Actuant Corporation【EPAC】 業績推移・財務諸表

機能の使い方
(単位:%) 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 2Q13 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 1Q20 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25 1Q26 2Q26
売上高 318,412 330,698 392,777 403,436 392,799 378,024 429,215 405,304 377,248 370,370 344,205 327,260 339,556 327,770 378,187 354,349 327,765 301,005 320,100 300,384 305,011 263,289 305,341 275,769 265,793 258,869 295,427 275,695 288,955 275,165 317,096 301,395 292,531 271,907 295,266 -204,946 146,674 133,386 101,879 111,353 119,430 120,654 143,149 145,427 130,903 136,599 151,894 151,828 139,382 141,960 156,253 160,609 141,970 138,437 150,389 158,714 145,196 145,528 158,661 167,514 144,208 154,807
売上成長率(%) - - - - - - - - 5.1 5.5 5.5 -0.7 6.4
売上原価 196,559 205,671 238,739 248,455 240,191 236,732 263,095 247,953 230,262 230,811 207,301 - 207,776 203,323 229,637 212,253 200,789 191,244 201,540 193,840 196,449 172,259 197,815 179,489 172,726 171,543 192,623 179,175 188,044 185,469 200,587 193,251 187,523 174,421 183,365 -183,203 77,986 71,293 59,932 66,888 64,166 65,878 76,302 79,158 71,277 76,618 79,847 78,094 71,476 71,593 78,395 81,701 67,720 66,962 72,506 81,311 70,544 72,097 78,758 83,670 71,026 82,992
売上総利益 121,853 125,027 154,038 154,981 152,608 141,292 166,120 157,351 146,986 139,559 136,904 129,500 131,780 124,447 148,550 142,095 126,976 109,761 118,560 106,544 108,562 91,030 107,526 96,280 93,067 87,326 102,804 96,520 100,911 89,696 116,509 108,144 105,008 97,486 111,901 -21,743 68,688 62,093 41,947 44,465 55,264 54,776 66,847 66,269 59,626 59,981 72,047 73,734 67,906 70,367 77,858 78,908 74,250 71,475 77,883 77,403 74,652 73,431 79,903 83,844 73,182 71,815
売上総利益率(%) 50.5 50.4 50.1 50.7 46.4
販売管理費 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 45,883 40,468 45,216 48,477 50,668 63,095 54,634 53,247 52,059 48,810 50,948 42,216 40,723 42,101 43,524 42,318 41,423 41,125 42,055 43,095 42,042
営業利益 41,572 37,046 58,001 56,951 57,281 49,456 67,664 -4,459 51,302 41,944 57,042 - 43,647 38,981 58,780 61,700 38,218 -56,447 43,002 28,781 25,371 -172,115 28,343 18,184 8,471 13,199 27,332 -99,239 14,673 9,589 32,585 -38,649 -9,318 16,354 47,360 -6,881 14,369 8,567 -1,998 3,243 9,069 5,707 22,747 13,589 6,407 4,484 6,643 13,126 12,309 13,972 25,439 32,202 28,662 29,521 33,363 30,040 31,132 30,820 31,681 39,838 28,490 25,020
営業利益率 (%) - 21.2 20.0 23.8 19.8 16.2
経常(税引前)利益 33,572 28,311 49,820 47,504 48,402 41,806 40,994 -10,888 44,616 35,720 49,902 - 35,756 31,393 52,228 54,649 32,466 -62,858 34,971 20,812 17,635 -179,216 20,339 10,898 1,967 5,274 18,482 -108,415 6,830 1,618 25,017 -46,137 -17,524 8,545 39,727 -12,024 7,322 4,724 -5,337 1,140 7,080 3,585 20,867 12,444 4,966 3,458 5,438 10,130 8,792 10,146 21,664 28,296 23,974 25,267 29,434 26,844 27,875 27,699 28,339 36,815 25,557 22,115
経常(税引前)利益率(%) 10.5 8.6 12.7 11.8 12.3 11.1 9.6 -2.7 11.8 9.6 14.5 - 10.5 9.6 13.8 15.4 9.9 -20.9 10.9 6.9 5.8 -68.1 6.7 4.0 0.7 2.0 6.3 -39.3 2.4 0.6 7.9 -15.3 -6.0 3.1 13.5 5.9 5.0 3.5 -5.2 1.0 5.9 3.0 14.6 8.6 3.8 2.5 3.6 6.7 6.3 7.1 13.9 17.6 16.9 18.3 19.6 16.9 19.2 19.0 17.9 22.0 17.7 14.3
法人税等合計 6,911 6,169 11,460 10,171 11,228 9,631 6,593 5,572 8,273 7,285 3,825 - 2,751 9,089 1,671 19,062 7,792 1,980 -2,987 -1,266 2,187 -20,026 -827 -6,504 -2,998 200 -4,029 -9,651 1,604 19,839 -3,995 -8,472 -72 5,792 7,309 -2,372 950 806 -407 943 2,258 1 -4,390 5,895 1,781 1,337 1,377 -94 2,383 2,988 4,688 5,191 5,669 7,396 6,813 3,435 6,152 6,798 6,295 8,734 6,426 5,807
実効税率(%) - 24.5 22.2 23.7 25.1 26.3
純利益 25,890 7,929 36,358 41,382 37,174 32,175 34,401 -16,460 36,343 28,435 -92,983 58,253 36,037 41,392 50,557 35,587 24,674 -64,838 37,958 22,078 15,448 -159,190 21,166 17,402 4,965 5,074 22,511 -98,764 5,226 -18,221 29,012 -37,665 -17,452 2,753 32,418 -266,864 2,121 2,162 -4,999 1,439 4,598 3,182 25,031 5,266 2,788 1,221 1,643 10,034 7,453 4,497 12,380 22,231 17,738 17,817 25,778 24,416 21,723 20,901 22,044 28,081 19,131 16,308
純利益率(%) 14.4 13.9 16.8 13.3 10.5
一株あたり利益 0.38 0.12 0.53 0.6 0.54 0.47 0.48 -0.23 0.5 0.39 -1.27 0.8 0.49 0.57 0.72 0.52 0.38 -1.05 0.64 0.36 0.26 -2.7 0.36 0.3 0.08 0.09 0.38 -1.66 0.09 -0.3 0.48 -0.63 -0.29 0.04 0.53 -4.36 0.04 0.04 -0.08 0.02 0.08 0.05 0.42 0.08 0.05 0.02 0.03 0.17 0.13 0.08 0.22 0.39 0.33 0.33 0.47 0.45 0.4 0.38 0.41 0.53 0.36 0.31
希薄化後一株あたり利益 0.35 0.11 0.49 0.55 0.5 0.43 0.45 -0.23 0.49 0.38 -1.24 0.78 0.48 0.56 0.7 0.51 0.38 -1.05 0.63 0.36 0.26 -2.7 0.36 0.3 0.08 0.08 0.37 -1.65 0.09 -0.3 0.48 -0.62 -0.29 0.04 0.52 -4.33 0.03 0.04 -0.08 0.02 0.08 0.05 0.41 0.09 0.05 0.02 0.03 0.17 0.13 0.08 0.22 0.4 0.32 0.33 0.47 0.44 0.4 0.38 0.41 0.52 0.36 0.31
EBITDA - - - 34,291 35,402 44,806 32,938 29,356
EBITDAマージン(%) - - - 23.6 22.3 26.7 22.8 19.0