{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["４社比較"],"not_rendered":{"charts":6,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"４社比較","index":0,"n_rows":103,"n_cols":14,"rows_kept":103,"merged":[[3,3,3,4],[3,6,3,7],[3,9,3,10],[3,12,3,13],[30,2,30,3],[30,5,30,6],[30,8,30,9],[30,11,30,12],[102,7,102,13]],"flags":["formulas_cached_only"]}
[{"$nulls":13},"【はっしゃん式】同業他社比較シート"]
[]
["■４社比較"]
[null,null,1111,"A社",null,2222,"B社",null,3333,"C社",null,4444,"D社"]
[null,"売上高",null,null,"百万",null,null,"百万",null,null,"百万",null,null,"百万"]
[null,"売上原価",null,null,"-",null,null,"-",null,null,"-",null,null,"-"]
[null,"売上総利益",null,null,"-",null,null,"-",null,null,"-",null,null,"-"]
[null,"販管費",null,null,"-",null,null,"-",null,null,"-",null,null,"-"]
[null,"営業利益",null,null,"-",null,null,"-",null,null,"-",null,null,"-"]
[null,"経常利益",null,null,"-",null,null,"-",null,null,"-",null,null,"-"]
[null,"純利益",null,null,"-",null,null,"-",null,null,"-",null,null,"-"]
[]
[null,"発行株数/ＥＰＳ","千株",null,{"v":0,"d":"0.0"},"千株",null,{"v":0,"d":"0.0"},"千株",null,{"v":0,"d":"0.0"},"千株",null,{"v":0,"d":"0.0"}]
[null,"株価/ＰＥＲ","2022-03-31",null,{"v":0,"d":"0.0"},"2022-03-31",null,{"v":0,"d":"0.0"},"2022-03-31",null,{"v":0,"d":"0.0"},"2022-03-31",null,{"v":0,"d":"0.0"}]
[]
[null,null,"総資産","純資産","負債","総資産","純資産","負債","総資産","純資産","負債","総資産","純資産","負債"]
[null,"バランスシート(百万)",null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "},null,null,{"v":0,"d":"0 "}]
[null,"ＢＰＳ/ＰＢＲ",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"ＲＯＡ/ＲＯＥ/資本比率",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"営業","投資","財務","営業","投資","財務","営業","投資","財務","営業","投資","財務"]
[null,"キャッシュフロー(百万)"]
[null,"OCFM/現金残/ＦＣＦ",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0 "}]
[]
[null,null,"売上","経常","純利益","売上","経常","純利益","売上","経常","純利益","売上","経常","純利益"]
[null,"今期会社予想(百万)"]
[null,"前期比",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},0]
[null,null,"資産価値","事業価値","理論株価","資産価値","事業価値","理論株価","資産価値","事業価値","理論株価","資産価値","事業価値","理論株価"]
[null,"理論株価",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"事業比率/上昇余地",{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,{"v":0,"d":"0.0%"}]
[]
["■４社比較グラフ"]
{"$rows_empty":36}
["■４社比較データ"]
[null,null,"売上",{"$nulls":3},"１株総資産",{"$nulls":3},"営業CF"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"粗利益",{"$nulls":3},"１株純資産",{"$nulls":3},"投資CF"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"販管費",{"$nulls":3},"自己資本比率",{"$nulls":3},"財務CF"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,"経常利益",{"$nulls":3},"ＲＯＡ","(経常*70%)",null,null,"売上増収率"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"粗利益率",{"$nulls":3},"ＲＯＥ","(経常*70%)",null,null,"経常増益率"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,"-","-","-","-",{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"販管費比率",{"$nulls":3},"ＰＥＲ","(経常*70%)",null,null,"最終利益増益率"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,"-","-","-","-",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,null,"経常利益率",{"$nulls":3},"ＰＢＲ",{"$nulls":3},"事業価値比率"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,"-","-","-","-",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,"-","-","-","-",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"株価",{"$nulls":3},"理論株価",{"$nulls":3},"上昇余地"]
[null,null,"A社","B社","C社","D社","A社","B社","C社","D社","A社","B社","C社","D社"]
[null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$nulls":7},"Copyright (C)2021  はっしゃん http://hashang.kabuka.biz/"]