|
(単位:千ドル)
|
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
|
149,388
|
140,306
|
155,168
|
169,441
|
170,411
|
151,882
|
164,773
|
175,779
|
165,200
|
157,074
|
165,815
|
175,848
|
179,263
|
164,954
|
177,124
|
187,320
|
183,070
|
168,496
|
178,529
|
186,402
|
199,309
|
167,293
|
176,244
|
192,873
|
194,933
|
170,224
|
141,030
|
146,575
|
151,399
|
145,304
|
153,408
|
165,048
|
160,334
|
164,034
|
198,022
|
183,712
|
181,273
|
164,622
|
190,542
|
191,526
|
192,882
|
181,179
|
189,543
|
199,599
|
197,602
|
180,066
|
191,250
|
197,730
|
199,224
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.5
|
-0.6
|
0.9
|
-0.9
|
0.8
|
|
販売管理費
|
15,254
|
8,675
|
12,189
|
10,071
|
9,251
|
9,100
|
9,113
|
10,182
|
9,678
|
10,918
|
12,907
|
11,798
|
13,455
|
11,088
|
12,579
|
12,899
|
13,749
|
12,628
|
13,225
|
13,148
|
13,673
|
14,026
|
15,998
|
14,421
|
16,618
|
15,951
|
18,149
|
14,517
|
13,627
|
13,853
|
14,089
|
14,427
|
13,578
|
13,686
|
15,876
|
15,725
|
16,478
|
15,708
|
16,075
|
16,012
|
16,144
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
105,428
|
114,738
|
114,523
|
126,029
|
139,129
|
128,125
|
119,734
|
130,436
|
127,970
|
122,960
|
121,623
|
122,262
|
126,612
|
128,288
|
125,690
|
130,539
|
132,106
|
133,107
|
128,864
|
137,864
|
140,819
|
141,217
|
140,005
|
147,594
|
147,821
|
143,251
|
140,696
|
134,647
|
131,973
|
126,955
|
126,924
|
151,845
|
139,237
|
157,986
|
151,523
|
148,185
|
142,319
|
147,134
|
144,353
|
149,269
|
152,110
|
150,116
|
150,182
|
154,253
|
154,662
|
154,278
|
156,128
|
158,397
|
163,818
|
|
営業利益
|
22,155
|
25,568
|
40,645
|
43,412
|
31,282
|
23,757
|
45,039
|
45,343
|
37,230
|
34,114
|
44,192
|
53,586
|
52,651
|
36,666
|
51,434
|
56,781
|
50,964
|
35,389
|
49,665
|
48,538
|
58,490
|
26,076
|
36,239
|
45,279
|
47,112
|
26,973
|
334
|
11,928
|
19,426
|
18,349
|
26,484
|
13,203
|
21,097
|
6,048
|
46,499
|
35,527
|
38,954
|
17,488
|
46,189
|
42,257
|
40,772
|
31,063
|
39,361
|
45,346
|
42,940
|
25,788
|
35,122
|
39,333
|
35,406
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.7
|
14.3
|
18.4
|
19.9
|
17.8
|
|
経常(税引前)利益
|
-
|
-
|
-
|
25,738
|
11,466
|
7,710
|
27,468
|
28,663
|
20,036
|
16,163
|
26,772
|
35,647
|
34,814
|
18,677
|
33,915
|
37,734
|
34,600
|
17,798
|
31,639
|
31,365
|
41,093
|
9,126
|
19,541
|
28,122
|
29,930
|
7,906
|
-22,068
|
-12,231
|
-3,467
|
-5,297
|
3,226
|
-10,163
|
-2,537
|
-18,817
|
49,058
|
11,575
|
22,942
|
10,475
|
37,688
|
21,337
|
17,622
|
9,560
|
29,305
|
24,238
|
19,944
|
15,159
|
11,863
|
15,290
|
33,226
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
15.2
|
6.7
|
5.1
|
16.7
|
16.3
|
12.1
|
10.3
|
16.1
|
20.3
|
19.4
|
11.3
|
19.1
|
20.1
|
18.9
|
10.6
|
17.7
|
16.8
|
20.6
|
5.5
|
11.1
|
14.6
|
15.4
|
4.6
|
-15.6
|
-8.3
|
-2.3
|
-3.6
|
2.1
|
-6.2
|
-1.6
|
-11.5
|
24.8
|
6.3
|
12.7
|
6.4
|
19.8
|
11.1
|
9.1
|
5.3
|
15.5
|
12.1
|
10.1
|
8.4
|
6.2
|
7.7
|
16.7
|
|
法人税等合計
|
-
|
-
|
-
|
3,004
|
502
|
-178
|
883
|
2,578
|
666
|
-542
|
2,132
|
2,750
|
1,806
|
-468
|
2,556
|
2,245
|
2,340
|
-260
|
1,455
|
2,135
|
1,312
|
-730
|
611
|
1,338
|
1,210
|
-382
|
-2,450
|
38
|
-4,177
|
-2,106
|
-1,185
|
20
|
1,537
|
-1,596
|
363
|
1,457
|
1,322
|
-1,219
|
733
|
1,409
|
1,792
|
-655
|
750
|
1,442
|
1,151
|
-619
|
478
|
1,645
|
1,054
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.8
|
-4.1
|
4.0
|
10.8
|
3.2
|
|
純利益
|
193,431
|
11,231
|
25,281
|
22,734
|
10,964
|
7,888
|
26,585
|
26,085
|
19,370
|
16,705
|
24,640
|
32,897
|
33,008
|
19,145
|
31,359
|
35,489
|
32,260
|
18,058
|
30,184
|
29,230
|
39,781
|
9,856
|
18,930
|
26,784
|
28,720
|
8,288
|
-19,618
|
-12,269
|
710
|
-3,191
|
4,411
|
-10,183
|
-4,074
|
-17,221
|
48,695
|
10,118
|
21,620
|
11,694
|
36,955
|
19,928
|
15,830
|
10,215
|
28,555
|
22,796
|
18,793
|
15,778
|
11,385
|
13,645
|
32,172
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.5
|
8.8
|
6.0
|
6.9
|
16.1
|
|
一株あたり利益
|
0.79
|
0.05
|
0.1
|
0.09
|
0.04
|
0.03
|
0.1
|
0.1
|
0.07
|
0.06
|
0.09
|
0.12
|
0.11
|
0.06
|
0.1
|
0.12
|
0.11
|
0.06
|
0.1
|
0.1
|
0.13
|
0.03
|
0.06
|
0.09
|
0.1
|
0.02
|
-0.07
|
-0.05
|
-0.01
|
-0.02
|
0.01
|
-0.04
|
-0.02
|
-0.07
|
0.18
|
0.03
|
0.08
|
0.04
|
0.14
|
0.07
|
0.05
|
0.03
|
0.1
|
0.08
|
0.07
|
0.06
|
0.04
|
0.05
|
0.12
|
|
希薄化後一株あたり利益
|
0.79
|
0.05
|
0.1
|
0.09
|
0.04
|
0.03
|
0.1
|
0.1
|
0.07
|
0.06
|
0.09
|
0.12
|
0.11
|
0.06
|
0.1
|
0.12
|
0.1
|
0.06
|
0.1
|
0.1
|
0.13
|
0.03
|
0.06
|
0.09
|
0.1
|
0.02
|
-0.07
|
-0.05
|
-0.01
|
-0.02
|
0.01
|
-0.04
|
-0.02
|
-0.07
|
0.18
|
0.03
|
0.08
|
0.04
|
0.14
|
0.07
|
0.05
|
0.03
|
0.1
|
0.08
|
0.06
|
0.05
|
0.04
|
0.05
|
0.11
|
|
配当性向(%)
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
66.7
|
-
|
-
|
-
|
36.4
|
|
一株あたり配当金
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.1
|
0.1
|
0.11
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0
|
0
|
-
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,305
|
74,567
|
82,924
|
86,948
|
85,972
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.7
|
41.4
|
43.4
|
44.0
|
43.2
|