22 Investors Guide
1 2 4 5 6 9 1 11 23 24 26 27 28 29 3 31 32 1 2
19/3 19/3 2/3 21/3 22/3 235,923 229,875 228,518 229,211 213,5 225,313 22,522 231,75 222,22 231,351 14,348 14,261 15,559 11,628 1,5 14,879 15,274 16,46 12,859 11,555 8,39 5,625 6,315 4,4 4,17 166,67 171,669 188,961 188,25 19,576 94,654 11,721 115,834 118,55 111,919 25, 2, 15, 1.25 1.15 1.5 17,5 14, 1,5 1.25 1.15 1.5 66.55 42.97 46.73 33.11 3.39 725.59 765.74 851.1 869.84 835.4 1,.95 7,.95 5,.85 3,5.85 1 19/3 19/3 2/3 21/3 22/3 234,877 228,838 223,789 222,486 2,9 224,13 219,764 226,146 215,586 219,26 14,61 13,877 13,626 1,42 8,526 14,555 14,56 14,297 11,63 9,339 7,611 5,75 5,818 4,283 3,461 16,561 166,2 171,82 174,118 159,344 9,11 96,635 11,4 112,529 12,883 1 2.75 17,5 1.25 1, 1 2.75 1.25 6.96 38.78 42.78 31.27 25.48 69.68 727.44 84.86 822.32 763.53 14, 1.15 8, 1.15 ( 19/3 19/3 2/3 21/3 22/3 1.1 1. 1.2 1.3 1.6 1.2 1.3 1.14 1.12 1.23 1.2 1.5 1.15 1.11 1.24 1.9 1.11 1.9 1.5 1.19 2 2 8 14 14 1,5 7, 3,5 1 2 1.5.95.85.75 6, 4, 2, 1 2 1.5.95.85.75 Investors Guide 22
2 Investors Guide 22
3 Investors Guide 22
4 1. Man Power Innovation 2. Motivation Power Innovation 3. Collaboration Power Innovation 4. Business Spec Innovation 5. Corporate Ability Innovation Investors Guide 22
Investors Guide 22 5
Investors Guide 22 6
7 Investors Guide 22
8 Investors Guide 22
9 15 1 5-5 -1-15 1 2 3 4 5 6.8.9 1. 1.1 1.2 3 2 1 Investors Guide 22
1 s s s s s s s s s Investors Guide 22
12 13 14 15 16 17 18 19 11 2 21 22 23 24 26 27 28 Investors Guide 22
25, 25, 35, 15, 8, 2, 2, 28, 12, 6,4 15, 15, 21, 9, 4,8 1, 1, 14, 6, 3,2 12 5, 5, 7, 3, 1,6 1 2 1 2 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 128,73 135,762 143,34 186,18 225,147 234,877 228,838 223,789 222,486 2,9 125,771 136,37 152,213 18,629 22,59 224,13 219,764 226,146 215,586 219,26 57,29 56,754 47,575 53,126 57,683 68,457 77,531 75,174 78,75 6,3 13,658 16,632 18,18 21,965 27,89 27,838 26,491 26,5 23,84 23,43 3,929 5,6 7,42 8,544 13,582 14,61 13,877 13,626 1,42 8,526 4,157 5,785 7,15 8,882 13,839 14,555 14,56 14,297 11,63 9,339 1,631 2,419 3,637 3,742 6,267 7,611 5,75 5,818 4,283 3,461 Investors Guide 22
13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 47,118 51,94 55,723 71,123 78,976 74,38 69,221 58,183 48,737 41,447 42,882 49,264 5,414 6,6 78,164 81,457 73,81 74,856 77,894 8,28 9, 11,24 16,137 131,183 157,14 155,495 143,31 133,39 126,631 121,655 25, 2, 15, 7,54 1,2 4,59 8,78 11,468 9,362 4,44 4,27 824 2,97 18,948 2,732 18,869 31,196 41,58 53,792 63,845 68,69 78,672 62,35 11,621 11,844 13,969 15,21 15,481 16,228 17,918 18,114 16,359 13,97 128,73 135,762 143,34 186,18 225,147 234,877 228,838 223,789 222,486 2,9 1, 5, 93 94 95 96 97 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 49,96 5,484 58,646 7,494 79,36 75,658 68,562 63,254 54,52 48,85 4,765 48,813 52,47 59,119 8,81 74,339 74,385 77,714 74,647 84,171 89,861,297 111,53 129,613 159,387 149,7 142,947 14,968 129,167 132,256 25, 2, 15, 13 3,738 4,274 8,729 6,697 8,925 1,545 7,85 3,7 1,314 2,5 19,467 2,944 19,392 28,76 37,415 47,476 52,411 64,56 68,973 69,927 12,75 11,522 13,39 15,613 14,863 16,85 16,556 17,611 16,132 14,523 125,771 136,37 152,213 18,629 22,59 224,13 219,764 226,146 215,586 219,26 1, 5, 93 94 95 96 97 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 27,31 28,766 25,843 26,472 26,142 24,522 25,181 2,11 14,327 7,689 7,82 8,271 6,278 7,219 5,32 12,42 11,845 8,7 12,234 8,271 35,13 37,37 32,121 33,691 31,444 36,942 37,26 29,97 26,561 15,96 1,3 8,71 4,31 6,114 8,657 7,474 3,668 4,688 829 1,2 8,942 8,73 8,27 1,697 14,34 2,656 32,9 36,139 45,838 38,216 1,964 2,286 3,216 2,624 3,242 3,385 4,747 5,25 5,477 4,924 57,29 56,754 47,575 53,126 57,683 68,457 77,531 75,174 78,75 6,3 8, 64, 48, 32, 16, 93 94 95 96 97 1 2 Investors Guide 22
165, (%) 75 7, NTT DoCoMo (%) 4, 6 132,, 6 45 5,6 4,2 3,2 48 2,4 36 389 5.6% 1,223 17.7% 14 66, 3 2,8 1,6 24 1,221 17.7% 4,78 59.% 33, 15 1,4 8 12 93 94 95 96 97 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 171 213 433 1,2 2,87 3,152 4,153 5,114 6,94 6,912 NTT DoCoMo 12 132 22 493 1,96 1,7 2,389 2,936 3,63 4,78 NTT DoCoMo (%) 59.6 62. 5.8 48.3 52.5 57. 57.5 57.4 59.1 59. PHS 151 63 673 578 571 584 569 5,76 5,878 5,8 6,14 6,146 6,38 5,847 5,545 5,29 5,74 17/3 19/3 19/3 2/3 21/3 22/3 23/3 () NTT 19,911 18,87 17,279 14,5 13,116 9,35 1, 48. 54. 69. (%) 16. 19. 23. 36. 37. 42. 53. 2,31 2,1 2,44 2,4 1,9 1,9 2,6 Investors Guide 22
(%) 75, 4 6, 32 45, 24 3, 16 15, 8 15 93 94 95 96 97 1 2 Investors Guide 22
(%) 12,5 7.5 (%) 2, 12.5 1, 6. 16, 1. 7,5 4.5 12, 7.5 5, 3. 8, 5. 16 2,5 1.5 4, 2.5 93 94 95 96 97 1 2 93 94 95 96 97 1 2 14, 112, 84, 56, 28, 93 94 95 96 97 1 2 Investors Guide 22
(%) 13. (%) 7. (%) 3.5 (%) 11. (%) 5. 1.4 5.6 2.8 8.8 4. 7.8 4.2 2.1 6.6 3. 5.2 2.8 1.4 4.4 2. 17 2.6 1.4.7 2.2 1. 1 2 1 2 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 1.86 12.23 11.84 12.16 12.64 12.42 12.5 11.76 11.4 1.51 3.12 4.19 4.63 4.73 6.16 6.27 6.31 6.3 4.82 3.89 3.31 4.25 4.7 4.92 6.27 6.49 6.6 6.32 5.38 4.26 1.3 1.78 2.39 2.7 2.84 3.4 2.31 2.57 1. 1.58 ROE) 5.35 6.78 7.56 6.47 1.8 9.81 5.44 5.62 3.84 3.21 ROA 2.6 2.52 3.28 2.93 4.28 4.84 3.11 3.44 2.48 2.8 Investors Guide 22
175, 6, 2. 9. 14, 48, 1.6 7.2 15, 36, 1.2 5.4 7, 24,.8 3.6 18 35, 12,.4 1.8 1 2 1 2. 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 86,382 15,45 116,617 138,61 154,246 16,561 166,2 171,82 174,118 159,344 31,556 39,821 56,395 59,277 65,96 9,11 96,635 11,4 112,529 12,883 26,92 27,267 47,63 44,693 42,971 57,7 48,544 53,279 56,274 5,85 1.59 1.42 1.37 1.42 1.51 1.42 1.35 1.34 1.25 1.31 1.81 9.5 9.8 8.5 8.64 8.4 7.59 6.8 6.5 6.52 Investors Guide 22
(%) 75 (%) 25 (%) 6 2,5 6 2 48 2, 45 15 36 1,5 3 1 24 1, 19 15 5 12 5 1 2 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 36.53 37.76 48.36 42.77 42.2 56.12 58.21 64.26 64.63 64.57 241.72 18.71 39.57 28.28 181.5 23.9 1.13 22.44 226.67 26.85 233.85 176.79 34.1 24.8 178.57 228.28 195.3 211.22 218.81 195.23 65.44 61.79 46.94 57.64 59.89 47.28 5.97 51.1 49.25 49.32 35.18 38.3 29.59 37.11 4.25 37.76 43.59 45.61 44.59 46.3 7.46 9.57 16.9 38.8 2,17.57 2,114. 1,318.91 2,12.14 3.54 314.64 Investors Guide 22
65 1, (%) 15 4 14, 52 8 12 32 112, 39 6 9 24 84, 26 4 6 16 56, 2 13 2 3 8 28, 1 2 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 EPS 22.78 26.62 37.69 32.91 54.27 6.96 38.78 42.78 31.27 25.48 BPS 43.19 428.19 539.9 514.9 562.23 69.68 727.44 84.86 822.32 763.53 6. 7.25 8. 9.75 11.75 14.25 1. 1. 12. 1. 26. 27.87 23.1 3. 21.71 24.2 25.96 23.54 38.23 39.8 73,353 93, 14,612 115,123 115,781 13,453 132,841 137,166 136,842 135,264 Investors Guide 22
65, 4, 2,5 4, 52, 3,2 2, 3,2 39, 2,4 1,5 2,4 26, 1,6 1, 1,6 21 13, 8 5 8 1 2 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 34,82 36,836 4,241 46,656 57,528 59,921 59,96 61,344 58,936 61,592 1,151 1,566 1,89 2,294 3,69 3,892 3,954 3,878 3,172 2,624 452 655 962 967 1,634 2,35 1,383 1,578 1,171 972 3,683 3,73 3,862 3,881 3,788 3,692 3,645 3,728 3,588 3,53 Investors Guide 22
7, 7 1,6 (%) 25 5,6 56 1,28 2 4,2 42 96 15 2,8 28 64 1 22 1,4 14 32 5 1 2 1 2 1 2 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 3,25 4,118 2,879 1,491 3,246 2,555 5,41 6,528 1,37 3,529 5 5 5 65 65 67 66 61 418 416 943 914 1,63 1,321 1,468 1,53 1,377 1,188 1, 1,238 (%) 7.46 9.84 13.78 15.8 15.77 15.8 13.46 2.14 14.83 25.5 Investors Guide 22
13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 113,66 124,515 139,174 165,16 25,727 28,18 23,28 28,535 1,454 24,683 12,75 11,522 13,39 15,613 14,863 16,85 16,556 17,611 16,132 14,523 125,771 136,37 152,213 18,629 22,59 224,13 219,764 226,146 215,586 219,26 1,634 19,84 122,77 145,238 179,917 182,819 179,419 184,3 176,949 182,437 11,479 1,321 11,488 13,426 12,783 13,446 13,854 15,247 14,833 13,726 112,113 119,45 134,195 158,664 192,7 196,265 193,273 1,547 191,782 196,163 13,658 16,632 18,18 21,965 27,89 27,838 26,491 26,5 23,84 23,43 9,729 1,934 1,976 13,421 14,38 13,777 12,614 12,973 13,42 14,517 3,929 5,6 7,42 8,544 13,582 14,61 13,877 13,626 1,42 8,526 1 3 1,53 72 541 737 631 461 785 284 (658) (6) (53) (3) (7) (7) (11) (7) (28) (28) (181) (233) (465) (1,142) (719) (75) (1,742) (3,2) (3,179) (2,263) 142 61 85 (452) (185) (2) (1,122) (2,845) (2,422) (2,7) 4,71 5,759 7,127 8,92 13,397 14,41 12,755 1,781 7, 6,519 2,44 3,34 3,49 4,35 7,13 6,43 7,68 4,963 3,697 3,58 1,631 2,419 3,637 3,742 6,267 7,611 5,75 5,818 4,283 3,461 23 Investors Guide 22
24 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 16,631 21,649 29,434 25,852 21,171 26,871 21,366 18,746 18,39 34,79 5,68 11,931 12,41 17,13 15,411 17,16 11,886 15,818 14,73 88 22,8 26,146 27,581 41,671 58,91 56,817 62,258 58,876 64,442 56,553 19,848 19,796 18,924 16,978 18,375 15,77 19,235 17,967 17,5 11,641 666 546 421 247 276 262 168 124 11 72 887 854 915 1,292 1,169 1,25 1,955 4,62 3,512 5,484 (59) (76) (74) (15) (131) (128) (117) (111) (123) (11) 65,733 8,846 89,242 12,948 114,362 117,66 116,751 115,482 118,696 18,5 969 969 1,41 1,87 1,53 1,49 1,96 2,214 1,683 1,876 2,369 2,524 2,526 2,263 4,5 6,293 7,435 7,442 4,77 3,618 5 34 748 522 356 219 1,66 786 717 234 1,627 1,66 1,57 2,43 2,769 3,32 3,172 3,242 3,434 3,389 2,426 3,259 2,938 3,83 3,597 4,464 4,372 7,12 11,19 11,33 (15) (14) (15) (6) (2) (18) (23) (83) (1,) (1,289) 7,876 8,738 8,88 9,352 12,74 15,48 18,468 2,613 19,831 19,131 7,771 9,711 1,92 14,696 16,32 16,452 17,821 22,157 22,16 16,846 4,928 5,339 7,244 1,4 1,523 1,554 13,275 14,958 15,71 19,116 5,54 5,19 5,812 6,855 7,79 7,887 8,27 6,184 5,969 6,64 34 9 72 21 1,513 1,828 2,34 2,649 (5,14) (5,292) (6,186) (7,137) (8,326) (9,283) (1,348) (9,626) (1,258) (1,412) 12,773 15,866 17,664 24,814 26,247 27,123 3,783 35,77 35,591 31,614 93 1,496 897 2 93 1,496 897 2 86,382 15,45 116,617 138,61 154,246 16,561 166,2 171,82 174,118 159,344 Investors Guide 22
13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 1,85 83 48 44 44 393 9,312 12,491 7,16 9,867 7,755 7,373 11,277 12,493 12,578 21,675 29,18 26,8 32,939 35,473 39,232 3,77 85 1,67 2,774 2,228 2,3 1,863 4,216 2,67 2,521 8,711 6,963 4,435 5,257 4,372 3,586 4,38 4,88 5,46 2,863 1,671 2,772 2,49 3,649 6,195 3,535 3,748 2,16 576 2,6 1,588 1,831 2,66 1,24 2,396 2,351 1,291 917 1,792 2,386 2,29 2,934 2,827 2,277 2,132 2,387 1,949 1,977 27,694 4,746 27,15 46,534 57,388 47,74 53,1 48,324 49,833 49,736 19,56 16,883 24,638 24,5 15,128 7,373 1,4 859 444 1, 9,418 9,49 9,312 9,312 6,117 6,188 6,3 6,663 6,161 5,876 5,356 379 2,444 2,561 1,592 1,442 1,68 2,484 55 953 1,591 1,141 473 53 1,945 27,132 24,883 33,72 32,7 31,762 22,72 16,357 13,78 11,756 6,725 6,846 1,25 16,869 16,895 17,25 26,592 27,3 31,141 31,141 31,141 4,92 7,259 14,96 14,122 14,521 24,94 26,666 3,736 3,736 3,736 923 974 1,49 1,141 1,271 1,511 1,686 1,834 1,3 2,93 (8,633) 19,695 21,563 24,381 27,119 32,54 37,94 4,3 46,689 48,716 48,697 (47) (187) (964) 31,556 39,821 56,395 59,277 65,96 9,11 96,635 11,4 112,529 12,883 86,382 15,45 116,617 138,61 154,246 16,561 166,2 171,82 174,118 159,344 25 Investors Guide 22
26 5 4 Investors Guide 22
27 1 2 3 4 5 6 7 8 9 - = q w e r t y u i o p [ ] \ a s d f g h Investors Guide 22
245, 15, 15, 8, 7. (%) 13. 196, 12, 12, 6,4 56. 1.4 147, 9, 9, 4,8 42. 7.8, 6, 6, 3,2 28. 5.2 49, 3, 3, 1,6 14. 2.6 28 1 2 1 2 1 2 1 2 1 2 1 2 19/3 19/3 2/3 21/3 22/3 224,13 219,764 226,146 215,586 219,26 21,454 218,564 24,9 19,317 19,687 * 91,27 51,4 11,959,195 86,929 19/3 19/3 2/3 21/3 22/3 7,611 5,75 5,818 4,283 3,461 4,2 3,611 1,85 3,331 2,33 * 1,332 94 2,297 1,325 77 19/3 19/3 2/3 21/3 22/3 14,61 13,877 13,626 1,42 8,526 9,18 11,28 1,318 7,57 7,27 * 3,228 2,958 5,512 3,455 3,637 19/3 19/3 2/3 21/3 22/3 6.96 38.78 42.78 31.27 25.48 37.47 33.8 17.32 31.17 19.92 * 34.84 23.64 56.52 3.96 16.95 19/3 19/3 2/3 21/3 22/3 14,555 14,56 14,297 11,63 9,339 9,85 1,296 1,424 7,51 7,265 * 3,33 2,596 5,151 2,94 3,323 19/3 19/3 2/3 21/3 22/3 9.8 5.4 5.6 3.8 3.2 9.1 7.6 3.7 6.5 4.2 * 7. 4.6 9.8 4.8 2.6 Investors Guide 22
245, 2, 2, 1, 7. (%) 13. 196, 16, 16, 8, 56. 1.4 147, 12, 12, 6, 42. 7.8, 8, 8, 4, 28. 5.2 49, 4, 4, 2, 14. 2.6 1 2 1 2 1 2 1 2 1 2 1 2 29 19/3 19/3 2/3 21/3 22/3 225,313 22,522 231,75 222,22 231,351 219,549 228,42 216,4 23,69 23,336 * 94,654 54,122 19,9 19,73,587 19/3 19/3 2/3 21/3 22/3 8,39 5,625 6,315 4,4 4,17 4,69 4,224 2,53 3,622 2,9 * 1,366 1,15 2,59 1,559 232 19/3 19/3 2/3 21/3 22/3 14,348 14,261 15,559 11,628 1,5 9,876 12,688 11,841 8,34 8,38 * 3,332 3,68 6,564 4,443 3,88 19/3 19/3 2/3 21/3 22/3 66.55 42.97 46.73 33.11 3.39 38.9 39.53 23.68 34. 25.56 * 35.94 26.56 63.83 36.48 5.58 19/3 19/3 2/3 21/3 22/3 14,879 15,274 16,46 12,859 11,555 9,824 11,964 12,9 8,29 9,62 * 3,415 2,756 6,383 3,971 3,62 19/3 19/3 2/3 21/3 22/3 1.2 5.7 5.8 3.8 3.6 8.9 8.6 4.9 6.7 5.1 * 6.8 5. 1.6 5.4.8 Investors Guide 22
3, 35, 2,4 28, 1,8 21, 1,2 14, 3 6 7, 93 94 95 96 97 1 2 93 94 95 96 97 1 2 13/3 14/3 15/3 16/3 17/3 19/3 19/3 2/3 21/3 22/3 8 1,62 1,57 1,45 1,56 2,2 1,71 2,7 2,37 2,95 1,13 1,28 46 1,17 93 1,19 1,24 1,281 1,42 1,636 58 91 1,18 15,119 343,329 116,184 92,776 128,41 144,82 85,78 96,361 94,43 23,769 Investors Guide 22
31 Investors Guide 22
32 Investors Guide 22
Welcome to COMSYS Website