|
(単位:百万ドル)
|
2010/12
|
2011/12
|
2012/12
|
2013/12
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
売上高
|
42,588
|
60,138
|
65,875
|
55,656
|
55,184
|
47,011
|
38,537
|
45,462
|
54,722
|
53,800
|
41,748
|
50,971
|
59,427
|
67,060
|
64,809
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
30,367
|
43,578
|
47,055
|
40,727
|
39,767
|
33,742
|
28,309
|
31,049
|
36,997
|
36,630
|
29,082
|
35,513
|
41,350
|
42,767
|
40,199
|
|
研究開発費
|
1,905
|
2,297
|
2,466
|
2,046
|
2,135
|
2,165
|
1,951
|
1,905
|
1,850
|
1,693
|
1,415
|
1,686
|
1,814
|
2,108
|
2,107
|
|
販売管理費
|
4,248
|
5,203
|
5,919
|
5,547
|
5,697
|
5,199
|
4,686
|
5,177
|
5,478
|
5,162
|
4,642
|
5,365
|
5,651
|
6,371
|
6,667
|
|
営業費用
|
38,625
|
52,985
|
57,302
|
50,028
|
49,856
|
43,755
|
38,039
|
41,056
|
46,429
|
45,510
|
37,195
|
44,093
|
51,523
|
54,094
|
51,737
|
|
営業利益
|
3,963
|
7,153
|
8,573
|
5,628
|
5,328
|
3,256
|
498
|
4,406
|
8,293
|
8,290
|
4,553
|
6,878
|
7,904
|
12,966
|
13,072
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
3,750
|
6,725
|
8,236
|
5,128
|
5,083
|
2,855
|
139
|
4,082
|
7,822
|
7,812
|
3,995
|
8,204
|
8,752
|
13,050
|
13,373
|
|
経常(税引前)利益率(%)
|
8.81
|
11.18
|
12.5
|
9.21
|
9.21
|
6.07
|
0.36
|
8.98
|
14.29
|
14.52
|
9.57
|
16.1
|
14.73
|
19.46
|
20.63
|
|
法人税等合計
|
968
|
1,720
|
2,528
|
1,319
|
1,380
|
742
|
192
|
3,339
|
1,698
|
1,746
|
1,006
|
1,742
|
2,067
|
2,781
|
2,629
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,758
|
4,981
|
5,722
|
3,803
|
3,711
|
2,113
|
-59
|
759
|
6,148
|
6,094
|
3,003
|
6,493
|
6,704
|
10,332
|
10,788
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
4.28
|
7.64
|
8.71
|
5.87
|
5.99
|
3.54
|
-0.11
|
1.27
|
10.39
|
10.85
|
5.51
|
11.93
|
12.72
|
20.24
|
22.17
|
|
希薄化後一株あたり利益
|
4.15
|
7.4
|
8.48
|
5.75
|
5.88
|
3.5
|
-0.11
|
1.26
|
10.26
|
10.74
|
5.46
|
11.83
|
12.64
|
20.12
|
22.05
|
|
配当性向(%)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
一株あたり配当金
|
1.74
|
1.82
|
2.02
|
2.32
|
2.7
|
3.01
|
3.08
|
3.11
|
-
|
3.95
|
4.12
|
4.36
|
4.71
|
5.1
|
5.53
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|