|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
160,824
|
155,057
|
155,911
|
167,009
|
156,078
|
-
|
158,429
|
178,064
|
174,738
|
-
|
171,250
|
206,353
|
233,175
|
-
|
207,798
|
215,734
|
231,614
|
-
|
210,971
|
211,489
|
216,766
|
-
|
215,389
|
213,276
|
240,455
|
243,260
|
238,087
|
257,125
|
257,572
|
256,038
|
261,934
|
285,186
|
271,829
|
300,189
|
314,448
|
268,635
|
291,759
|
288,624
|
311,189
|
347,550
|
338,311
|
362,005
|
396,214
|
368,793
|
411,771
|
440,694
|
419,644
|
425,586
|
416,303
|
401,301
|
390,950
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
123,433
|
117,834
|
120,673
|
127,848
|
119,008
|
-
|
123,517
|
133,973
|
131,582
|
-
|
133,120
|
159,067
|
177,735
|
-
|
162,261
|
165,069
|
174,105
|
-
|
160,694
|
159,311
|
162,055
|
-
|
161,225
|
158,597
|
175,516
|
-
|
177,830
|
190,671
|
190,800
|
-
|
198,626
|
212,053
|
203,119
|
-
|
235,508
|
200,810
|
213,123
|
-
|
234,763
|
259,410
|
252,015
|
275,364
|
296,497
|
276,428
|
299,264
|
322,620
|
305,501
|
313,954
|
308,122
|
300,414
|
288,109
|
|
売上総利益
|
37,391
|
37,223
|
35,238
|
39,161
|
37,070
|
32,043
|
34,912
|
44,091
|
43,156
|
36,351
|
38,130
|
47,286
|
55,440
|
48,372
|
45,537
|
50,665
|
57,509
|
48,737
|
50,277
|
52,178
|
54,711
|
47,933
|
54,164
|
54,679
|
64,939
|
60,911
|
60,257
|
66,454
|
66,772
|
62,632
|
63,308
|
73,133
|
68,710
|
68,076
|
78,940
|
67,825
|
78,636
|
66,709
|
76,426
|
88,140
|
86,296
|
86,641
|
99,717
|
92,365
|
112,507
|
118,074
|
114,143
|
111,632
|
108,181
|
100,887
|
102,841
|
|
売上総利益率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
23,685
|
22,762
|
24,245
|
24,836
|
23,992
|
-
|
25,173
|
26,530
|
27,830
|
-
|
27,499
|
32,490
|
33,914
|
-
|
33,409
|
34,230
|
33,939
|
-
|
33,988
|
34,137
|
33,699
|
-
|
34,063
|
34,522
|
37,328
|
-
|
38,896
|
39,668
|
38,523
|
-
|
40,702
|
43,784
|
44,255
|
-
|
51,248
|
41,551
|
44,069
|
-
|
47,330
|
50,887
|
52,586
|
53,635
|
55,009
|
52,723
|
59,668
|
59,858
|
60,564
|
60,594
|
60,817
|
56,747
|
54,330
|
|
営業利益
|
13,706
|
14,461
|
10,993
|
14,325
|
13,078
|
-
|
9,739
|
17,561
|
15,326
|
-
|
10,631
|
14,796
|
21,526
|
-
|
12,128
|
16,435
|
23,570
|
-
|
16,289
|
18,041
|
21,012
|
-
|
20,101
|
20,157
|
27,611
|
-
|
21,361
|
26,786
|
28,249
|
-
|
22,606
|
29,349
|
24,455
|
-
|
23,856
|
22,661
|
30,923
|
-
|
25,438
|
33,590
|
30,043
|
29,119
|
40,916
|
35,840
|
49,024
|
54,392
|
49,753
|
46,979
|
43,309
|
40,079
|
44,462
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
13,239
|
14,804
|
10,031
|
14,010
|
12,518
|
-
|
9,830
|
17,609
|
15,609
|
-
|
10,927
|
13,940
|
20,491
|
-
|
11,417
|
15,116
|
22,821
|
-
|
14,323
|
16,816
|
19,777
|
-
|
18,642
|
18,073
|
24,886
|
-
|
19,990
|
25,306
|
26,685
|
-
|
20,940
|
27,449
|
23,219
|
-
|
21,034
|
17,738
|
27,435
|
-
|
22,483
|
34,282
|
27,715
|
24,792
|
37,650
|
33,612
|
44,469
|
46,866
|
43,547
|
41,787
|
37,660
|
35,723
|
41,843
|
|
経常(税引前)利益率(%)
|
8.23
|
9.55
|
6.43
|
8.39
|
8.02
|
-
|
6.2
|
9.89
|
8.93
|
-
|
6.38
|
6.76
|
8.79
|
-
|
5.49
|
7.01
|
9.85
|
-
|
6.79
|
7.95
|
9.12
|
-
|
8.66
|
8.47
|
10.35
|
-
|
8.4
|
9.84
|
10.36
|
-
|
7.99
|
9.62
|
8.54
|
-
|
6.69
|
6.6
|
9.4
|
-
|
7.22
|
9.86
|
8.19
|
6.85
|
9.5
|
9.11
|
10.8
|
10.63
|
10.38
|
9.82
|
9.05
|
8.9
|
10.7
|
|
法人税等合計
|
4,325
|
4,748
|
3,246
|
4,666
|
3,943
|
-
|
2,880
|
5,822
|
4,276
|
-
|
3,689
|
4,745
|
7,124
|
-
|
4,058
|
5,406
|
8,065
|
-
|
5,664
|
6,254
|
6,541
|
-
|
6,475
|
5,757
|
8,294
|
-
|
5,407
|
6,535
|
3,142
|
-
|
5,687
|
6,782
|
5,801
|
-
|
5,506
|
4,749
|
7,402
|
-
|
5,021
|
8,245
|
10,196
|
6,322
|
9,178
|
7,791
|
11,120
|
10,492
|
8,632
|
9,667
|
9,336
|
8,318
|
10,043
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
8,914
|
10,056
|
6,785
|
9,344
|
8,575
|
4,199
|
6,950
|
11,787
|
11,333
|
6,024
|
7,238
|
9,195
|
13,367
|
11,351
|
7,359
|
9,710
|
14,756
|
11,384
|
8,659
|
10,562
|
13,236
|
7,588
|
12,167
|
12,316
|
16,592
|
3,240
|
14,583
|
18,771
|
23,543
|
16,589
|
15,253
|
20,667
|
17,418
|
9,568
|
15,528
|
12,989
|
20,033
|
8,080
|
17,462
|
26,037
|
17,519
|
18,470
|
28,472
|
25,821
|
33,349
|
36,374
|
34,915
|
32,120
|
28,324
|
27,405
|
31,800
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.75
|
0.85
|
0.57
|
0.79
|
0.72
|
-
|
0.58
|
0.98
|
0.94
|
-
|
0.6
|
0.76
|
1.11
|
-
|
0.65
|
0.86
|
1.3
|
-
|
0.76
|
0.93
|
1.15
|
-
|
1.06
|
1.07
|
1.43
|
-
|
1.26
|
1.61
|
2.01
|
-
|
1.3
|
1.76
|
1.48
|
-
|
1.32
|
1.1
|
1.7
|
-
|
1.48
|
2.2
|
1.48
|
1.56
|
2.39
|
2.18
|
2.8
|
3.05
|
2.93
|
2.69
|
2.36
|
2.29
|
2.65
|
|
希薄化後一株あたり利益
|
0.74
|
0.84
|
0.56
|
0.77
|
0.71
|
0.35
|
0.57
|
0.97
|
0.93
|
0.49
|
0.59
|
0.75
|
1.1
|
1
|
0.64
|
0.84
|
1.28
|
0.99
|
0.75
|
0.92
|
1.14
|
0.65
|
1.05
|
1.05
|
1.42
|
0.27
|
1.24
|
1.6
|
2
|
1.41
|
1.3
|
1.75
|
1.47
|
0.81
|
1.31
|
1.1
|
1.69
|
0.68
|
1.47
|
2.19
|
1.47
|
1.55
|
2.39
|
2.16
|
2.79
|
3.03
|
2.91
|
2.67
|
2.35
|
2.28
|
2.64
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.08
|
0.08
|
0.08
|
0.08
|
0.09
|
0.09
|
0.09
|
0.09
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.11
|
0.11
|
0.11
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.18
|
0.18
|
0.18
|
0.22
|
0.22
|
0.22
|
0.26
|
0.26
|
0.26
|
0.3
|