|
(単位:%)
|
2Q11
|
3Q11
|
4Q11
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
186
|
196
|
192
|
202
|
204
|
207
|
211
|
218
|
220
|
229
|
237
|
239
|
250
|
260
|
276
|
306
|
311
|
351
|
373
|
383
|
410
|
428
|
433
|
441
|
448
|
471
|
487
|
492
|
496
|
514
|
537
|
549
|
575
|
600
|
311
|
589
|
584
|
599
|
629
|
627
|
638
|
668
|
693
|
713
|
732
|
770
|
809
|
886
|
921
|
940
|
980
|
1,010
|
1,036
|
1,081
|
1,132
|
1,173
|
1,227
|
1,296
|
1,353
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.5
|
16.1
|
18.5
|
19.8
|
19.6
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
348
|
355
|
355
|
366
|
381
|
393
|
390
|
396
|
413
|
427
|
430
|
457
|
477
|
255
|
454
|
451
|
465
|
493
|
482
|
488
|
514
|
535
|
555
|
563
|
601
|
633
|
696
|
722
|
741
|
781
|
799
|
820
|
859
|
897
|
927
|
971
|
1,044
|
1,074
|
|
営業費用
|
162
|
172
|
173
|
178
|
181
|
183
|
205
|
228
|
196
|
208
|
211
|
215
|
236
|
245
|
257
|
281
|
289
|
329
|
348
|
366
|
390
|
408
|
397
|
434
|
426
|
446
|
461
|
459
|
464
|
485
|
503
|
511
|
537
|
561
|
296
|
532
|
529
|
544
|
573
|
563
|
573
|
602
|
627
|
644
|
654
|
695
|
734
|
811
|
843
|
860
|
957
|
927
|
950
|
992
|
1,031
|
1,071
|
1,123
|
1,200
|
1,236
|
|
営業利益
|
24
|
23
|
18
|
23
|
23
|
23
|
5
|
-11
|
23
|
20
|
25
|
24
|
13
|
15
|
19
|
25
|
21
|
21
|
24
|
16
|
19
|
20
|
35
|
7
|
22
|
25
|
26
|
32
|
31
|
29
|
34
|
37
|
37
|
38
|
14
|
56
|
55
|
55
|
55
|
63
|
64
|
66
|
65
|
69
|
78
|
74
|
75
|
74
|
77
|
79
|
22
|
82
|
85
|
89
|
100
|
101
|
103
|
96
|
123
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.9
|
8.6
|
8.5
|
7.4
|
9.1
|
|
経常(税引前)利益
|
21
|
18
|
16
|
20
|
20
|
20
|
2
|
-14
|
20
|
17
|
21
|
21
|
5
|
15
|
19
|
24
|
21
|
21
|
23
|
15
|
18
|
18
|
33
|
4
|
19
|
22
|
23
|
29
|
28
|
25
|
31
|
34
|
34
|
35
|
11
|
53
|
54
|
54
|
55
|
62
|
64
|
64
|
66
|
66
|
72
|
72
|
77
|
78
|
81
|
82
|
31
|
89
|
92
|
98
|
105
|
106
|
112
|
106
|
130
|
|
経常(税引前)利益率(%)
|
11.5
|
9.5
|
8.3
|
10.1
|
9.8
|
9.9
|
1.4
|
-6.3
|
9.2
|
7.5
|
9.2
|
8.8
|
2.0
|
5.8
|
7.0
|
8.0
|
6.9
|
6.0
|
6.4
|
4.0
|
4.5
|
4.2
|
7.8
|
1.0
|
4.3
|
4.8
|
4.8
|
6.1
|
5.7
|
5.0
|
5.8
|
6.3
|
6.0
|
6.0
|
3.6
|
9.1
|
9.3
|
9.0
|
8.8
|
10.0
|
10.1
|
9.7
|
9.5
|
9.3
|
10.0
|
9.4
|
9.6
|
8.8
|
8.8
|
8.7
|
3.2
|
8.9
|
8.9
|
9.1
|
9.3
|
9.1
|
9.2
|
8.2
|
9.6
|
|
法人税等合計
|
8
|
7
|
5
|
7
|
7
|
7
|
1
|
-4
|
7
|
6
|
8
|
8
|
3
|
6
|
8
|
9
|
8
|
7
|
9
|
5
|
7
|
6
|
12
|
1
|
6
|
8
|
11
|
6
|
6
|
5
|
4
|
7
|
5
|
7
|
3
|
12
|
13
|
10
|
9
|
12
|
13
|
16
|
17
|
16
|
15
|
16
|
16
|
18
|
16
|
18
|
9
|
20
|
20
|
20
|
26
|
26
|
27
|
22
|
34
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.6
|
24.6
|
24.8
|
21.3
|
26.6
|
|
純利益
|
12
|
11
|
10
|
12
|
12
|
13
|
1
|
-13
|
12
|
10
|
13
|
13
|
2
|
8
|
11
|
15
|
13
|
13
|
14
|
9
|
11
|
11
|
21
|
2
|
12
|
14
|
11
|
23
|
22
|
20
|
26
|
27
|
28
|
27
|
27
|
41
|
40
|
43
|
46
|
49
|
50
|
48
|
48
|
50
|
57
|
56
|
60
|
59
|
64
|
63
|
21
|
68
|
71
|
78
|
79
|
80
|
84
|
83
|
95
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.0
|
6.8
|
6.9
|
6.5
|
7.1
|
|
一株あたり利益
|
0.62
|
0.55
|
0.49
|
0.61
|
0.58
|
0.62
|
0.08
|
-0.56
|
0.57
|
0.48
|
0.61
|
0.61
|
0.09
|
0.4
|
0.51
|
0.63
|
0.52
|
0.53
|
-0.57
|
0.18
|
0.23
|
0.22
|
0.36
|
0.06
|
0.24
|
0.28
|
0.21
|
0.45
|
0.42
|
0.4
|
0.51
|
0.52
|
0.54
|
0.5
|
0.52
|
0.76
|
0.76
|
0.81
|
0.86
|
0.91
|
0.91
|
0.87
|
0.89
|
0.92
|
1.05
|
1.02
|
1.09
|
1.08
|
1.15
|
1.14
|
0.38
|
1.22
|
1.26
|
1.38
|
1.4
|
1.41
|
1.48
|
1.46
|
1.66
|
|
希薄化後一株あたり利益
|
0.6
|
0.54
|
0.48
|
0.59
|
0.57
|
0.6
|
0.08
|
-0.56
|
0.55
|
0.47
|
0.59
|
0.6
|
0.09
|
0.38
|
0.5
|
0.61
|
0.5
|
0.51
|
-0.55
|
0.18
|
0.22
|
0.21
|
0.35
|
0.05
|
0.23
|
0.27
|
0.21
|
0.43
|
0.41
|
0.38
|
0.48
|
0.49
|
0.51
|
0.48
|
0.49
|
0.73
|
0.73
|
0.77
|
0.83
|
0.86
|
0.87
|
0.83
|
0.86
|
0.89
|
1.01
|
0.99
|
1.06
|
1.05
|
1.12
|
1.11
|
0.37
|
1.19
|
1.22
|
1.34
|
1.36
|
1.37
|
1.44
|
1.42
|
1.61
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
4.4
|
-
|
-
|
-
|
4.3
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.07
|
0.07
|
0.07
|
0.08
|
0.07
|
0.07
|
0.07
|
-0.07
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
-
|
0.05
|
0.05
|
-
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.06
|
0.07
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
123
|
125
|
129
|
122
|
151
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.9
|
10.7
|
10.6
|
9.5
|
11.2
|