|
(単位:千ドル)
|
1Q11
|
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
|
1Q23
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
54,755
|
61,459
|
61,616
|
63,730
|
67,432
|
71,296
|
71,095
|
72,459
|
77,796
|
74,026
|
73,432
|
72,835
|
78,412
|
80,845
|
81,842
|
83,815
|
83,502
|
79,667
|
81,671
|
79,681
|
86,373
|
94,388
|
89,434
|
89,686
|
92,812
|
96,354
|
99,342
|
94,464
|
94,410
|
98,331
|
-
|
94,226
|
101,792
|
104,965
|
-
|
105,830
|
94,087
|
111,159
|
-
|
125,747
|
144,269
|
154,187
|
154,189
|
147,431
|
139,951
|
126,082
|
120,630
|
123,737
|
122,710
|
121,721
|
133,203
|
134,467
|
136,126
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
営業費用
|
35,842
|
38,564
|
39,219
|
38,334
|
41,368
|
59,057
|
-
|
51,749
|
49,239
|
46,307
|
-
|
45,239
|
48,744
|
48,518
|
-
|
49,266
|
52,331
|
48,190
|
-
|
51,374
|
52,242
|
57,175
|
-
|
54,158
|
55,455
|
55,381
|
-
|
57,245
|
58,123
|
59,108
|
-
|
58,791
|
63,688
|
64,832
|
-
|
77,461
|
58,792
|
67,852
|
-
|
73,809
|
84,572
|
85,956
|
103,198
|
86,437
|
82,770
|
81,183
|
79,789
|
82,866
|
82,445
|
83,319
|
88,330
|
89,269
|
92,799
|
|
営業利益
|
18,913
|
22,895
|
22,397
|
25,396
|
26,064
|
12,239
|
32,733
|
20,710
|
28,557
|
27,719
|
29,356
|
27,596
|
29,668
|
32,327
|
32,350
|
34,549
|
31,171
|
31,477
|
30,352
|
28,307
|
34,131
|
37,213
|
35,860
|
35,528
|
37,357
|
40,973
|
40,888
|
37,219
|
36,287
|
39,223
|
34,309
|
35,435
|
38,104
|
40,133
|
46,462
|
28,369
|
35,295
|
43,307
|
-11,914
|
51,938
|
59,697
|
68,231
|
50,991
|
60,994
|
57,181
|
44,899
|
40,841
|
40,871
|
40,265
|
38,402
|
44,873
|
45,198
|
43,327
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
19,888
|
24,201
|
17,564
|
28,413
|
24,072
|
17,554
|
-
|
23,636
|
18,379
|
31,022
|
-
|
30,777
|
34,658
|
28,770
|
-
|
32,997
|
32,968
|
28,505
|
-
|
28,950
|
38,597
|
38,569
|
-
|
35,755
|
37,618
|
43,300
|
-
|
37,020
|
35,509
|
40,270
|
-
|
50,345
|
42,640
|
46,750
|
-
|
8,526
|
43,248
|
46,538
|
-
|
56,891
|
68,233
|
69,477
|
56,101
|
35,992
|
55,207
|
46,531
|
43,491
|
35,712
|
45,302
|
40,958
|
67,576
|
52,950
|
53,834
|
|
経常(税引前)利益率(%)
|
36.32
|
39.38
|
28.51
|
44.58
|
35.7
|
24.62
|
-
|
32.62
|
23.62
|
41.91
|
-
|
42.26
|
44.2
|
35.59
|
-
|
39.37
|
39.48
|
35.78
|
-
|
36.33
|
44.69
|
40.86
|
-
|
39.87
|
40.53
|
44.94
|
-
|
39.19
|
37.61
|
40.95
|
-
|
53.43
|
41.89
|
44.54
|
-
|
8.06
|
45.97
|
41.87
|
-
|
45.24
|
47.3
|
45.06
|
36.38
|
24.41
|
39.45
|
36.91
|
36.05
|
28.86
|
36.92
|
33.65
|
50.73
|
39.38
|
39.55
|
|
法人税等合計
|
6,986
|
8,442
|
8,022
|
10,155
|
9,045
|
4,987
|
-
|
8,135
|
9,870
|
11,205
|
-
|
11,177
|
11,734
|
10,733
|
-
|
12,226
|
12,194
|
11,541
|
-
|
11,083
|
13,676
|
14,738
|
-
|
12,811
|
14,620
|
17,562
|
-
|
8,096
|
9,940
|
10,539
|
-
|
10,368
|
9,991
|
10,352
|
-
|
458
|
11,086
|
12,532
|
-
|
4,461
|
15,827
|
18,090
|
9,260
|
9,843
|
15,593
|
10,233
|
10,986
|
10,543
|
10,888
|
10,881
|
12,293
|
-
|
-
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
|
純利益
|
12,975
|
15,759
|
9,606
|
18,258
|
16,079
|
12,567
|
21,723
|
15,501
|
15,282
|
19,817
|
19,413
|
19,600
|
22,924
|
18,184
|
15,698
|
20,816
|
20,774
|
17,093
|
5,879
|
18,083
|
24,921
|
23,877
|
26,168
|
22,985
|
23,474
|
25,738
|
20,398
|
28,924
|
29,959
|
30,790
|
25,561
|
39,977
|
32,649
|
36,398
|
36,728
|
20,572
|
32,162
|
34,006
|
-4,412
|
52,430
|
52,406
|
51,483
|
46,841
|
51,956
|
44,570
|
36,298
|
32,505
|
32,140
|
34,414
|
31,771
|
55,283
|
43,289
|
41,772
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.3
|
0.36
|
0.22
|
0.41
|
0.37
|
0.23
|
0.5
|
0.34
|
0.34
|
0.41
|
0.44
|
0.44
|
0.49
|
0.41
|
0.35
|
0.46
|
0.46
|
0.38
|
0.13
|
0.39
|
0.54
|
0.52
|
0.57
|
0.5
|
0.51
|
0.54
|
0.44
|
0.59
|
0.64
|
0.66
|
0.55
|
0.69
|
0.66
|
0.72
|
0.78
|
0.43
|
0.6
|
0.67
|
-0.09
|
1.01
|
0.96
|
1.06
|
0.86
|
1.06
|
0.91
|
0.72
|
0.64
|
0.65
|
0.69
|
0.63
|
0.78
|
0.78
|
0.72
|
|
希薄化後一株あたり利益
|
0.3
|
0.36
|
0.22
|
0.41
|
0.36
|
0.23
|
0.49
|
0.34
|
0.34
|
0.41
|
0.43
|
0.43
|
0.49
|
0.4
|
0.34
|
0.45
|
0.45
|
0.37
|
0.13
|
0.39
|
0.53
|
0.51
|
0.56
|
0.49
|
0.5
|
0.53
|
0.43
|
0.59
|
0.63
|
0.65
|
0.54
|
0.68
|
0.65
|
0.7
|
0.75
|
0.42
|
0.59
|
0.66
|
-0.09
|
1
|
0.95
|
1.05
|
0.85
|
1.06
|
0.9
|
0.71
|
0.64
|
0.65
|
0.68
|
0.63
|
0.77
|
0.77
|
0.72
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.25
|
0.25
|
0.25
|
-
|
0.26
|
0.26
|
0.26
|
-
|
0.28
|
0.28
|
0.28
|
-
|
0.33
|
0.33
|
0.33
|
-
|
0.36
|
0.36
|
0.36
|
-
|
0.39
|
0.39
|
0.39
|
-
|
0.45
|
0.45
|
0.45
|
0.55
|
0.55
|
0.55
|
0.57
|
0.57
|
0.57
|
0.59
|
0.59
|
0.59
|
0.62
|
0.62
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|