イオンディライト（9787）
Contents
1. IR 2 sSh afedi esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 CSR Corporate Social Responsibility2. SR Inc SR Inc Shared Researcn SR Inc
3. M amp A M amp A FMS BPO Sh aredd esearch http Www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2017 2
4. 2009 2 FY2 09 FY2 10 FY2 13 8 2 8 2 7 7 7 4 6 6 6 3 44 7 44 6 47 6 49 4 55 7 58 2 6 565 0 4 965 8 196 4 127 3 116 2 94 3 0 1 0 1 1 9 2 9 3 1 3 9 12 0 12 2 9 4 8 3 9 1 8 7 30 5 29 9 39 0 44 1 40 3 41 8 14 3 14 8 10 4 8 2 18 5 20 3 5R
5. 6 e 2008 6 19 1 Good Job Ssh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Right
6. 3 000 68 Ssh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 LED 2 EV WAON 2014 490 1 150
7. 200 1 2014 2 2 1 2014 4
8. gi RR HP esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved Shared 9787 SR Research Report 201474 17 2014 2 3 2014 1 8 2014 2 3 3 1 948 1 3 110 5 5 110 5 5 58 5 4 1 0 12 89
9. FMS 2013 2 12 642 42 050 30 15 129 31 805 4896 13 727 40 519 34 26 484 53 071 50 11 956 39 284 30 5 609 31 200 18 3 720 10 823 34 89 270 248 756 36 SR sh ared hesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 4 65 8 6
10. SBS J GCA
11. 1 2 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 3 TT 2015 2 3 30 IT
12. 3 No 1 2017 2 3596 2014 2 319 2017 2 35 40 FMS 2014 2
13. DIC TOKAI
14. 90 9 14 FMS 2013 12 Ssh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 FMS 10 PM2 5 Ts ESCO
15. 3 93 2015 2 2016 2 1 ESCO 2 ESCO 100 F 2016 ESCO ESCO ESCO
16. SR Inc SR Inc SR Inc SR Inc SR tnc 3
17. IT FMS FMS Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 FMS 2020 FM FMS 2014 2 42 320 16 5 5 716
18. 48 22 9 34 9 6 34 9 7 19 4 0 2 7 2013 2 2013 2 2 489 13 2 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 421 0 2 318 1 3
19. 2011 4 2012 12 A LED 6 BEMS BEMS
20. 2012 10 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 FY2 09 FY2 10 FY2 11 FY2 12 FY2 13 FY2 14 FY2 15 6 Pr 145 690 140 299 170 905 219 797 248 876 257 243 270 000 42 253 41 666 40 019 42 147 42 050 43 458 36 670 34 281 32 088 32 235 31 805 34 242 42 403 45 050 41 142 39 852 40 519 42 320 18 515 13 889 16 420 28 513 53 071 45 630 18 718 36 730 39 284 44 543 17 188 32 280 31 200 33 329 5 271 7 980 10 823 13 551 5 846 5 412 56 57 119 167 5 9 3 7 21 8 28 6 13 2 3 4 5 0 5 1 1 4 4 0 5 3 0 2 3 3 2 3 6 5 6 4 0 5 1 3 7 7 3 2 6 2 8 7 3 196 1 7 4 4 18 2 73 6 86 1 14 0 96 2 7 0 13 4 87 8 3 3 6 8 51 4 35 6 25 2 62 8 7 4 1 8 108 8 40 3
21. B2B ipad 1 000 35 49 136 7 No1 45 BEMS BEMS Building Energy Management System
22. 2 i 4 500 SR a i
23. 2011 2 29 0 esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 09 2 10 2 11 2 12 2 13 2 27 383 52 999 54 433 19 6 29 8 27 0 22 466 20 280 19 647 20 215 20 610 18 7 18 7 14 0 11 4 10 2 94 857 86 071 87 185 95 676 118 200 79 2 79 2 62 3 53 9 58 5 2 475 2 256 5 808 8 766 8 687 2 1 2 1 4 1 4 9 4 3 119 799 108 608 140 024 177 658 201 933 SR shared esearch lp http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 _ SW Strengths Weaknesses Strengths
24. 9 600 2011 4 17 2 Shared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 LED LED 2011 2 020 2012 3 700 2020 4 500 LED 260 7 400 2013 4 1 12
25. 2014 2 1 500 159 43 4 13 31 3 7 9 LED 66 70 279 LED 2 107 12 6 8 32 7 7 89
26. CSR e LED CO2 e eco LED 45 2008 2011 LED
27. 10 15 2013 2 6 2 113 kWh 22 kWh 465 2014 4 800 JR
28. Shared esearch lp http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved sSh sfed esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2014 4 17 2014 2 2014 2 2014 4 8 2014 2 2014 2 3 amp FY2 13 FY2 14 PlcD 10 2Q 16 6 Me PA 1e 4Q 58 584 68 187 65 620 56 485 66 711 66 841 61 256 62 435 10 6 19 7 19 0 3 2 13 9 2 0 6 7 10 596 6 984 7 998 7 790 7 455 8 173 8 808 7 984 8 749 3 0 3 5 10 5 5
29. 2013 2 100 M amp A 5 000 Weaknesses M amp A FMS 70
30. 2015 HEMS BEMS FEMS CEMS HEMS Home BEMS Building FEMS Factory CEMS Cluster Community i i i i i i a i i nn BEMS Ad BEMS ADIC Ad SR BEMS 2
31. 1972 2011 3 1996 1976 1995 1999 2000 1987
32. 2014 2 30 17 2014 3 2015 2 100 53 2012 2 2014 2 5 3 FY2 11 FY2 12 FY2 13 FY2 14 FY2 14 1Q 2Q 3Q 4Q 41 142 39 852 40 519 42 320 10 539 10 485 10 642 10 654 YoY 6 4 3 1 1 7 4 4 4 1 4 0 4 3 5 4 5 937 5 882 5 918 5 716 1 397 1 404 1 425 1 490 YoY 0 9 0 6 496 1 6 6 996 1 5 2 2 14 4 14 8 14 6 13 5 13 3 13 4 13 4 14 0
33. 24 365 SC 15 11 sSh sfed esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 FY2 11 F
34. 70 FMS SR FMS FMS FMS
35. Ssh med csearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 201474 17 1 8267 1972 2011 3 1996 1976 2001 2006
36. 2013 4 1 M amp A 82 2013 3 M amp A 2013 3 4 1 8263 TOB 4 2013 3 2 2013 2 90 2014 2 1 5 2013 4 M amp A 2012 11 50 2012 11
37. AD AEON Delight SR 2013 11 2013 11 28 9 4 7 5 2 084
38. 2017 3 10 ESCO FHS 100 From Japan Made in China FMS 70 0 IT Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 BPO
39. 8 2014 2 2013 2 200 M amp A 100 9 2014 2 2011 2 315 153 2013 2 68
40. FMS 1 2 FMS 2007 M amp A ESCO M amp A
41. 298 0 5 8 2 7 9 LED 120 LED 160 LED LED 100 1 LED 217 12 7 8 0 6 8
42. 2013 10 3 2014 2 1 gt 2 gt 500 2 5 gt 9
43. sh ared hesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 333 13 4 7 89 7 1 45 2 64 237 0 8 9 5 9 59 2 000 CE 100 28 2
44. FMS sh ared hesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2012 10 2011 2011 4 2012 3 3 7 130 3 19 2 2009
45. 29 1 FMS 2 3 a b 8 730 2014 2 M amp A 2014 2 730 1 000 1 3 M amp A M amp A sh ared hesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 1 3 G 1 3 1 3
46. 2015 2 2021 2 1 800 M amp A
47. 6 79 6 09 2 10 2 11 2 12 2 13 2 101 77 31 80 3 484 3 650 4 175 5 300 5 897 584 206 120 92 251 323 103 101 121 120 90 188 195 216 268 295 21 24 19 15 18 6 321 7 058 7 257 8 883 9 623 11 008 11 148 11 957 14 868 16 326 SR 4 2013 2 58 5 2013 2
48. 1 3 1 3 1 3 500 No 1 204 200 150 a 1 109 100 me 47 1 6 7 8 16 47 pa a a 10 2Q 3Q 4Q 1Q 2Q 3Q 4Q 10 3Q 4Q FY2 12 FY2 13 FY2 14 SR 2017 2 300
49. 17 42 320 4 4 121 45 630 14 0 LED Sh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 47
50. 3 327 2 8 15 09 14 4 3 9 11 BEMS 253 6 4 13 1 13 2 12 317 4 1 18 59
51. 10 2012 8 WAON EV Sh sfed esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717
52. 35 10 Sh ared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 Plc5 FY2 14 FY2 15 133 552 123 691 257 243 134 000 136 000 270 000 5 396 1 3 3 4 0 3 10 0 5 0 116 570 106 958 223 528 16 981 16 733 33 714 13 3 9 89 11 5 12 7 13 5 13 1 9 406 9 193 18 599 7 0 7 4 7 2 7 575 7 540 15 115 7 600 8 400 16 000 6 5 11 1 8 7 0 3 11 4 5 9 5 796 6 19 5 99 5 796 6 29 5 99 7 571 7 521 15 092 7 600 8 400 16 000 6 3 11 1 8 6 0 4 11 7 6 0 5 796 6 1 5 9 5 796 6 2 5 9 4 147 4 014 8 161 4 150 4 450 8 600 5 196 12 6 8 7 0 1 10 9 5 4 SR
53. 6 1954 1971 1985 2002 2006 2012 2013 2013 2 9 018 5 184 3 777 2 169
54. 2011 2 Sh sfed esearch lp http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 145 000 150 000 181 000 213 000 260 000 260 000 145 690 140 299 170 905 219 797 248 876 257 243 0 596 6 59o 5 69o 3 29o 4 39o 1 196 9 100 10 100 12 050 14 300 16 600 15 500 9 946 9 970 12 031 13 762 13 901 15 115 9 3 1 3 0 2 3 8 16 39o 2 59o 9 000 9 900 12 105 14 300 16 600 15 500 9 812 9 912 12 089 13 784 13 892 15 092 9 0 0 1 0 1 3 6 16 39o 2 69o 4 600 5 200 6 470 7 600 8 700 8 30
55. _ 1 1 19 1 2010 2011 2012 2012 11 11 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 CSR
56. LED 302 5 6 LED 12 196 13 0 163 9 8 2013 2 139 1 196 LED 22 14 19 15 18 5 5 223 1 2013 2 0 5 9 75 8 6 2013 2 M amp A
57. 2015 2 6 9 3 8 7 2 5 3 25 ESCO 2015 2 BEMS 2014 5 2014 4 2017 2 2017 2 3 300 210 6 49 359 10
58. 10 2007 2 39 99 2010 2 64 2 ROE 2011 2 M amp A 20 2014 2 30 9 2015 2 30 5 Sh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 a FY2 09 FY2 10 FY2 11 FY2 12 FY2 13 FY2 14 1
59. 50 9 5 12 2013 2 2 2015 2 2017 2 1 FMS 0 2 3 IT 2014 2 2 572 151 81 6 2015 2 2 700 160 86 2017 2 3 300 210 110 2017 2
60. 65 70 8 9 6 SM 6 7 M amp A M amp A 2008 10 409 2009 4 409 2010 9
61. 2014 2 3 1 2 3 FMS 2011 5 BEMS
62. 3 7 LED 10 60 50 53 1 45 6 30 26 1 BU 0 28 5 20 16 4 10 21 1 FY2 11 FY2 12 FY2 13 FY2 14 LED ED SR Sh sfed esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2012 4 BEMS Building Energy Management System BEMS BEMS BEMS
63. 550 1 000 2 1 1 8 2 1 12 SR 60kg 5kg 2014 2 2014 2 1 500 1 8 Ssh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 SR
64. BEMS CO2 SPC 2015 2 SR Shared Gxcscarch lp http Wwww sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved Shared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 FY2 1 1 FY2 12 FY2 13 FY2 14 FY2 14 e Ke pAe c1e 6 18 718 36 730 39 284 44 543 10 721 11 023 11 542 11 257 YoY 4 39 96 2 7 0 13 49 12 6 12 89 14 8 13 49 627 1 234 1 462
65. Ssh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 8 a FY3 11 FY3 12 FY3 13 FY3 14 a FY3 11 FY3 12 FY3 13 FY3 14 170 905 219 797 248 876 257 243 12 031 13 762 13 901 15 115 40 019 42 147 42 050 43 458 5 115 5 084 4 661 4 725 32 088 32 235 31 805 34 242 2 764 2 823 2 692 2 865 41 142 39 852 40 519 42 320 5 937 5 882 5 918 5 716 16 420 28 513 53 071 45 630 1 214 1 936 2 209 2 580 18 718 36 730 39 284 44 543 627 1 234 1 462 2 333 17 188 32 280 31 200 33 329 1 480 2 330 2 396 3 068 5 271 7 980 10 823 13 551 375 156 504 829 56 57 119 167 215 156 237 331 5 698 5 843 6 180 334 YoY 21 8 28 6 13 296o 3 49o 7 09o 6 39o 5 69o 5 99o 1 296 5 3 0 2 3 3 12 8 12 1 11 1 10 9
66. 2011 4 90 2011 5 24 365 QASDAQ 2702 1 8218 2012 10 55 Shared Mesearch http Www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved amp 9787 SR Research Report 2014 4717 M amp A 2013 3 4 1 3086
67. BEMS BEMS Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 BEMS LAN
68. 2 3 8 1 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc A
69. 41 400 54 170 54 170 54 170 54 170 EPS 137 8 142 6 131 8 143 2 155 5 163 8 EPS 137 6 142 3 131 5 142 7 155 2 DPS 27 0 39 0 40 0 46 0 48 0 50 0 BPS 787 8 1005 6 1 095 6 1202 4 1 324 8 7 964 13 098 9 707 10 014 12 565 30 026 64 524 72 486 79 323 90 347 2 741 3 756 3 773 3 796 4 258 3 977 4 766 4 276 5 257 5 829 11 924 11 577 12 272 12 321 11 687 48 670 84 624 92 809 100 699 112 122 8 974 22 424 23 720 24 544 26 701 80 49 41 10 5 16 281 30 724 33 643 34 955 39 306 31 6 15 5 1 024 1 012 983 1 195 1 500 17 306 31 737 34 626 36 151 40 806 31 364 52 887 58 182 64 547 71 316 111 55 56 15 5 7 031 6 808 9 639 4 358 21 359 1 966 3 000 10051 7 086 16 632 4 169 1 321 2 722 2257 2 475 ROA 11 2 9 7 7 8 7 8 7 7 ROE 18 9 15 5 12 5 12 5 12 3 64 2 62 3 61 9 62 6 62 0 SR
70. io 7 41 EBIi iM 8 ee 14 14 eo 16 SW Strengths Weaknesses i 25 26 i 29 1 SOS 1 eo 41 EE EE 43 O TEJIIIIIRR RPMMWWMAMAAII 45 Mii 46 46 amp i 47 49 EE EE oo 49 lt 49 IR cc 50 EE 1 1 53 Sh ared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 FY2 11 FY2 12 140 299 170 905 219 797 248 876 2527 243 2270 000 33 7 21 8 28 6 13 2 3 4 5 0 21 118 23 989 28 631 30 227 33 714 0 8 13 6 19 4 5 6 11 5 15 1 14 0 13 0 12 1 13 1 9 970 12 031 13 762 13 901 15 115 16 000 0 2 20 7 14 496 1 0 8 7 5 9 7 1 7 0 6 3 5 6 5 9 5 9 9 912 12 089 13 784 13 892 15 092 16 000 1 0 22 0 14 0 0 8 8 6 6 0 7 1 7 1 6 3 5 6 5 9 5 9 5 466 6 495 6 912 7 509 8 161 8 600 12 1 18 8 6 4 8 6 8 7 5 4 3 9 3 8 3 1 3 0 3 2 3 2
71. 75 0 1 7 2 7 9 1 1 1 30 43 1 7 146 1 24 79 18 9 2
72. 2013 2 46 6 10 0 5 147 esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2 809 UA
73. 5 000 400 x 12 2010 3 1 335 141 397 2012 2 35 5 500 35 5 x 1 335 17 4 000 6 1 800 355 000 x 17
74. 61 2 42 162 0 8 10 29 9 9 1 400 200 2 000 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 64 49 1 26 3 16 39 68 2
75. SR Dl esearch lp http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 1 2 8 9 209 25 8 3 FY2 11 FY2 12 FY2 13 FY2 14 FY2 14 Pelg 10
76. 9787 SR Research Report 2014 4717 BPO Business Process Outsourcing M amp A BPO BtoBtoC FMS 2014 2 47 20 2011 24 365
77. 6 7 1 6845 NTT 1 6501 FMS SR
78. 2014 2 2 136 hi 45 23 100 ISS SODEXO 2017 2 3 4 000 2017 2 3 4 000 Ssh med csearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 SC FMS
79. 106 2 4 16 9 0 15 59 3 84 6 8 11 2 19 12 5 4 105 4 1 19 2 0 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 18 3 6
80. 25 5 13 59 2021 2 1 800 M amp A 1 3 10 1 2 FMS
81. 405 1 7 90 LED 74 2013 2 260 531 86 1 393 7 0 312 3 2 108 35 6
82. 2021 2 10 2014 2 13 5 2 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2010 2 4 8 9 1 2 2
83. 8 7 15 092 8 6 8 161 8 7 3 B PO 43 458 3 3 400 BEMS 34 242 7 37
84. IT IT sSh sfed esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 _ ESCO 2015 2 2014 3 5 93 8 9 8
85. 1 744 111 55 56 5 20 956 17 306 31 737 34 626 36 151 40 806 28 079 31 364 52 887 58 182 64 547 71 316 3 238 3 238 3 238 3 238 3 238 3 238 2 963 2 964 18 741 18 753 18 770 18 818 20 852 25 366 30 575 35 285 40 539 46 235 461 461 461 460 458 449 42 145 645 647 992 1 711 72 110 149 173 205 165 1 456 R 545 1 260 1 597 28 079 31 364 52 887 58 182 64 547 71 316 502 330 298 9 047 22 366 13 223 1 744 111 55 56 15 5 7 747 10 853 31 963 36 971 28 019 44 980 54 1 64 2 62 390 61 9 62 690 62 096 SR 2009 2 15 sh ared WeseaTch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717
86. 2010 9 sSh sfed esearch lp http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 201474717 2013 2 LED
87. 5 000 Shared Gxcscarch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 2013 12 2015 2 2013 2 10 42 94 16 81 1 91 1 33 1 31 1 27 1 24 9 1 15 1 09 1 06 SR
88. 18 8 206 2013 9 14 1 500 381 16 8 8 69 7 49 LED LED 2015 2
89. 26 39 20 596 76 6 134 39 21 4 15 30 4 2013 12 FMS
90. 300 2 ESCO 2015 2 2017 2 2014 2 1 2013 7 3 2014 2 1 667 13 9 82 17 0 12 2 11 9
91. 1997 1990 2001 2003 2006 2006 sh ared hesearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research
92. FMS FMS 1 4711 1 4781 1 9728 3
93. SR Research Report 2014 4 17 9787 sr_inquiriesQ sharedresearch jDp 0 9787 SR Research Report 2014 4 17 io 3 eo 4 1 4 oo 4 4
94. 6 3 0 5 1 3 7 7 8 6 8 8 8 5 8 4 6 4 3 1 1 7 4 4 14 4 14 8 14 6 13 5 18 2 73 6 86 1 14 0 7 4 6 8 4 2 5 796 4 39 96 2 7 0 13 4 3 3 3 4 3 7 5 296 2 4 87 8 3 3 6 8 8 6 7 2 7 7 9 2 51 4 35 6 25 2 7 1 2 0 4 7 6 1 SR 1 8905 FY2 11 FY2 12 FY2 13 FY2 14 FY2 14 e 1Q 2Q 3Q 4Q 40 019 42 147 42 050 43 458 10 622 10 848 11 198 10 790 YoY 1 2 5 3 0 2 3 3 2 4 0 9 5 2 5 0 5 115 5 084 4 661 4 725 1 151 1 266 1 188 1 120 YoY 0 6 8 3 1 4 4 2 3 8 10 0 10 8 12 8 12 1 11 1 10 9 10 8 11 7 10 6 10 4 SR
95. 124 735 119 180 146 916 191 166 218 648 223 528 20 955 21 118 23 989 28 631 30 227 33 714 11 3 0 8 13 6 19 4 5 6 11 5 14 4 15 1 14 0 13 0 12 1 13 1 11 008 11 148 11 957 14 868 16 326 18 599 7 6 7 9 7 0 6 8 6 6 7 2 9 946 9 970 12 031 13 762 13 901 15 115 16 000 19 4 0 2 20 7 14 4 1 0 8 7 5 9 6 8 7 1 7 0 6 3 5 6 5 9 5 9 108 88 208 281 213 163 241 147 149 260 221 186 9 812 9 912 12 089 13 784 13 892 15 092 16 000 19 9 1 0 22 0 14 0 0 8 8 6 6 0 6 7 7 1 7 1 6 3 5 6 5 9 5 9 110 457 5 73 80 28 940 234 985 880 53 529 4 026 4 618 4 613 5 932 6 306 6 192 44 8 45 6 41 5 45 7 45 3 42 4 4 876 5 466 6 495 6 912 7 509 8 161 8 600 11 3 12 1 18 8 6 4 8 6 8 7 5 4 3 3 3 9 3 8 3 1 3 0 3 2 3 2 SR 2010 2 2010 9
96. 2014 4 2015 2 2017 2 SR 5 10 2014 2 2 2013 10 1 2014 2 2 2 1 335 5 3 76 6 5 76 6 3 41 5 1 Sh aredd esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4717 0 9 12 79 2 215 1 6 15 59
97. 4 000 M amp A M amp A Ssh ared Gear http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 2009 2 2010 2 2011 2 2012 2 2013 2 2014 2 GMS 603 601 590 590 604 617 1 231 1 267 1 307 1 537 1 797 1 977 41 52 72 105 332 353 127 125 127 122 123 122 31 33 32 29 26 26 1 1 1 1 1 1 3 270 3 514 3 811 4 121 4 462 4 581 4 746 4 475 3 305 3 424
98. 14 7 3 169 6 3 12 8 13 1 9 11 2014 2 15 210 4 0 18 4 18 9 174
99. 16 6 16 420 28 513 53 071 45 630 15 888 13 929 8 254 7 559 YoY 18 2 73 6 86 1 14 0 43 4 26 2 47 7 3 0 1 214 1 936 2 209 2 580 851 764 474 491 YoY 8 59 596 14 196 16 896 84 696 4 0 5 3 2 2 7 4 6 8 4 2 5 7 5 4 5 5 5 7 6 5 SR 7 10 LED LED 2013 2 260 2012 2 74 LED LED
100. 2 333 573 636 533 591 YoY 96 89 18 59 59 69 109 9 98 8 39 9 21 1 3 396 3 4 3 7 5 296 5 396 5 89 4 696 5 396 SR 7 8 FY2 11 FY2 12 FY2 13 FY2 14 FY2 14 1Q 2Q 3Q A 17 188 32 280 31 200 33 329 7 498 8 716 7 479 9 636 YoY 2 4 87 8 3 396 6 8 0 1 1 7 0 8 25 1 1 480 2 330 2 396 3 068 535 812 433 1 288 YoY 57 49 2 8 28 0 17 8 11 5 0 2 64 7 8 696 296 7 7 9 2 7 1 9 3 5 896 13 49
101. 3 663 3 853 87 180 268 418 562 756 395 386 401 460 528 641 1 621 1 549 1 410 1 383 1 401 1 519 12 153 12 183 11 324 12 190 13 499 14 440 51 53 56 59 62 137 42 44 45 107 115 122 SR 2009 2 2010 2 2011 2 2012 2 2013 2 2014 2 GMS 42 46 52 54 61 69 18 19 25 44 81 95 22 23 2 033 2 294 2 370 37 55 61 18 21 24 27 29 29 236 279 302 25 41 95 78 86 101 2 456 2 862 3 044 SR 70 60 70 33 79 2014 2
102. 51 0 2013 9 M amp A 51 0 AEON DELIGHT VIETNAM CO LTD 100 FMS AEON DELIGHT MALAYSIA SDN BHD 100 FMS FMS
103. Report 2014 4717 600 4 6 4 500 6 M amp A amp 2012 2 CO2 1 4 90 1 500 1 16 500 x1 82 x 365 x 0 55 x90
104. 0 4 876 5 466 6 495 6 912 7 509 8 161 6 0 5 1 0 49o 9 19o 13 79o 1 79o SR 7 2013 2 M amp A 2 esearch lp http Www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved Shared 9787 SR Research Report 2014 4 17 jc FY2 09 FY2 10 FY2 11 FY2 12 FY2 13 FY2 14 6 991 7 964 13 098 9 707 10 014 12 565 18 025 16 284 28 246 31 240 44 673 37 420 188 226 657 144 WU 28 20 1 476 1 527 2 237 2
105. 17 LED 15 640 26 597 44 543 13 4 37 1 8 922 33 329 6 8 4 800 13 551 25 2
106. 2015 2 5 2 700 5 9 160 3 8 7 5 2015 2 1 2 ESCO 3 1 2
107. 3 17 0 10 1 2 5 17 4 11 9 11 7 11 9 13 2 12 3 13 2 13 0 14 0 3 890 3 979 4 500 3 957 4 782 4 624 4 589 4 604 5 4 2 1 16 8 15 5 22 9 16 2 2 0 16 4 6 6 5 8 6 9 7 0 7 2 6 9 7 5 7 4 3 093 4 020 3 289 3 499 3 390 4 185 3 395 4 145 0 2 5 0 2 9 4 1 9 6 4 1 3 2 18 5 5 3 5 9 5 0 6 2 5 1 6 3 5 5 6 6 3 102 4 022 3 288 3 480 3 403 4 168 3 411 4 110 1 2 4 9 2 4 3 3 9 7 3 6 3 7 18 1 5 3 5 9 5 0 6 2 5 1 6 2 5 6 6 6 1 786 2 158 1 561 2 004 1 858 2 289 1 657 2 357 4 8 7 3 1 0 23 7 4 0 6 1 6 1 17 6 3 0 3 2 2 4 3 5 2 8 3 4 2 7 3 8 SR 2014 2 2014 4 8 2014 2 9787 SR Research Report 2014 4717 2014 2 4 10 257 243 3 4 15 115
108. 31 12 03 5834 8787 http www sharedresearch jp Email info sharedresearch jp Sh afedi esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved
109. 504 2 500 3 000 18 920 27 320 18 020 32 420 2 794 2 880 3 010 3 349 4 523 5 728 30 150 30 026 64 524 72 486 79 323 90 347 62 1 185 1 234 1 217 1 089 1 046 343 305 265 246 274 238 8 1 791 1 918 2 079 2 487 475 284 284 284 282 278 13 15 1 009 952 182 108 72 209 2 602 2 741 3 756 3 773 3 796 4 258 1 730 2 050 2 983 2 577 2 973 3 69 534 289 278 406 288 254 1 566 1 779 1 701 1 517 2 196 1 877 2 141 196 224 200 9 3 658 3 977 4 766 4 276 5 257 5 829 11 974 11 295 10 546 11 249 10 801 10 078 649 629 1 031 1 023 1 520 1 609 12 623 11 924 11 577 12 272 12 321 11 687 18 885 18 644 20 100 20 322 21 375 21 775 49 035 48 670 84 624 92 809 100 699 112 122 10 551 8 974 22 424 23 720 24 544 26 701 1 688 80 49 41 10 5 7 892 T8227 8 251 9 882 10 401 12 600 20 131 16 281 30 724 33 643 34 955 39 306 56 31 6 15 5 5 768 993 1 006 968 1 190 1 500 824 1 024 1 012 983 1 195 1 500
110. 6 668 7 031 6 808 9 639 4 358 21 359 2 2 087 1 966 3 000 10 051 7 086 16 632 FCF 1 2 4 581 5 065 3 808 412 2 728 4 727 5 255 4 169 1 321 2 722 2 257 2 475 A 1 495 1 593 1 787 2 345 2 237 2 432 B 707 912 792 1 184 1 607 1 999 C 108 172 1 749 13 319 9 143 FCF NI A B C 5 556 6 319 7 522 6 324 5 180 17 737 SR 2013 2 LED 44 M amp A
111. SR 4 119 2014 2 7 3 2010 9 66 49 FY2 11 FY2 12 FY2 13 FY2 14 FY2 14 1Q 2Q 3Q 4Q 5 271 7 980 10 823 13 551 2 964 3 433 3 604 3 550 YoY 51 4 35 6 25 2 43 1 54 8 2 7 17 4 375 156 504 829 77 323 312 117 YoY 58 4 223 1 64 5 92 5 69 1 6 5 685 0 7 1 2 0 4 7 6 1 2 6 9 4 8 7 3 3 SR
112. Y2 12 FY2 13 FY2 14 FY2 14 4 Pe Re 46 16 Te 32 088 32 235 31 805 34 242 8 438 8 367 8 481 8 956 YoY 6 3 0 5 1 396 7 7 6 8 5 896 6 59 11 59 2 764 2 823 2 692 2 865 642 700 761 762 YoY 2 1 4 6 6 4 6 8 4 69 16 0 0 5 8 6 8 8 8 5 8 4 7 6 8 4 9 0 8 5 SR 13 1 2331 2013 3 23 2 1 9735 34 2 2012 2
113. ll Rights Reserved Shared 9787 SR Research Report 2014 4 17 FY2 11 FY2 12 20 955 21 118 23 989 28 631 30 227 33 714 14 4 15 1 14 0 13 0 12 1 13 1 9 946 9 970 12 031 13 762 13 901 15 115 6 8 7 1 7 0 6 3 5 6 5 9 EBITDA 11 441 11 563 13 818 16 107 16 138 17 547 EBITDA 7 9 8 2 8 1 7 3 6 5 6 8 3 39 3 9 3 8 3 1 3 0 3 2 ROA 10 19 11 29 9 796 896 896 96 R OE 19 9 18 9 15 5 12 5 12 5 12 3 3 0 2 9 2 6 2 5 2 6 2 4 7 502 7 330 7 298 9 047 22 366 13 223 149 8 184 4 210 0 215 5 226 9 229 99 135 8 166 69 195 4 201 0 207 6 208 9 CF 31 3 38 6 29 0 30 0 12 7 57 596 27 69 6 34 69 60 4 63 596 43 4 63 1 CF 31 8 40 6 21 5 27 8 12 1 52 3 14 3 14 8 10 4 8 2 18 5 20 3 108 172 32 1 749 13 319 9 143 SR
114. s Reserved 9787 SR Research Report 2014 4717 542 0081 2 3 2 06 6260 5621 1 1972 11 16 1995 9 29 HP http www aeondelight co jp 2 IR IR httD www aeondelight co jp ir Sh ared esearch http www sharedresearch jp Copyright C 2013 Shared Research Inc All Rights Reserved 9787 SR Research Report 2014 4 17 SR
Download Pdf Manuals
Related Search