|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
1Q13
|
2Q13
|
3Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
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
|
2Q25
|
|
売上高
|
109,829
|
119,897
|
106,648
|
114,311
|
133,521
|
110,552
|
120,695
|
130,914
|
101,945
|
115,641
|
138,327
|
100,933
|
114,618
|
132,975
|
93,527
|
111,954
|
123,806
|
98,810
|
113,195
|
124,418
|
104,180
|
94,728
|
106,901
|
124,182
|
111,005
|
101,733
|
124,647
|
134,496
|
112,993
|
109,077
|
121,278
|
133,688
|
124,200
|
117,060
|
128,414
|
136,755
|
108,570
|
122,607
|
134,984
|
161,423
|
157,400
|
151,696
|
135,251
|
155,328
|
161,782
|
148,013
|
163,066
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14,532
|
12,894
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
80,690
|
87,477
|
83,281
|
84,186
|
97,041
|
82,589
|
87,401
|
94,750
|
79,177
|
84,641
|
98,432
|
76,043
|
84,088
|
91,790
|
72,294
|
80,180
|
84,189
|
74,072
|
71,379
|
85,851
|
-
|
76,037
|
81,333
|
90,207
|
-
|
81,538
|
85,217
|
91,772
|
-
|
83,378
|
85,562
|
93,881
|
-
|
86,731
|
90,567
|
93,971
|
84,205
|
88,290
|
94,644
|
110,258
|
98,455
|
99,945
|
96,277
|
103,580
|
106,714
|
-
|
-
|
|
営業利益
|
29,139
|
32,420
|
23,367
|
30,125
|
36,480
|
27,963
|
33,294
|
36,164
|
22,768
|
31,000
|
39,895
|
24,890
|
30,530
|
41,185
|
21,233
|
31,774
|
39,617
|
24,738
|
41,816
|
38,567
|
21,955
|
18,691
|
25,568
|
33,975
|
22,749
|
20,195
|
39,430
|
42,724
|
24,724
|
25,699
|
35,716
|
39,807
|
29,277
|
30,329
|
37,847
|
42,784
|
24,365
|
34,317
|
40,340
|
51,165
|
58,945
|
51,751
|
38,974
|
51,748
|
55,068
|
45,546
|
50,959
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
22,142
|
26,258
|
17,741
|
24,887
|
31,100
|
22,714
|
27,750
|
30,744
|
17,378
|
25,616
|
34,647
|
20,047
|
25,182
|
35,473
|
15,963
|
26,798
|
34,347
|
19,556
|
37,099
|
33,514
|
-
|
13,346
|
20,735
|
29,891
|
-
|
16,162
|
34,615
|
37,411
|
-
|
17,973
|
33,893
|
35,575
|
-
|
25,182
|
34,038
|
38,031
|
18,623
|
26,156
|
34,014
|
45,159
|
51,725
|
41,112
|
30,531
|
42,223
|
45,890
|
35,306
|
43,925
|
|
経常(税引前)利益率(%)
|
20.16
|
21.9
|
16.64
|
21.77
|
23.29
|
20.55
|
22.99
|
23.48
|
17.05
|
22.15
|
25.05
|
19.86
|
21.97
|
26.68
|
17.07
|
23.94
|
27.74
|
19.79
|
32.77
|
26.94
|
-
|
14.09
|
19.4
|
24.07
|
-
|
15.89
|
27.77
|
27.82
|
-
|
16.48
|
27.95
|
26.61
|
-
|
21.51
|
26.51
|
27.81
|
17.15
|
21.33
|
25.2
|
27.98
|
32.86
|
27.1
|
22.57
|
27.18
|
28.37
|
23.85
|
26.94
|
|
法人税等合計
|
9,414
|
10,641
|
7,626
|
9,809
|
12,436
|
9,249
|
11,148
|
9,905
|
6,357
|
10,262
|
13,476
|
7,898
|
9,534
|
14,394
|
5,813
|
10,056
|
12,708
|
6,855
|
14,307
|
12,508
|
-
|
2,564
|
4,387
|
6,939
|
-
|
3,310
|
7,831
|
9,405
|
-
|
3,901
|
8,281
|
9,045
|
-
|
5,914
|
7,462
|
9,878
|
4,461
|
6,205
|
8,360
|
10,752
|
13,204
|
9,547
|
7,396
|
10,359
|
10,056
|
8,462
|
10,235
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
15,962
|
15,599
|
10,115
|
15,078
|
18,664
|
13,465
|
16,602
|
20,839
|
11,021
|
15,354
|
21,171
|
12,149
|
15,648
|
21,079
|
10,150
|
16,742
|
21,639
|
12,701
|
22,792
|
21,006
|
12,868
|
10,782
|
16,348
|
22,952
|
13,789
|
12,852
|
26,784
|
28,006
|
16,700
|
14,072
|
25,612
|
26,530
|
20,211
|
19,268
|
26,576
|
28,153
|
14,162
|
19,951
|
25,654
|
34,407
|
38,521
|
31,565
|
23,135
|
31,864
|
35,834
|
26,844
|
33,690
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.85
|
0.83
|
0.53
|
0.79
|
0.97
|
0.69
|
0.85
|
0.54
|
0.28
|
0.39
|
0.54
|
0.32
|
0.41
|
0.57
|
0.28
|
0.46
|
0.59
|
0.35
|
0.62
|
0.57
|
-
|
0.29
|
0.44
|
0.62
|
0.37
|
0.35
|
0.72
|
0.76
|
0.45
|
0.38
|
0.69
|
0.72
|
0.55
|
0.52
|
0.72
|
0.76
|
0.38
|
0.54
|
0.69
|
0.93
|
1.04
|
0.85
|
0.62
|
0.85
|
0.95
|
0.7
|
0.87
|
|
希薄化後一株あたり利益
|
0.85
|
0.83
|
0.53
|
0.79
|
0.97
|
0.69
|
0.85
|
0.53
|
0.28
|
0.39
|
0.54
|
0.32
|
0.41
|
0.56
|
0.28
|
0.45
|
0.59
|
0.34
|
0.62
|
0.57
|
-
|
0.29
|
0.44
|
0.62
|
0.37
|
0.35
|
0.72
|
0.76
|
0.45
|
0.38
|
0.69
|
0.72
|
0.54
|
0.52
|
0.72
|
0.76
|
0.38
|
0.54
|
0.69
|
0.93
|
1.04
|
0.85
|
0.62
|
0.85
|
0.95
|
0.7
|
0.87
|
|
一株あたり配当金
|
0.28
|
0.28
|
0.28
|
0.28
|
0.35
|
0.35
|
0.35
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.22
|
0.22
|
0.22
|
0.22
|
0.24
|
0.24
|
0.26
|
-
|
0.26
|
0.26
|
0.28
|
-
|
0.28
|
0.28
|
0.3
|
-
|
0.3
|
0.3
|
0.34
|
-
|
0.34
|
0.34
|
0.36
|
0.36
|
0.36
|
0.4
|
0.4
|
0.4
|
0.43
|
0.43
|
0.43
|
0.47
|
0.47
|
0.47
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|