夢真ホールディングス｜2362｜
Contents
1. SR 67 8 2014 92. SR Inc SRInc
3. s YUMESHIN VIETNAM CO LTD 1996 2009 70 40
4. 3 www sharedresearch jDp Shared eseatch 21 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 CAD ROW
5. www sharedresearch jDp Shared eseatche 30 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 www sharedresearch jDp Shared eSeafCh 31 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31
6. 2013 9 2014 9 www sharedresearch jDp Shared eSeafCh 48 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 a er 32 699 9 8496 2 989 1 189 UBS SECURITIES LLC HFS CUSTOMER SEGREGATED ACCOUNT 1 MSCO CUSTOMER SECURITIES 1 119 MUFG 0 8796 CREDIT SUISSE SECURITIES USA LLC SPCL FOR EXCL BEN 0 75
7. 12 9 13 9 14 9 1 108 1 729 2 277 436 1 233 1 628 215 621 548 83 49 73 9 67 8 988 1 376 2 101 98 6 94 1 93 4 10 1 10 2 9 8 2 590 2 569 SR 12 9 13 9 14 9 6 472 8 163 11 731 2 205 2 586 3 598 34 1 31 7 30 7 1 085 1 468 1 938 16 8 18 0 16 5 1 120 1 117 1 660 53 8 0 3 48 6 17 3 13 7 14 2 SR
8. SR 1970 40 2005 2007
9. en 2006 9 7 1 2003 9 55 6 2014 9 57 6 10 9 11 9 12 9 13 9 74 573 74 573 74 573 74 573 74 573 EPS 6 7 1 4 12 6 22 7 34 6 EPS 22 2 33 7 DPS 2 0 2 0 4 0 20 0 30 0 BPS 31 3 26 6 35 9 79 3 112 5 SR www sharedresearch jDp Shared eseatrch e 42 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 07
10. 20 3 8 1 2 1 OJT www sharedresearch jD 19 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 29 o 29 55 55 36 sg 33 4 34 2 32 2 32 5 32 8 32 28 20 16 12
11. 16 16 A 22 24 DS 25 SW Strengths Weaknesses 26 27
12. 10 ROE 40 5 2014 7 2014 5
13. 9 85 2015 2 3 2015 6 1 ASEAN www sharedresearch jDp Shared eseatche 06 51 R Shared Research Report 2362 LAST UPDATE 2015 07 31 gt gt 40 2015 9 5 0 1 20 0 15 0 35
14. www sharedresearch jDp Shared eSeafCh 37 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 212 63 2 2 16 3 2013 10 www sharedresearch jDp Shared eSeafCh 38 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 07 9 08 9 09 9 10 9 11 9 12 9 13 9 14 9
15. Re CC
16. 3 4 5 H 5 8
17. 31 2 520 2009 9 22 6 5 483 www sharedresearch jDp sShared eSeafch 39 51 R Shared Research Report 54 5 756 07 9 PlcD 08 9 09 9 10 9 11 9 2362 LAST UPDATE 2015 07 31 12 9 13
18. 2013 9 2 2013 4 2013 9 800 1 200 PWR 2014 9 1 600 13 9 14 9 15 9 16 9 17 9 Pc 1 233 1 729 2 277 621 548 1 600 SR 1970
19. www sharedresearch jDp sShared eSeafch 20 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 CAD 2008 2012 12 3 2011 9
20. VOYAGE GROUP SBS KLab J
21. 32 33 39 41 43
22. 44 44 VN 46 49 49
23. PP 20 1990 20 2015 9 22 500 lt 25 500 36 5 54 7 2 250 3 200 0 2 42 5 1 600
24. 2004 1995 2000 849 2000 2005 973 150 2006 100 1 2011 201
25. PP 2017 9 1 000 2012 9 800 SR www sharedresearch jDp Shared eseatche 26 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31
26. 100 5 5 10 750 1 1815 1 1963
27. www sharedresearch jDp Shared eseatche 36 51 R Shared Research Report 4 2362 LAST UPDATE 2015 07 31 2013 9 12 538 14 2 1 230 we Np I re EO A 8 163 26 1 1 231 1 1 EO He 1 729 2012 9
28. NN 2015 9 2015 6 30 2015 6 1 1 570 2015 9 2015 9
29. 1 385 110 1 2015 9 200 2016 9 2015 9 1 2015 9 1 5 135 35 8 622 104 2 729 99 7 416 39 2 159 1
30. 2003 SR PP
31. 3 4 6 2 1 5 S
32. 7 12 0 1 17 0 3 0 20 0 97 0
33. 2012 503 32 33 4 55 32 x33 49 10 7 10 2011 1 860 1 860 x10 1 9 10 10 10 7 1 9 8 8 2014 9 2017 9 1 600
34. 1 235 1 1 90 8 2 1 141 46 3 4 0 33 66 1 97 7 96 4 1 3 1 2 639 175 7 1 2013 9 2014 9 2
35. Www sharedresearch jp Shared eSeafCh 15 51 R Shared Research Report SR www sharedresearch jDp 10 9 66 552 1 696 11 4 11 9 30 251 451 18 396 6 69 Shared 12 9 10 982 61 1 6 472 22 9 4 109 239 6 271 15 0 1
36. Shared Research SR Inc SR Inc SR Inc SR Inc SR Inc
37. 9 032 400 2015 6 25 p Macquarie Capital Securities Limited 2015 6 25 0 90 1 00 100 2015 7 10 2015 7 13 9 032 486 86 9 032 400 VV VV VV 6 562 2016 9 6 000
38. 2020 1 600 2 705 729 2 360 1 929 2015 3 2 446 2 082 2015 9 1 2 3 2 570
39. 3 391 28 8 661 125 5 i EY 1 600 1 269 275 2 300 1 825 www sharedresearch jDp Shared eseatche 34 51 R Shared Research Report 4 2362 LAST UPDATE 2015 07 31 2014 12 2 311 1 871 2015 9
40. www Ssharedresearch jDp s Shar eSeafch 22 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 5 000 2 000
41. 1 2 SR M amp A 2005 2007 po 2013 9 40 Www sharedresearch jp Shared eSeafCh 32 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 2015 9 2 1
42. 3 SR 1 9744 2014 3 26 1 www sharedresearch jD sShar eSeafch 24 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 3
43. 0 73 0 71 SR 2014 9 23 2013 9 88 1 2014 9 3 316 2 376 29 6 337 2 2 www sharedresearch jDp Shared eSeafCh 49 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 112 0012 3 11 6
44. CAD Computer Aided Designh 8 1 1801 www sharedresearch jDp Shared eseatche 17 51
45. SR SR
46. 2012 9 61 1 10 982 120 1 1 195 a 2011 9 40 2 6 816 12 6 5 459 2011 1 5 I 2010 9 11 3 4 862
47. 1 938 1 467 1 2013 10 12 TV 1 19 1 4 15 5 1 5 16 5 4 188 7 1 374 23 8 IT
48. le 1 2168 2014 5 ROA 4 3 ROE 2 5 1 2181 2014 3 ROA13 49 ROE 13 29 ROA ROE 2014 9 27 86 19 39 2014 5 23 596 2014 3 1 2
49. 2007 9 1 8595 2007 10 2008 2 BBH JASDAO 3719 www sharedresearch jDp Shared eseatche 44 51 R Shared Research Report 4 2362 LAST UPDATE 2015 07 31 2008 10 2009 10 2010 7 2010 10 JASDAO 2011 1 2011 5 2013 7 JASDAQ 2014 1 2014 8 2014 9
50. 2 3 i as
51. www sharedresearch jDp Shared eSeafCh 46 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 2013 8 2013 8 26 2013 9 2013 9 2013 9 12 500 13 500 1 250 2 100 1 950 2 200 1 300 1 300 2013 9 8 200 9 000 1 150 2 000 1 900 1 950 1 300 1 050
52. 497 58 1 2014 9 16 482 31 5 1 857 51 0 2 952 66 7 2 246 61 8 964 www sharedresearch jDp Shared eSeafCh 35 51 R Shared Research Report 4 2362 LAST UPDATE 2015 07 31 11 731 43 7 1703 38 3
53. 1990 10 1991 3 1996 12 YUMESHIN VIETNAM CO LTD 2009 1997 4 2000 2001 6 2003 9 Pe 2005 7 2005 9 2006 3 2005 10
54. 2 1 2 3 4 1991 3
55. 685 60 653 _ 700 68 600 50 499 a 42 498 500 40 32 31 32 400 30 27 300 20 200 10 100 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 U 199 2000 05 10 2013 90 78 80 77 71 70 59 60 48 a 47 42 4o 40 35 38 34 33B ai 29 30 20 10 0 95 96 97 98 99 0O0 01 02 03 04 05 06 07 08 09 10 11 12 13 2013 SR www sharedresearch jDp Shared eseatche 27 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 ere 1997 2013 186
56. 2006 9 2007 9 www sharedresearch jDp Shared eSeafCh 43 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 1970 1990 10 0 1997 2005 a M amp A Mo
57. 2018 9 www sharedresearch jDp eshared eseatch 05 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 2015 6 1
58. 3 6 2008 9 2009 9 2014 9 y 100 p 90 y 79 719 www sharedresearch jDp Shared eSeafCh 25 5 1 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 SW Strengths Weaknesses
59. 1 0 30 79 2014 9 93 496 94 1 0 7 2013 9 3 4 6 1 2 569 21 0 8 2014 9 1 5 4 2 3 2 3 3 2 4 2 0 6 2 59 6 2013 3 1 3 53 4 4 51 2
60. etc 2012 9 750 2013 9 930 2014 9 1 160 5 2012 9 19 99 2014 9 17 8 10 2012 9 29 1 2014 9 24 90 60 109 10 www sharedresearch jDp Shared eSeafCh 18 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 12 9 13 9 14 9 Gd 4 8 6 5 4 6 1 2 3 2 3
61. 1 2 www sharedresearch jD 14 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 1997 2010
62. SR Inc Shared Research inc 3 31 12 http www sharedresearch jp TEL 03 5834 8787 Email Info sharedresearchJp sSHharedW amp SeseafcH 51 51 www sharedresearch jDp
63. 80 3 000 723 2013 9 2017 9 2012 10 2013 4 8 2017 9 39 500 10 000 6 000 PP SR 3 3 SW Strengths Weaknesses www sharedresearch jDp Shared eseatch 03 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 07 9 08 9 09 9 10 9 11 9 12 9 13 9 14 9 38 831 7 080 5 483 4 862 6 817 10 982 12 538 16 482 22
64. 03 5981 0670 JASDAOQO 1980 1 28 2003 9 18 HP http www yumeshin CO jD 9 IR IR http www yumeshin CO D ir IR IR www sharedresearch jDp Shared eseatch 50 51 R Shared Research Report SR MG
65. 2 2 82 0 2 384 32 1 2 0 33 9 2 97 2 96 0 1 2 1 2 692 168 6 7 2013 9 2014 9 2 2014 9 3 www sharedresearch jDp Shared eseatche 33 51 R Shared Research Report 4 2362 LAST UPDATE
66. 2020 1 600 2014 9 1628 1233 2 101 1 376 2014 9 2 277 1 729 2014 9 725 2 101 2014 9 1 628 1 600 2 900 2014 9 6 1 67 89 3 598 39 29
67. 2014 9 2013 9 www sharedresearch jDp Shared eSeafCh 47 51 R Shared Research Report 2362 gt gt LAST UPDATE 2015 07 31 13 9 14 9 15 9 16 9 17 9 12 500 18 000 25 500 33 000 39 500 13 8 44 0 41 7 29 4 19 7 1 950 29965 5 300 7 800 10 000 4 200 15 6 i 20 8 23 6 25 3 2 100 1300 2eoo 3 200 4 700 6 000 10 4 tn 12 5 14 2 15 2 0 14 4 70 0 0 8 200 13 500 21 000 28 500 34 500 26 7 64 6 55 6 35 7 21 1 1 900 MR 5 250 7 750 9 550 1 200 1 600 1 600 1 600 1 600 1 700 2 900 4 000 4 800 5 500 592 1 200 1 100 800 700 SR 1
68. 38 831 7 080 5 483 4 862 6 817 10 982 12 538 16 482 6 696 81 896 22 6 11 3 40 2 61 1 14 2 31 5 34 269 5 043 3 723 3 371 4 918 7 824 9 088 11 900 4 562 2 037 1 759 1 490 1 899 3 159 3 450 4 583 11 7 28 8 32 1 30 7 27 9 28 8 27 5 27 8 4 273 1 548 1 003 970 1 957 1 964 2 220 2 726 11 0 21 9 18 3 20 0 19 9 17 9 17 7 16 5 288 489 756 520 543 1 195 1 230 1 857 65 6 69 7 54 5 31 2 4 4 120 1 3 0 51 0 0 7 6 9 13 8 10 7 8 0 10 9 9 8 11 3 579 125 199 185 232 269 648 1 379 623 243 147 152 324 168 107 284 245 372 807 552 451 1 296 1 771 2 952 81 0 51 9 117 1 31 6 18 3 187 2 36 7 66 7 0 6 5 3 14 7 11 4 6 6 11 8 14 1 17 9 4 090 265 25 84 7 10 266 500 3 863 261 164 150 145 5 42 18 668 38 gi 78 219 469 536 1 093 141 3 10 0 1 7 16 0 69 7 37 5 26 8 31 8 42 349 679 431 102 739 1 389 2 246 160 5 927 5 94 5 36 5 76 3 622 5 88 0 61 8 0 1 4 9 12 4 8 9 1 5 6 7 11 1 13 6 SR
69. 1 486 10 290 19 8 1 522 19 9 2020 1 600 3 1 239 1 304 2 423 2 036 2015 6 2 623 2 276
70. SR www sharedresearch jD 10 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 2015 9 3 2015 9 3 16 287 34 4 1 402 2 7 1 630 34 6 1 914 3 2 3 958
71. 2014 10 www sharedresearch jDp Shared eSeafCh 45 51 R Shared Research Report 4 2362 gt LAST UPDATE 2015 07 31 amp 2014 7 2014 7 25 2014 5
72. 2014 9 3 1 49 6 7 9 12 19 2 0 5 3 5 09 4 2 9 Kk 497 502 4 4 14 79 1 107 9 4 111 46 7 IT
73. 3 09 2 7 3 59 4 2 8 2 2 1 69 5 2 0 2 29 1 6 5 19 9 5 18 5 5 17 89 SR 2 1 2 ao HD 20 3 696 11 896 1 396 30 14 096 23 296 22 196 40 5 196 22 296 22 296 50 396 42 896 38 496 SR 20 50 40 40 22 40 1990 20 749 2014
74. 1 600 2013 9 1 200 800 2014 9 1600 2 2013 9 2013 9 2012 9 400 3 1 200 2013 9 2014 9
75. 1 108 621 1 10 2 2012 9 10 1 1 3 085 2 991 4 3 4 6 6 94 1 98 6 2 96 99 3 87 19 4 96 1 6 78 596 2012 9 84 8 11 29 6 1
76. 3 20 2014 8 12 p 2014 8 12 2014 6 2014 6 19 1 3 CA PP 1 2 3 1 970 970 000 2 2 270 2 270 000 3 1840 1840 000 1 1285 250 2 2 254 110 3 1 179 440 2014 6 18 PP 2014 6 19 2014 6 16
77. 49 49 50 www sharedresearch jDp Shared eSeafch 02 51 R Shared Research Report 4 2362 LAST UPDATE 2015 07 31 1 2 3 4 3
78. 07 9 08 9 09 9 10 9 11 9 12 9 13 9 14 9 4 562 2 037 1 759 1 490 1 899 3 159 3 450 4 583 11 7 28 8 32 1 30 7 27 9 28 8 27 596 27 8 288 489 756 520 543 1 195 1 230 1 857 0 796 6 996 13 896 10 796 8 0 10 9 9 8 11 3 EBITDA 326 516 782 554 627 1 362 1 309 2 022 EBITDA 0 8 396 14 39 11 49 9 296 12 4 10 4 12 396 0 1 4 996 12 4 8 996 1 596 6 796 11 1 13 696 ROA 0 9 5 0 15 3 11 1 7 7 18 1 20 1 26 0 ROE 2 696 19 5 33 29 20 996 5 896 40 29 39 196 36 3 1 36 0 95 1 04 0 9 1 16 1 54 1 43 1 45 2 206 1 094 735 714 1 417 1 614 1 852 2 513 136 29 210 596 183 196 274 89 115 2 13 79 263 0 224 19 96 89 172 69 158 596 245 596 107 5 120 5 247 8 208 7 CF 0 09 0 14 0 57 0 42 0 23 0 31 0 27 0 52 163 796 52 696 28 1 35 9 55 796 33 396 32 96 50 7 CF 0 2 0 1 0 3 0 2 0 1 0 2 0 2 0 3 10 304 1 112 359 1 703 197 238 662 SR
79. 10 673 11 333 12 707 16 659 51 372 34 1 24 49 65 1 137 19 28 39 16 208 9 113 7 695 7 025 40 041 42 896 66 396 71 696 61 496 60 296 SR www sharedresearch jD 08 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 14 9 15 9 15 9 4 Pb 1 2Q C1 6 4 ic1 6 3 780 7 966 12 114 16 482 5 135 10 956 16 287 22 500 25 500 25 8 29 9 32 2 31 5 35 8 37 596 34 496 36 5 54 7 1 004 2 249 3 400 4 583 1 399 2 916 3 938 12 4 21 9 30 9 32 8 39 3 29 6 15 8 26 69 28 296 28 196 27 896 27 396 26 69 24 296 699 1 377 2 035 2 726 777 1 645 2 536 40 1 28 4 26 3 22 8 11 1 19 4 24 6 18 5 17 3 16 8 16 5 15 1 15 0 15 6 305 872 1 365 1 857 622 1 272 1 402 22 7 12 9 38 3 51 0 104 2 45 8 2 7 8 1 10 9 11 3 11 3 12 1 11 6 8 6 365 1 977 2 491 2 952 729 1 436 1 630 23 4 106 7 103 4 66 7 99 7 27 4 34 6
80. LAST UPDATE 2015 07 31 2015 7 31 2015 9 3 2015 9 3 2015 7 14 2015 9 4 6 2015 6 25 5 000 2014 9 2017 9 4 1 600 M amp A
81. 2012 9 750 930 10 27 5 2012 9 29 1 3 911 4 8 302 24 5 IT 250 7 4 78 91 0 4 8 1
82. LAST UPDATE 2015 07 31 2013 9 2017 9 2012 10 2013 4 8 2017 9 39 500 10 000 6 000 13 9 14 9 15 9 16 9 17 9 Plc5 22 500 12 537 16 482 33 000 39 500 25 500 14 2 31 5 36 5 54 7 29 4 46 7 19 7 1 1 2 951 7 800 10 000 36 7 66 6 28 29 14 1 17 9 23 6 25 3 2 250 1 388 2 246 4 700 6 000 3 200 87 9 61 8 36 5 54 7 46 9 108 9 27 7 11 1 13 6 0 2 425 14 2 15 2 SR
83. 21 880 2006 9 47 944 2007 9 2007 9 9 311 2008 9 5 618 sShafedeseafch 41 51 www sharedresearch jDp R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 2004 9 2 630 2005 9 10 974 2006 9 23 702 M amp A
84. Ii 75 39 2014 9 2013 53 3 2014 9 2 277 1 1 1 2 10 8 2014 9 74
85. 1995 78 2013 sa 2013 3 1 55 1 2008 2010 ee 40 90 0 0 0 0 6 4 UI 0
86. 1995 2000 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 SR 2014 2015 2011 2013 37 www sharedresearch jDp Shared eSeafCh 28 51 R Shared Research Report A 300 250 00 150 100 a 1004 96 8 99 O00 01 02 03 04 2362 LAST UPDATE 2015 07 31 16 798 FH 12 220 167 167 165 164 a 163 160 159 110 HO 11C ll WL 05 09 10 11 12 05 06 07 18 000 16 000 14 000 12 000 10 000 8 000 6 000 4 000 2 000 56
87. 872 750 1 272 12 9 264 0 45 8 10 9 8 8 11 6 1 977 975 1 436 106 7 19 6 27 49 24 8 11 4 13 1 1 418 828 807 2 250 3 200 142 99 6 43 1 0 2 42 5 SR 2362 LAST UPDATE 2015 07 31 2015 9 22 500 lt 25 500 36 5 54 7 2 250 3 200 0 2 42 5 1 600 80 3 000 723 709 1 100 60 2
88. 9 7 24 8 20 6 17 9 14 2 13 1 10 0 299 1 418 1 854 2 246 416 807 1 914 2 250 3 200 3 9 142 9 141 9 61 8 39 2 43 1 3 2 0 29 42 5 7 9 17 8 15 3 13 69 8 1 7 4 11 8 14 9 15 9 2Q 3Q 2Q 3Q 3 780 4 186 4 148 4 369 5 135 5 821 5 331 25 8 33 9 36 9 29 4 35 8 39 1 28 5 1 004 1 245 1 151 1 182 1 399 1 517 1 022 12 4 30 9 52 7 38 9 39 3 21 8 11 2 26 6 29 7 27 7 27 1 27 3 26 1 19 2 699 678 658 691 777 868 892 40 1 18 3 22 0 13 59 11 1 28 0 35 596 18 5 16 2 15 9 15 8 15 1 14 9 16 7 305 567 493 492 622 649 130 22 7 50 1 129 7 102 3 104 2 14 4 73 6 8 1 13 696 11 9 11 3 12 1 11 2 2 4 365 1 612 514 461 729 706 194 23 4 236 296 91 5 15 7 99 7 56 2 62 2 9 7 38 59 12 4 10 5 14 2 12 1 3 696 299 1 119 435 392 416 391 1 107 3 9 310 0 138 7 37 0 39 2 65 1 154 2 7 9 26 7 10 59 9 0 8 1 6 7 20 8 SR www shar
89. GCA DIC TOKALD
90. 220 ei 2008 17 49 696 67 46 68 6 www sharedresearch jDp Shared eSeafCh 23 51 R Shared Research Report 2009 9 2014 9 ROE 2362 LAST UPDATE 2015 07 31 ROA 2011 9
91. 26 14 10 8 10 14 9 12 g 4 096 1 195 1 119 702 2 195 1 826 840 856 5 333 1 764 1 538 1 102 3 400 3 402 2 455 3 953 2 078 1 922 1 198 2 020 1 088 1 509 1 649 893 2 088 1 929 1 203 2 024 1 472 1 932 2 082 1 307 7 421 3 692 2 740 3 126 4 872 5 334 4 538 4 899 1 891 1 925 2 161 1 956 1 757 2 336 5 378 7 907 6 174 3 117 2 317 2 722 3 284 3 335 2 488 1 749 1 392 504 941 558 528 1 064 793 1 659 5 900 1 670 82 498 409 202 180 620 13 071 3 105 1 237 178 4 152 595 34 ROA 0 9 5 0 15 3 11 1 7 7 18 1 20 1 26 0 ROE 2 69 19 59 33 296 20 9 5 8 40 2 39 1 36 396 17 896 34 396 44 1 38 596 23 596 27 496 50 49 57 696 SR www sharedresearch jD Shared seareh 04 51 R Shared Research Report 4 2362
92. 9 08 9 09 9 10 9 11 9 12 9 13 9 PlcD 1 1 392 504 941 558 528 1 064 793 1 659 2 5 900 1 670 82 498 409 202 180 620 FCF 1 2 4 507 2 174 1 024 60 119 1 267 973 2 279 13 071 3 105 1 237 178 4 152 595 34 A 38 27 26 35 84 168 79 165 B 2 036 22 49 135 80 6 40 887 C 10 304 1 112 359 21 703 197 238 662 FCF NI A B C 12 336 1 509 1 015 621 596 704 1 189 862 SR 2006 9 2007 9 2006 9 2007 9
93. 9 78 500 38 831 50 5 288 3 800 245 93 6 2 000 42 SR 5 www sharedresearch jDp 8 100 7 080 12 696 1 050 489 53 496 900 372 58 796 510 349 31 596 6 250 5 483 12 3 680 756 11 2 652 807 23 8 603 679 12 6 5 120 4 862 5 0 710 520 26 896 750 552 26 496 560 431 23 096 Shared eSearch 5 200 6 817 31 196 620 543 12 596 620 451 27 296 350 102 70 896 11 000 10 982 0 296 1 250 1 195 4 496 620 1 296 109 09o 350 739 111 1 13 500 12 538 7 1 2 100 1 230 41 4 2 200 1 771 19 5 1 300 1 389 6 8 18 000 16 482 8 496 3 200 4 200 2 952 2 100 2 600 2 2
94. 0 3 amp www sharedresearch jDp Shared eSeafCh 07 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 10 11 12 1 2 3 4 5 6 7 8 9 15 9 3 367 3 568 3 282 28 6 20 0 13 0 305 405 455 435 1 600 269 436 534 1 239 36 31 79 74 SR 17 253 0 9 17 093 11 372 15 660 16 821 60 946 5 7 41 496 8 096 24 5 10 496 18 128 19 395 17 013 13 511 68 047 6 1 8 6 4 496 24 196 3 59 17 078 17 865 17 789 17 812 70 544 1 8 9 596 4 59 16 19 2 4 16 783 19 744 17 021 15 347 68 895 57 2 74 2 33 9 996 34 196
95. 2005 11 2005 11 2005 11 2006 3 2006 3 2006 7 2007 2 2007 3 2007 4 2007 5 2007 6 2007 9
96. 2015 07 31 2 47 9 11 7 7 7 2 0 1 3 3 5 4 3 2 2 PAM 1 093 984 1 9 15 5 2 265 11 2 247 58 1 IT 008
97. R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 1 1802 1 1803 1 1812 1 1820 1 1824 1 1720 1 1942 1 1944 1 1969
98. 0 2000 11 543 11 850 12 325 12 834 12 869 12 916 12 979 1 9 0 3 0 4 0 5 8 152 8 391 8 676 8 921 8 934 8 947 8 956 1 2 0 1 0 1 0 1 6 696 6 875 6 974 7 105 7 147 7 126 7 134 0 9 0 2 0 1 0 1 5 744 5 869 5 983 6 135 6 135 6 119 6 114 1 2 0 0 0 3 0 1 32 136 32 985 33 958 34 995 35 055 35 108 35 183 1 4 0 2 0 2 0 2 849 973 1 037 60 53 75 SR www sharedresearch jDp sShar eSeafch 29 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 2010 2015 13 059 13 104 13 047 12 834 225 45 57 8 921 9 018 8 993 8 896 97 25 97 7 105 7 035 6 923 6 752 70 112 Pi 6 135 6 087 6 008 5 879 48 79 129 34 995 35 99 35 028 34 574 204 Al 454 SR 2020 2025
99. 0 956 37 5 1 272 45 8 1 436 27 4 807 43 1 958 299 2 7 034 24 2 1 326 56 3
100. 1 922 1 198 2 020 1 088 1 509 1 649 893 10 7 5 4 384 423 433 414 2 088 1 929 1 203 2 024 1 472 1 932 2 082 1 307 7 421 3 692 2 740 3 126 4 872 5 334 4 538 4 899 805 805 805 805 805 805 805 805 868 868 868 868 868 868 2 205 3 803 650 92 1 460 1 693 1 670 2 262 3 323 3 842 678 678 975 1 375 1 770 1 790 1 290 1 013 236 0 0 2 193 227 376 518 1 891 1 925 2 161 1 956 1 757 2 336 5 378 7 907 2 206 1 094 735 714 1 417 1 614 1 852 2 513 6 174 3 117 2 317 2 722 3 284 3 335 2 488 1 749 3 095 1 012 606 702 979 778 1 757 4 006 SR 2004 9 5 313 2005 9
101. 30 524 29 1 440 1 172 51 7 18 1 243 5 9 41 414 8 15 2 61 1 296 187 2 11 8 eSeafch 13 9 245 1 771 36 7 14 1 2362 LAST UPDATE 2015 07 31 14 9 16 482 31 5 11 731 43 7 4 189 7 1 258 2 996 304 43 296 2 151 1 703 38 3 14 5 374 23 8 8 9 54 31 696 20 996 877 2 952 66 7 17 9 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 _ EE _ N amp S
102. 46 40 51 2362 R Shared Research Report gt LAST UPDATE 2015 07 31 07 9 08 9 09 9 10 9 11 9 12 9 13 9 3 080 2 105 1 710 2 020 2 304 2 558 4 246 5 755 2 142 1 107 744 721 1 425 1 626 1 860 2 524 59 167 17 37 74 85 22 32 90 2 1 1 1 1 1 1 2 008 666 354 322 260 583 373 607 7 261 3 713 2 816 3 027 3 917 4 684 6 457 8 856 535 746 92 703 864 879 1 004 1 206 23 3 57 69 103 141 180 188 593 642 664 578 578 578 578 863 1 129 1 360 1 405 1 230 1 388 1 412 1 465 1 946 907 542 641 788 566 908 1 440 1 588 14 2 40 36 759 666 553 416 2 050 1 905 2 086 2 055 2 713 2 986 3 458 3 950 9 311 5 618 4 902 5 082 6 630 7 670 9 916 12 806 26 14 10 8 10 14 9 12 g 4 096 1 195 1 119 702 2 195 1 826 840 856 428 299 225 262 521 551 643 799 782 255 184 130 674 1 011 964 2 285 5 333 1 764 1 538 1 102 3 400 3 402 2 455 3 953 2 078
103. 500 25 500 6 6 81 896 22 696 11 396 40 296 61 1 14 2 31 5 36 5 54 7 4 562 2 037 1 759 1 490 1 899 3 159 3 450 4 583 26 796 55 396 13 796 15 396 27 4 66 3 9 2 32 8 11 796 28 8 32 1 30 7 27 9 28 8 27 5 27 8 288 489 756 520 543 1 195 1 230 1 857 65 696 69 7 54 59 31 296 4 496 120 196 3 0 51 0 0 7 6 9 13 8 10 7 8 0 10 9 9 8 11 396 245 372 807 552 451 1 296 1 771 2 952 81 0 51 9 117 1 31 696 18 396 187 296 36 7 66 796 0 6 5 396 14 79 11 496 6 6 11 8 14 1 17 996 42 349 679 431 102 739 1 389 2 246 2 250 3 200 94 5 36 596 6 396 622 596 88 0 61 8 0 2 42 5 i 4 9 12 4 8 9 1 59 6 79 11 19 13 696 74 573 74 573 74 573 74 573 74 573 74 573 74 573 74 573 EPS 0 6 4 9 9 9 6 7 1 4 12 6 22 7 34 6 34 33 48 82 DPS 2 0 3 0 2 0 2 0 4 0 20 0 30 0 35 0 23 1 26 8 32 3 31 3 26 6 35 9 79 3 112 5 re 3 080 2 105 1 710 2 020 2 304 2 558 4 246 5 755 7 261 3 713 2 816 3 027 3 917 4 684 6 457 8 856 1 129 1 360 1 405 1 230 1 388 1 412 1 465 1 946 907 542 641 788 566 908 1 440 1 588 14 2 40 36 759 666 553 416 9 311 5 618 4 902 5 082 6 630 7 670 9 916 12 806
104. 96 33 496 15 29 1 096 24 396 19 1 15 9 15 9 15 5 14 7 16 4 278 542 450 425 644 644 21 0 49 3 140 596 99 5 131 796 18 8 10 6 17 9 15 4 13 5 19 0 17 7 293 556 421 434 661 666 195 SR 14 9 15 9 1 20 1 3Q ye te 1825 2082 2 276 2 277 2311 2446 2 623 275 729 1304 1 628 269 705 1 239 179 376 757 1 080 235 536 893 91 1 84 79 75 0 67 89 90 8 82 0 74 6 SR 14 9 15 9 1 20 ETe ye Te Te 1 825 1929 2036 2 277 2300 2 360 2423 96 4 96 0 93 59 93 4 97 7 97 2 9 85 9 89 9 85 9 80 9 83 9 90 2464 2 524 2 578 2 569 2 639 2692 57 5 59 6 53 4 51 2 49 6 47 9
105. CA rN 3500 12 9 361 39 59 IT www sharedresearch jDp Shared eSeafCh 11 51 R Shared Research Report 2015 9 14 9 15 9 6 Palcb 7 966 8 516 10 956 22 500 25 500 29 9 33 0 37 5 36 5 54 796 5 717 6 183 8 039 2 249 2 333 2 916 21 9 45 3 29 6 28 2 27 496 26 6 1 377 1348 1 645 17 3 15 8 15 0
106. LAST UPDATE 2015 07 31 2362 Research Report by Shared Research Inc sr_inquiries sharedresearch jp ohared 4 esearch R Shared Research Report 2362 LAST UPDATE 2015 07 31 RY
107. edresearch jD eshat esearche 09 51 R Shared Research Report 2362 gt LAST UPDATE 2015 07 31 14 9 15 9 4 PlgD ye ETe 1 20 te 2633 5 662 8 592 11 731 3 391 7034 10 298 39 2 42 9 245 6 43 7 28 8 24 2 19 9 780 1 805 2688 3 598 1 141 2 384 3 162 18 0 27 8 37 8 39 2 46 3 32 1 17 6 29 6 31 9 31 3 30 7 33 6 33 9 30 7 502 984 1 453 1 938 497 1 093 63 0 414 38 9 32 1 1 0 11 1 19 1 174 16 9 16 5 14 7 15 5 278 820 1 235 1 661 644 1 291 21 0 14 7 36 6 48 7 131 7 57 4 10 6 14 5 14 4 142 19 0 18 4 293 849 1270 1 703 661 1 327 1 522 14 9 15 9 2Q cie 2Q cie 2633 3 029 2 930 3138 3 391 3 642 3 264 39 296 46 3 51 296 38 796 28 896 20 296 11 4 780 1 025 881 910 i140 1 243 778 18 0 36 596 63 896 43 3 46 3 21 396 11 7 29 6 33 8 30 1 29 0 33 6 34 1 23 8 502 482 467 485 497 599 63 0 24 2
108. hared 8 esearch e 12 51 Www sharedresearch jp R Shared Research Report 4 2362 LAST UPDATE 2015 07 31 SR 16 000 18 000 42 53 32 30 7 3 000 3 800 81 129 IT 66 2015 9 3 800 200 www sharedresearch jDp Shared eSeafCh 13 51 R Shared Research Report 2362 gt
Download Pdf Manuals
Related Search