Submit Search
Upload
Valuation of major Japanese social networking sites GREE, DeNA and mixi
•
2 likes
•
1,737 views
AI-enhanced title
Shin-Ichiro Yano
Follow
2010年2月27日 第9回XBRL勉強会 はやしさん発表資料。代理投稿です。
Read less
Read more
Economy & Finance
Report
Share
Report
Share
1 of 52
Download now
Download to read offline
Recommended
Dramatically increase revenue on verio template
Dramatically increase revenue on verio template
Janine Soika
06uud1945amandemen
06uud1945amandemen
SDN 4 SIDOREJO
How To Trust The Cloud
How To Trust The Cloud
Neustar, Inc.
Unleashing the Power of the Millennial Generation
Unleashing the Power of the Millennial Generation
Kari Wilson
How to Trust the Cloud
How to Trust the Cloud
Lenny Rachitsky
Fundacion Chile Water Footprint
Fundacion Chile Water Footprint
racevedovergara
Ppt fiep x_iglesias_2012
Ppt fiep x_iglesias_2012
Sports Sciences Research Group INEFC Barcelona
Explicar lo inexplicable
Explicar lo inexplicable
Rodrigo Gutiérrez Fernández
Recommended
Dramatically increase revenue on verio template
Dramatically increase revenue on verio template
Janine Soika
06uud1945amandemen
06uud1945amandemen
SDN 4 SIDOREJO
How To Trust The Cloud
How To Trust The Cloud
Neustar, Inc.
Unleashing the Power of the Millennial Generation
Unleashing the Power of the Millennial Generation
Kari Wilson
How to Trust the Cloud
How to Trust the Cloud
Lenny Rachitsky
Fundacion Chile Water Footprint
Fundacion Chile Water Footprint
racevedovergara
Ppt fiep x_iglesias_2012
Ppt fiep x_iglesias_2012
Sports Sciences Research Group INEFC Barcelona
Explicar lo inexplicable
Explicar lo inexplicable
Rodrigo Gutiérrez Fernández
Alumnes, Programari I Materials
Alumnes, Programari I Materials
tinoserracompany
Qualità Percepita: "I giovani e la loro percezione della città: Liceali"- Genova
Qualità Percepita: "I giovani e la loro percezione della città: Liceali"- Genova
Nicola Camurri
Presentazione comunità finanziaria 10nov11
Presentazione comunità finanziaria 10nov11
MondadoriGroup
23ประชาคมอาเซียนมีผลอย่างไรต่อชีวิตของเรา
23ประชาคมอาเซียนมีผลอย่างไรต่อชีวิตของเรา
พัน พัน
School safety india handbook
School safety india handbook
Kunal Ashar
GUIA DO CHEFE ESCOTEIRO
GUIA DO CHEFE ESCOTEIRO
OSMAR THEODORO
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
Sarawut Chummongkhol
4. alps computerize motor rewind
4. alps computerize motor rewind
alpsmsi
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
Sarawut Chummongkhol
Leng 04
Leng 04
antoniojoselopezrueda20
REAL Solutions_Partnerships Overview
REAL Solutions_Partnerships Overview
realsolutions
Webinar - Getting a handle on wireless security for PCI DSS Compliance
Webinar - Getting a handle on wireless security for PCI DSS Compliance
Ben Rothke
Advanced computer networks(1)
Advanced computer networks(1)
Ali Azarnia
WikiSym 2011 Closing Keynote
WikiSym 2011 Closing Keynote
Ed Chi
Development Made Simple with no Coding: Developing Reusable Business Components
Development Made Simple with no Coding: Developing Reusable Business Components
dsingleterry
Chinese
Chinese
1234bateman
Ben Rothke Getting A Handle On Wireless Security For Pci Dss Compliance
Ben Rothke Getting A Handle On Wireless Security For Pci Dss Compliance
Ben Rothke
Creative Camp Mar08 Scrum Coclarity
Creative Camp Mar08 Scrum Coclarity
Gerard Hartnett
Mobile: The Market, The Web and Windows Phone’s Future
Mobile: The Market, The Web and Windows Phone’s Future
Jason Grigsby
Dramatically increase revenue on verio template
Dramatically increase revenue on verio template
Janine Soika
Apuntes lpic1-by-monino
Apuntes lpic1-by-monino
fjbarbaca
Access Manager Overview
Access Manager Overview
ishaik
More Related Content
What's hot
Alumnes, Programari I Materials
Alumnes, Programari I Materials
tinoserracompany
Qualità Percepita: "I giovani e la loro percezione della città: Liceali"- Genova
Qualità Percepita: "I giovani e la loro percezione della città: Liceali"- Genova
Nicola Camurri
Presentazione comunità finanziaria 10nov11
Presentazione comunità finanziaria 10nov11
MondadoriGroup
23ประชาคมอาเซียนมีผลอย่างไรต่อชีวิตของเรา
23ประชาคมอาเซียนมีผลอย่างไรต่อชีวิตของเรา
พัน พัน
School safety india handbook
School safety india handbook
Kunal Ashar
GUIA DO CHEFE ESCOTEIRO
GUIA DO CHEFE ESCOTEIRO
OSMAR THEODORO
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
Sarawut Chummongkhol
4. alps computerize motor rewind
4. alps computerize motor rewind
alpsmsi
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
Sarawut Chummongkhol
Leng 04
Leng 04
antoniojoselopezrueda20
REAL Solutions_Partnerships Overview
REAL Solutions_Partnerships Overview
realsolutions
Webinar - Getting a handle on wireless security for PCI DSS Compliance
Webinar - Getting a handle on wireless security for PCI DSS Compliance
Ben Rothke
Advanced computer networks(1)
Advanced computer networks(1)
Ali Azarnia
WikiSym 2011 Closing Keynote
WikiSym 2011 Closing Keynote
Ed Chi
Development Made Simple with no Coding: Developing Reusable Business Components
Development Made Simple with no Coding: Developing Reusable Business Components
dsingleterry
Chinese
Chinese
1234bateman
Ben Rothke Getting A Handle On Wireless Security For Pci Dss Compliance
Ben Rothke Getting A Handle On Wireless Security For Pci Dss Compliance
Ben Rothke
Creative Camp Mar08 Scrum Coclarity
Creative Camp Mar08 Scrum Coclarity
Gerard Hartnett
Mobile: The Market, The Web and Windows Phone’s Future
Mobile: The Market, The Web and Windows Phone’s Future
Jason Grigsby
What's hot
(19)
Alumnes, Programari I Materials
Alumnes, Programari I Materials
Qualità Percepita: "I giovani e la loro percezione della città: Liceali"- Genova
Qualità Percepita: "I giovani e la loro percezione della città: Liceali"- Genova
Presentazione comunità finanziaria 10nov11
Presentazione comunità finanziaria 10nov11
23ประชาคมอาเซียนมีผลอย่างไรต่อชีวิตของเรา
23ประชาคมอาเซียนมีผลอย่างไรต่อชีวิตของเรา
School safety india handbook
School safety india handbook
GUIA DO CHEFE ESCOTEIRO
GUIA DO CHEFE ESCOTEIRO
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
4. alps computerize motor rewind
4. alps computerize motor rewind
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
ประกาศและใบสมัครลูกจ้างชั่วคราว เจ้าพนักงานบัญชี สสอ.แม่จัน
Leng 04
Leng 04
REAL Solutions_Partnerships Overview
REAL Solutions_Partnerships Overview
Webinar - Getting a handle on wireless security for PCI DSS Compliance
Webinar - Getting a handle on wireless security for PCI DSS Compliance
Advanced computer networks(1)
Advanced computer networks(1)
WikiSym 2011 Closing Keynote
WikiSym 2011 Closing Keynote
Development Made Simple with no Coding: Developing Reusable Business Components
Development Made Simple with no Coding: Developing Reusable Business Components
Chinese
Chinese
Ben Rothke Getting A Handle On Wireless Security For Pci Dss Compliance
Ben Rothke Getting A Handle On Wireless Security For Pci Dss Compliance
Creative Camp Mar08 Scrum Coclarity
Creative Camp Mar08 Scrum Coclarity
Mobile: The Market, The Web and Windows Phone’s Future
Mobile: The Market, The Web and Windows Phone’s Future
Similar to Valuation of major Japanese social networking sites GREE, DeNA and mixi
Dramatically increase revenue on verio template
Dramatically increase revenue on verio template
Janine Soika
Apuntes lpic1-by-monino
Apuntes lpic1-by-monino
fjbarbaca
Access Manager Overview
Access Manager Overview
ishaik
脱炭素社会に向けたエネルギーシナリオ
脱炭素社会に向けたエネルギーシナリオ
Naoyuki Yamagishi
110806 energyshift
110806 energyshift
y246ra
脱炭素社会に向けたエネルギーシナリオ
脱炭素社会に向けたエネルギーシナリオ
Naoyuki Yamagishi
自然エネルギー政策と関連する電力・エネルギー政策における論点とそれへの考えについて
自然エネルギー政策と関連する電力・エネルギー政策における論点とそれへの考えについて
Naoyuki Yamagishi
Masters Thesis - Matti Jutila
Masters Thesis - Matti Jutila
Matti Jutila
Master's Thesis - Matti Jutila
Master's Thesis - Matti Jutila
Matti Jutila
Listing 510 East 80th
Listing 510 East 80th
jroberts0901
025 bra
025 bra
Hari99
Bra
Bra
venkatesha9
Supply Chain Partners
Supply Chain Partners
JonGrigg
Impacts of collaborative consumption on traditional industries: scenarios for...
Impacts of collaborative consumption on traditional industries: scenarios for...
David Chapuis
Ecosphere Technologies Annual Shareholder Meeting Presentation
Ecosphere Technologies Annual Shareholder Meeting Presentation
The WSR Group
Place de la quinine par voie intrarectale pour le traitement précoce du palud...
Place de la quinine par voie intrarectale pour le traitement précoce du palud...
Institut Pasteur de Madagascar
Exit pres
Exit pres
WTT Insights
06uud1945amandemen
06uud1945amandemen
mardiyanto83
17. uud 45 + amandemen
17. uud 45 + amandemen
Khusny Kamal
Uud 1945 amandemen
Uud 1945 amandemen
Arye Rahma
Similar to Valuation of major Japanese social networking sites GREE, DeNA and mixi
(20)
Dramatically increase revenue on verio template
Dramatically increase revenue on verio template
Apuntes lpic1-by-monino
Apuntes lpic1-by-monino
Access Manager Overview
Access Manager Overview
脱炭素社会に向けたエネルギーシナリオ
脱炭素社会に向けたエネルギーシナリオ
110806 energyshift
110806 energyshift
脱炭素社会に向けたエネルギーシナリオ
脱炭素社会に向けたエネルギーシナリオ
自然エネルギー政策と関連する電力・エネルギー政策における論点とそれへの考えについて
自然エネルギー政策と関連する電力・エネルギー政策における論点とそれへの考えについて
Masters Thesis - Matti Jutila
Masters Thesis - Matti Jutila
Master's Thesis - Matti Jutila
Master's Thesis - Matti Jutila
Listing 510 East 80th
Listing 510 East 80th
025 bra
025 bra
Bra
Bra
Supply Chain Partners
Supply Chain Partners
Impacts of collaborative consumption on traditional industries: scenarios for...
Impacts of collaborative consumption on traditional industries: scenarios for...
Ecosphere Technologies Annual Shareholder Meeting Presentation
Ecosphere Technologies Annual Shareholder Meeting Presentation
Place de la quinine par voie intrarectale pour le traitement précoce du palud...
Place de la quinine par voie intrarectale pour le traitement précoce du palud...
Exit pres
Exit pres
06uud1945amandemen
06uud1945amandemen
17. uud 45 + amandemen
17. uud 45 + amandemen
Uud 1945 amandemen
Uud 1945 amandemen
More from Shin-Ichiro Yano
20130702講義資料 arduino やのしん
20130702講義資料 arduino やのしん
Shin-Ichiro Yano
20130625講義資料 arduino やのしん
20130625講義資料 arduino やのしん
Shin-Ichiro Yano
17th XBRL 勉強会発表 20110127
17th XBRL 勉強会発表 20110127
Shin-Ichiro Yano
15th XBRL Study Presentation by Yanoshin
15th XBRL Study Presentation by Yanoshin
Shin-Ichiro Yano
Smiles-スマイルズ
Smiles-スマイルズ
Shin-Ichiro Yano
第12回xbrl勉強会_矢野プレゼン資料
第12回xbrl勉強会_矢野プレゼン資料
Shin-Ichiro Yano
Yanoshin Wakulab New Year Presentation
Yanoshin Wakulab New Year Presentation
Shin-Ichiro Yano
XBRL勉強会 進行用
XBRL勉強会 進行用
Shin-Ichiro Yano
XBRLとは何か
XBRLとは何か
Shin-Ichiro Yano
More from Shin-Ichiro Yano
(9)
20130702講義資料 arduino やのしん
20130702講義資料 arduino やのしん
20130625講義資料 arduino やのしん
20130625講義資料 arduino やのしん
17th XBRL 勉強会発表 20110127
17th XBRL 勉強会発表 20110127
15th XBRL Study Presentation by Yanoshin
15th XBRL Study Presentation by Yanoshin
Smiles-スマイルズ
Smiles-スマイルズ
第12回xbrl勉強会_矢野プレゼン資料
第12回xbrl勉強会_矢野プレゼン資料
Yanoshin Wakulab New Year Presentation
Yanoshin Wakulab New Year Presentation
XBRL勉強会 進行用
XBRL勉強会 進行用
XBRLとは何か
XBRLとは何か
Recently uploaded
GOODSANDSERVICETAX IN INDIAN ECONOMY IMPACT
GOODSANDSERVICETAX IN INDIAN ECONOMY IMPACT
harshitverma1762
Call Girls Near Me WhatsApp:+91-9833363713
Call Girls Near Me WhatsApp:+91-9833363713
Sonam Pathan
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Financial Synergies Wealth Advisors, Inc.
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]
Commonwealth
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
Amil baba
House of Commons ; CDC schemes overview document
House of Commons ; CDC schemes overview document
Henry Tapper
Vp Girls near me Delhi Call Now or WhatsApp
Vp Girls near me Delhi Call Now or WhatsApp
miss dipika
212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology
z xss
Managing Finances in a Small Business (yes).pdf
Managing Finances in a Small Business (yes).pdf
mar yame
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
ECTIJ
Stock Market Brief Deck for "this does not happen often".pdf
Stock Market Brief Deck for "this does not happen often".pdf
Michael Silva
PMFBY , Pradhan Mantri Fasal bima yojna
PMFBY , Pradhan Mantri Fasal bima yojna
Dharmendra Kumar
Governor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraint
Suomen Pankki
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
yordanosyohannes2
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
Amil Baba Dawood bangali
Stock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdf
Michael Silva
NO1 Certified Ilam kala Jadu Specialist Expert In Bahawalpur, Sargodha, Sialk...
NO1 Certified Ilam kala Jadu Specialist Expert In Bahawalpur, Sargodha, Sialk...
Amil Baba Dawood bangali
Current Economic situation of Pakistan .pptx
Current Economic situation of Pakistan .pptx
uzma244191
Classical Theory of Macroeconomics by Adam Smith
Classical Theory of Macroeconomics by Adam Smith
AdamYassin2
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results Presentation
Bladex
Recently uploaded
(20)
GOODSANDSERVICETAX IN INDIAN ECONOMY IMPACT
GOODSANDSERVICETAX IN INDIAN ECONOMY IMPACT
Call Girls Near Me WhatsApp:+91-9833363713
Call Girls Near Me WhatsApp:+91-9833363713
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Q1 2024 Newsletter | Financial Synergies Wealth Advisors
Economic Risk Factor Update: April 2024 [SlideShare]
Economic Risk Factor Update: April 2024 [SlideShare]
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
NO1 WorldWide Genuine vashikaran specialist Vashikaran baba near Lahore Vashi...
House of Commons ; CDC schemes overview document
House of Commons ; CDC schemes overview document
Vp Girls near me Delhi Call Now or WhatsApp
Vp Girls near me Delhi Call Now or WhatsApp
212MTAMount Durham University Bachelor's Diploma in Technology
212MTAMount Durham University Bachelor's Diploma in Technology
Managing Finances in a Small Business (yes).pdf
Managing Finances in a Small Business (yes).pdf
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Economics, Commerce and Trade Management: An International Journal (ECTIJ)
Stock Market Brief Deck for "this does not happen often".pdf
Stock Market Brief Deck for "this does not happen often".pdf
PMFBY , Pradhan Mantri Fasal bima yojna
PMFBY , Pradhan Mantri Fasal bima yojna
Governor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraint
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
Stock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdf
NO1 Certified Ilam kala Jadu Specialist Expert In Bahawalpur, Sargodha, Sialk...
NO1 Certified Ilam kala Jadu Specialist Expert In Bahawalpur, Sargodha, Sialk...
Current Economic situation of Pakistan .pptx
Current Economic situation of Pakistan .pptx
Classical Theory of Macroeconomics by Adam Smith
Classical Theory of Macroeconomics by Adam Smith
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results Presentation
Valuation of major Japanese social networking sites GREE, DeNA and mixi
1.
SNS3 (GREE, DeNA,mixi) 2010/02/17
1
2.
GREE,DeNA,mixi
,IR 2
3.
Agenda ✤
DCF Overview ✤ SNS3 ✤ ✤ Valuation ✤ QA 3
4.
DCF
Overview ✤ FCF ✤ ✤ ✤ etc ✤ etc 4
5.
God is no
where. ( ) 5
6.
God is no
where. ( ) God is now here. ( ) 5
7.
GREE,DeNA,mixi 3
GREE DeNA mixi 2004 12 1999 3 1999 6 2004 2 2006 12 ( ) 2004 2 139 376 120 83 158 37 2,036 3,217 822 2008 12 2005 2 2006 8 / 1 102 574 226 6
8.
GREE,DeNA,mixi 3
GREE 10 DeNA 10 mixi 7 ( ) ( ) ( ) ( ) ( ) ( ) 7
9.
GREE,DeNA,mixi 3
GREE DeNA mixi 59.79% 16.87% 59.10% 7.14% 14.84% 2.05% 7.14% 5.73% 3.98% 2.04% 2.65% 4.60% 1.65% 2.03% 4.19% 1.47% 1.78% 1.35% 3.67% 0.97% 1.20% 3.58% 1.04% 0.97% 3.20% 0.78% 0.95% 0.52% 2.97% 2.94% 0.52% 87.47% 62.59% 71.72% 8
10.
GREE
9
11.
GREE
SNS( ) + ( ) 10
12.
GREE
2005/06 2006/06 2007/06 2008/06 2009/06 CAGR ( ) ( ) ( ) CF( ) CF( ) FCF( ) CF( ) 11
13.
#%&&
$' !"" %!!"" '!!"" (!!"" )!!"" $*!!!"" $*%!!"" $*'!!"" $*(!!"" $*)!!"" %!!(+!$" GREE GREE %!!(+!&" • • • %!!(+!#" %!!(+!," %!!(+!-" %!!(+$$" %!!,+!$" PV %!!,+!&" %!!,+!#" ()** %!!,+!," %!!,+!-" PV %!!,+$$" ./ %!!)+!$" %!!)+!&" !" 0" %!!)+!#" %!!)+!," %!!)+!-" %!!)+$$" ./ .1 %!!-+!$" %!!-+!&" %!!-+!#" %!!-+!," %!!-+!-" %!!-+$$" !" #!" $!!" $#!" %!!" %#!" &!!" !" # !"$ 12
14.
GREE GREE
!(#$ !"#$ !% !"#$ %#$ !%)!* %&#$ '(#$ &"#$ 20 77 13
15.
GREE
*$!!!"" )$!!!"" $% ($!!!"" !"## '$!!!"" &$!!!"" %$!!!"" #$!!!"" !"" %!!+,#" %!!+,%" %!!+,&" %!!+,'" %!!-,#" %!!-,%" %!!-,&" %!!-,'" %!#!,#" %!#!,%" 14
16.
GREE
15
17.
GREE ✤
SNS ✤ 2008 ✤ PV ✤ 20 ✤ ( ) 16
18.
DeNA
17
19.
DeNA
Web SNS+ 18
20.
DeNA
19
21.
DeNA
-./ '#$!!!$!!!"" '!$!!!$!!!"" &#$!!!$!!!"" 80 "# &!$!!!$!!!"" 95 ! %#$!!!$!!!"" %!$!!!$!!!"" #$!!!$!!!"" !"" &!!#(!)" &!!)(!)" &!!*(!)" &!!+(!)" &!!,(!)" 20
22.
DeNA
PV !" -." %$*!!"" #!$!!!"" %$)!!"" (#$!!!"" %$(!!"" (!$!!!"" '#$!!!"" %$&!!"" PV !"$ $% '!$!!!"" %$!!!"" &#$!!!"" # !"# *!!"" &!$!!!"" )!!"" %#$!!!"" (!!"" %!$!!!"" &!!"" #$!!!"" !"" !"" !) !& !) !( !) !) !) !* !) %! !) %& !+ !& !+ !( !+ !) !+ !* !+ %! !+ %& !* !& !* !( !* !) !* !* !* %! !* %& !, !& !, !( !, !) !, !* !, %! !, %& 21
23.
DeNA
*!!!" )!!!" (!!!" '!!!" $ !"## &!!!" %!!!" $!!!" #!!!" !" $!!)+#" $!!)+$" $!!)+%" $!!)+&" $!!*+#" $!!*+$" $!!*+%" $!!*+&" $!!,+#" $!!,+$" $!!,+%" 22
24.
DeNA $%
!)% !+!% )(++% !!% '!% '!% !"## &$!"% &"+)% )+*% &)*(% !")#% &"*'% &!++% !+&+% +'$% !$$!% !!)!% !*(&% !)$*% !!#+% !&"&% '"+% !+($% +&"% !')#% !"#$% !&!'% !&(#% !!)*% !"&'% !!&(% $)'% &""+,$% &""#,!% &""#,&% &""#,)% &""#,$% &""',!% &""',&% &""',)% 23
25.
DeNA
( ) &" #" !" &""-' ,"-' +"-' $"-' ."-' )"-' ("-' !"-' #"-' &"-' "-' !"" ("" )"" &*""" &*)"" #""$%"#%"&' #""$%!%&"' #""$%)%&"' #""+%(%&"' #"",%,%&(' !" +-' &#-' &!-' #"-' #)-' #" !"-' !#-' !(-' ("-' (!-' &" .#-' ).-' )!-' ("-' !&-' 24
26.
DeNA ✤
2009 10 4 etc ✤ 3−4 PV (200 →450 ) ✤ ✤ (1 ) 25
27.
DeNA ✤
( ) ✤ ( ) ✤ PV ✤ ✤ ✤ 26
28.
mixi
27
29.
mixi •mixi(
(mixi )) •Find Job!( ) 28
30.
mixi
29
31.
mixi
-./. -./. (#$!!!"" (!$!!!"" $ '$!!!"" !"## &$!!!"" mixi 86 %$!!!"" #$!!!"" !"" #!!)*!+" #!!'*!+" #!!,*!+" -./. +$%&+"" '$(&+"" (!$%+("" -./. %(&"" 0,%"" ))!"" ($+&'"" ($#,0"" '0!"" 30
32.
mixi mixi
PV &'(' !" -."/-01" -."/2345671" %,!!!"" %#!" $,*!!"" mixi $,&!!"" %!!" $,+!!"" PV $ $,%!!"" $#!" !"# !"$% $,!!!"" # *!!"" $!!" &!!"" +!!"" #!" %!!"" !"" !" !$ !' !# !( !) $$ !$ !' !# !( !) $$ !$ !' !# !( !) $$ !$ !' !# !( !) $$ !& !& !& !& !& !& !( !( !( !( !( !( !* !* !* !* !* !* !) !) !) !) !) !) 31
33.
mixi )!"!#$ (%"!#$
!"#$%& (!"!#$ '(#)%& '%"!#$ '!"!#$ &%"!#$ &!"!#$ %"!#$ !"!#$ &%*&+$&,*&-$'!*')$'%*'-$(!*()$)%*(-$)!*))$)%*)-$ %!*$ !"#"$% "!#"$% 20 90% 32
34.
mixi mixi •2009 8
SAP 460 PC:780, Mobile:330 • ( (449 ) (342 ) (217 DeNA )) • PV ( 159 → 227 ) •SAP PV (mixi2 SAP8 ) SAP mixi 33
35.
mixi ✤
mixi ✤ PC PV Mobile PV ✤ mixi Mobile PV ✤ 90 ✤ mixi ✤ SAP 34
36.
GREE
DeNA mixi , ( ) GREE Connect mixi 2010 1 2010 2009 8 PV ,PC 35
37.
:'/-()
) *+,+ 56'-%() 0123 54'4;() 45'54() 2"7839 ) *+,+ %/'&.() 0123 4%'%/() 4.'4() *+,+ -/'.() 0123 5&'6() &;';.( ) *+,+ 4-'46( 0123 %5'-4() !"#$ %&'&() %4'6%) *+,+ -.'/() *+,+ :'.4 0123 45'6() 0123 &':&) -'5/ 4'6%) *+,+ 6';- *+,+ .'5: 0123 -'5/) 0123 :'.&) 36
38.
!
" !% !"" #!!"" $!!"" %!!"" &!!"" '(!!!"" '(#!!"" '($!!"" '(%!!"" '(&!!"" #(!!!"" !# !% !$ !% !% !% !& !% !% '! •GREE '# !) !# !) •DeNA mixi !$ !) !% +,--" !) !& !) '! !) '# !& ./01" !# !& !$ !& !% !& 2343" !& !& '! !& '# !* !# !* !$ !* !% !* !& !* '! !* '# 37
39.
!"
-./.0123# -./.0 45660 3# 45660123# (!!"!## '$!"!## •2009 GREE (CM ) '!!"!## • mixi &$!"!## • GREE !"$% &!!"!## # !" %$!"!## %!!"!## $!"!## !"!## !& !( !) !* %! %& !& !( !) !* %! %& !& !( !) !* %! %& !& !( !) !* %! %& !) !) !) !) !) !) !+ !+ !+ !+ !+ !+ !* !* !* !* !* !* !, !, !, !, !, !, 38
40.
39
41.
DCF
40
42.
DCF
↓ ( ) 10 15 40
43.
2008
9,091 ( 75.3 13 39 95% 75.4% 20 40 90% ↓ 41
44.
2008
6,983 913 ( 147 ) 1,610 ( 114.0 170 ( 200%) 42
45.
(
) GREE 15%( 15% 0 ) 3 4 2000 3000 85 5 2012 ,PV 0.5% 43
46.
(
) DeNA 15%( 15% 0 ) 2−3 30 2 5 2012 ,PV 0.5% 44
47.
(
) mixi 15%( 15% 0 ) mixi mixi SAP 5 2012 ,PV 0.5% 45
48.
(2/12
) GREE 3,561 4,840 -26% DeNA 374,436 657,000 -54% mixi 210,981 517,000 -59% 46
49.
→
→ → 66 ” ” (DeNA,mixi) M&A??? → 47
50.
↓ IR
( ) GREE > DeNA > mixi GREE 48
51.
XBRL
DB ( ) 49
52.
Q&A http://valuation-note.blogspot.com/
50
Download now