35 8 36 8 30 1 30 7 30 3 31 4 381 464 456 632 537 612 12 5 36 1 23 3 57 1 40 8 31 9 15 0 16 0 17 7 20 4 17 3 17 2 529 603 319 321 402 504 624 689 375 545 572 613 16 12 5 1 21 4 0 3 84 Bc 2 4 7 9 16 16 96 93 55 HUO1 09 133 9 71 6 9 89 2 6 24 1 16 3 55 4 4 0 19 3 8 6 10 9 20 8 20 8 12 4 10 4 13 0 14 2 27 4 26 9 18 1 23 9 25 5 23 4 12 1 9 6 0 6 15 2 2 3 2 8 4 8 4 5 531 601 328 318 401 501 136 7 72 1 13 0 3 0 24 5 16 6 324 353 232 135 206 256 167 8 80 3 24 1 24 1 36 4 27 5 2016 3 FY03 16 Q4 Q1 Q2 3 554 3 529 2 661 2
156. 08 950 0 0 0 0 3 12 7 14 84 54 352 296 44 186 543 587 1 509 634 127 211 265 617 913 869 1 055 1 598 2 185 3 693 211 265 617 913 869 1 055 1 598 2 185 3 693 3 059 SR Www sharedresearch jp Shared eseatch 68 73 R Shared Research Report A a ye 3676 gt LAST UPDATE 2015 10 23 2001 4 2008 2 2011 2 2013 10 amp 2015 6 2015 6 30
157. 0Q2 SR CS CS 1 200 80 YOY d 1 009 982 1 000 60 600 40 600 20 400 0 200 20 0 34 40 01 03 01 03 01 Q3 01 03 FY03 13 FY03 14 FY03 15 FY03 16 SR Www sharedresearch jp Shared eSeafCh 09 73 3676 R Shared Research Report LAST UPDATE 2015 10 23 CS 2 9 PS4 Q2 PS4 Q2 2016 3
158. 185 3 693 3 059 5 32 48 86 147 212 329 382 432 545 764 1 274 1 484 2 374 4 14 22 21 29 40 55 50 69 90 149 372 324 6 9 14 15 33 47 75 94 138 208 263 323 368 8 1 1 4 18 56 70 68 57 59 63 609 696 1506 5 5 24 39 91 309 375 448 478 438 382 592 642 3 i 3 100 100 100 100 100 5 5 114 161 277 451 686 1411 1 869 1 950 2 343 3 160 4 861 7 161 8 273 i 55 58 112 185 264 437 548 351 484 862 2 055 3 373 3 824 8 4 10 2 8 gt 5 8 1000 1 610 1603 5 1 10 24 19 50 i 5 8 23 24 39 67 109 157 187 188 238 347 433 524 674 24 0 15 52 79 110 229 81 123 276 284 518 415 3 14 32 46 76 121 132 82 123 240 338 720 1 131 3 27 40 60 50 11 31 19 21 281 3 27 40 60 50 12 217 11 31 19 9 64 56 76 125 206 372 974 1 321 1 599 1 848 2 266 2 787 3 767 4 169 56 76 1125 206 372 974 1 322 1 599 1 849 2 247 2 736 3 688 4 037 8 0 1 5 19 30 56 3 5 5 24 32 49 62 8 114 161 277 451 686 1411 1 869 1 950 2 343 3 160 4 861 7 161 8 273
159. 2 621 2 661 CS 2 708 2 685 3 393 3 605 563 642 849 619 713 903 1 009 768 774 916 982 932 DS 1 135 1945 3 017 3 935 362 447 549 582 620 765 821 810 833 864 1 062 1 176 AM SS 1 52 2 368 Z 222 362 473 413 503 551 611 732 495 674 468 577 553 YoY 36 19 38 1296 4196 8 18 41 46 46 41 2196 21 196 2 28 CS 68 1 26 696 4696 3496 3 _ 189 27 41 19 24 996 196 39 2196 DS 1996 719 6 559 6 309 379 609 799 105 7296 719 509 6 399 349 6 139 299 45 AM 1096 14 369 59 3796 596 09 6 25 1 5296 2996 7796 29 2296 239 2196 1296 CS 50 42 39 37 44 41 47 369 6 38 40 399 37 34 41 37 35 DS 21 30 34 40 28 29 30 34 33 34 32 399 36 38 41 44 AM 2896 27 27 23 28 30 239 299 29 27 299 24 3096 21 22 21 SR 12 000 10 000 5 8 775 8 000 6 365 6 000 5 374 3 958 3 958 4 000 3 378 3 416 NI N 1 500 mmmm EN 2 000 a 2 922 i 0 ee mA FY03 03 FY03 04 FY03 05 FY03 06 FY03 07 FY03 08 FY03 09 FY03 10 FY03 11 FY03 11 FYO03 12 FY03 13 FY03 14 FY03 15 t 23 mCS WDS mAM SR 2011 3
160. 23 1 2 Q2 400 379 0 317 hg sn F 300 250 200 2013 12 21 150 100 6 50 a _s0 4 1 10 12 03 04 01 02 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 FYO03 16 SR 21 2016 3 M amp A
161. 23 2 140 184 364 185 230 458 498 940 105 164 191 466 124 308 705 331 1 562 870 100 0 6 100 6 29 25 39 50 77 104 118 142 104 15 36 23 10 8 15 23 63 29 126 101 50 0 50 56 584 20 215 16 46 14 22 59 8 5 7 3 145 23 7 11 65 10 8 3 0 i a 2 7 145 13 37 109 263 120 140 93 138 650 368 569 12 30 50 1000 450 733 0 2 16 7 24 3 29 424 0 0 0 0 2 5 0 8 8 29 29 43 92 140 190 27 15 1 424 50 28 29 21 894 3
162. 3 04 01 02 9 04 01 02 03 04 FY03 13 FY03 14 FY03 15 FY03 16 SR Q1 Aetas 40 0 Q2 600 00 2014 4 6 a So 395 412 400 300 200 100 0 485 100 121 116 122 118 91 11 18 19 0 V 4 100 a 37 200 123 138 300 253 Q3 Q4 01 02 03 04 01 02 03 04 01 02 03 04 FYO03 13 FY03 14 FY03 15 FY03 16 SR 2015 3 Q1 www sharedresearch jD 11 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10
163. 3 285 9 812 3 605 3 935 2 272 504 3 009 1 517 2 377 32 444 448 11 4 24 2 6 4 14 8 66 73 R Shared Research Report gt FY03 03 FYO03 04 FY03 05 FYO03 06 FY03 07 102 66 32 1 12 114 114 36 58 185 20 7 48 9 SR Www sharedresearch jp 15 161 58 10 10 24 14 27 27 85 76 76 161 50 47 37 1 20 0 15 1 34 252 19 4 47 1 235 2 86 22 14 24 24 42 277
164. 5 568 852 1 211 b 308 429 330 357 596 956 1 211 C 348 306 279 441 580 1 088 540 c a 1 39 1 32 1 15 6 24 2 2 0 27 7 55 4 c b 1 12 996 28 6 15 6 23 5 2 8 13 8 55 4 SR www sharedresearch jDp Shared eseatch 16 73 R Shared Research Report 3676 LAST UPDATE 2015 10 23 2013 10 3 3 14 000 19 0 13 285 20 17 6 16 6 8 12 000 0 lt 0 15 5 a 15 3 gt J5 3 16 14 2 Ne m 14 4 lt 10 138 6 10 000 lt 3 376 i lt 14 11 9 g
165. 540 50 4 42 8 2015 3 2015 3 10 3 3 4 216 2016 3
166. 586 932 797 1 176 1 238 553 552 132 121 412 485 338 379 36 9 14 5 28 1 13 2 21 3 2 9 45 3 48 5 11 7 18 4 32 8 1 5 352 1 22 8 6 7 22 5 940 927 26 6 26 1 650 682 42 6 7 9 18 4 19 2 290 245 646 478 11 9 253 138 12 4 9 2 23 9 72 2 12 3 8 2 6 9 24 3 18 5 8 6 7 4 3 5 1 2 305 243 7 0 23 6 58 104 23 1 22 2 16 034 20 7 10 9 2 252 48 4 14 0 10 5 2 314 51 7 1 239 129 4 8 4 65 0 67 6 70 5 47 6 80 7 55 2 55 5 49 4 FY03 16 FY03 15 15 002 10 584 528 2 655 1 234 48 0 2 223 24 9 14 8 2 201 23 1 1 210 11 3 FY03 13 Q1 Q2 2 3 2015 3
167. 6 034 YoY 56 4 40 2 47 2 33 1 29 3 31 0 20 7 859 922 1 781 723 794 1 517 2 252 YoY 143 8 43 6 79 1 15 8 13 9 14 8 48 4 18 4 16 8 17 6 11 7 11 2 11 4 14 0 859 929 1 789 719 807 1 526 2 314 YoY 140 8 45 3 79 5 16 3 13 2 14 7 51 7 18 4 17 0 17 6 11 6 11 4 11 5 14 4 503 585 1 088 341 199 540 1 239 YOY 155 6 52 9 87 7 32 0 66 1 50 4 129 4 10 8 10 7 10 7 5 5 2 8 4 1 7 7 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 FY03 16 EE 3 958 5 386 6 886 10 138 13 285 16 034 2 749 3 958 5 374 6 381 8 798 9 812 175 484 504 335 443 1 675 12 9 438 1 333 YoY 36 1 27 8 47 2 31 0 20 7 35 8 18 7 37 9 11 5 175 6 4 2 32 1 278 596 27 5 204 4 528 834 994 1 781 1 517 2 252 735 YoY 57 99 19 2 79 1 14 8 48 4 15 5 14 4 17 6 11 4 14 0 495 807 997 1 789 1 526 2 314 788 YoY 63 0 23 59 79 59 14 7 51 7 279 441 580 1 088 540 1 239 699 YoY 58 2 31 5 87 7 50 4 129 4 EPS 4 813 7 602 50 91 45 108 62 SR
168. 85 1 274 140 263 609 503 382 184 198 1 253 4 861 2 055 1 000 433 284 338 19 5 549 3 693 1 484 16 356 323 696 596 592 129 463 1 611 7 161 3 373 1 610 524 518 720 21 12 3 394 3 767 3 688 30 49 7 161 198 143 81 1 500 1 622 2 071 1 63 0 02 1 65 165 43 3 51 9 67 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 FY03 06 FYO03 07 FYO03 08 FYO03 09 FYO03 10 FYO03 11 FYO03 12 FYO03 13 FYO03 14 FYO03 15 133 237 320 638 536 495 804 1 017 1 792 1 526 6 10 20 29 41 56 84 109 143 276 25 81 162 61 65 A 54 49 113 219 433 92 395 32 63 79 23 29 76 192 138 167 285 19 2 28 12 A 16 60 64 40 172 129 246 331 648 486 531 921 792 2 052 1 682 0 0 2 3 2 2 3 5 25 40 13
169. 9 100 Shared Kesearch 13 73 Www sharedresearch jp R Shared Research Report A a ys 3676 gt LAST UPDATE 2015 10 23 FY03 13 FY03 14 FY03 15 FY03 16 6 886 9777 10 138 361 15 000 13 285 1715 22000 16 034 5 966 30 000 6 381 8 798 10 900 9812 1 088 13 000 15 600 175 484 700 504 196 900 1 000 335 443 1 675 13 4 3 400 391 8 100 3 400 SR 2013 11 2017 3 M amp A 30 000
170. FY03 09 FYO3 10 FY03 11 FYO3 11 FYO3 12 FY03 13 FY03 14 FYO3 15 CS SR 2011 3 2011 3 www sharedresearch jD Shared eseatche 20 73 R Shared Research Report A 3676 LAST UPDATE 2015 10 23 1 200 240 194 1 000 200 gt 152 800 36 142 a 160 Re 4 115 119 600 2 120 400 80 ee 6O IN NN NN Ce a NN 6O 0 1 6 1 6 ue co In In CO Ue Ue e IN IN 0 10 20 3Q 4Q 1Q 2Q 3Q 40 1Q 2Q 3Q 40 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 20 3Q 4Q 1Q 2Q 3Q 4Q FY03 09 FY03 10 FY03 11 FYO03 12 FY03 13 FY03 14 FYO03 15 CS SR
171. H 101 140 167 176 179 248 3 135 153 122 120 130 13 692 709 872 1 239 1 449 2 091 SR 9 Lab 2 3
172. LAST UPDATE 2015 10 23 3676 Research Report by Shared Research Inc sr_inquiries sharedresearch jp ohared 4 esearch R Shared Research Report 3676 LAST UPDATE 2015 10 23 RN
173. d eseatche 59 73 R Shared Research Report 3676 gt LAST UPDATE 2015 10 23 2014 11 ZMP 2015 3 0
174. earch Report A a ys 3676 gt gt LAST UPDATE 2015 10 23 40 5 3g 2 39 6 4000 36 9 37 3 36 5 35 8 36 8 40 34 6 35 4 o 34 6 609 0 1 30 7 30 3 3 000 266 30 20 8 20 8 0 18 0 2 000 16 8 17 4 os 6x 20 1 000 WI2 10 A 2 6 351 291 330 8 319 18321 i 290 PE EE EAE EE KE EE EL ET 01 02 03 04 01 02 03 04 01 02 03 04 01 02 Q3 Q4 01 02 03 04 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 SR 800 529 a 504 600 PP 402 351 330 226 9 400 126 in 624 545 572 613 646 200 430 443 391 457 375 0 a 95 108 96 ao gm 200 H111 400 Ei 01 02 03 04 01 02 03 04 01 02 03 04 FY03 13 FY03 14 FY03 15 SR M amp A 1H FY03 13 2 979 2 979 2H 3 732 1H FY03
175. search jDp Shared eSeafCh 70 73 R Shared Research Report A a ye 3676 gt LAST UPDATE 2015 10 23 209
176. t ii 12 8 000 6 886 10 6 000 2 386 6 4 a 8 4 000 LN 3 378 3 416 6 7 00 1 500 4 2 000 922 405 403 528 2 0 0 FY03703 FY03 04 FY03 05 FY03 06 FY03 07 FY03 08 FY03 09 FY03 10 FY03 11 FY03 12 FY03 13 FY03 14 FY03 15 mm mm FY03 12 FY03 13 FY03 14 FY03 15 FY03 13 FY03 14 a 4c alw cte Pe Ke ple cte Pe 10 5 386 6 886 10 138 13 285 1 953 1 955 2 118 2 541 2 901 2 577 3 103 3 096 3 557 3 529 5374 6 381 8798 9812 1 815 1716 1884 2279 2558 2 077 2284 2246 2 621 2 661 175 484 504 55 120 124 145 115 99 120 116 137 132 335 443 1 675 100 121 116 122 118 87 395 416 453 412 12 9 438 S18 0 9 9 8 104 317 309 330 355 338 16 24 40 18 11 15 13 6 2 5 12 9 14 834 994 1 781 1 517 351 291 330 529 603 319 321 402 504 290 1 523 1 434 2 145 2 377 443 391 457 624 689 375 545 572 613 646 28 35 32 18 9 10 16 13 4 1 1 21 11 85 27 496 11 18 19 4 0 4 123 84 37 253 107 14 19 52 4 1 10 12 4 7 9 16 16 12 582 369 354 448 95 91 108 96 94 56 111 101 109 127
Download Pdf Manuals
Related Search