Ethan Allen Interiors, Inc.【ETD】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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 1Q26 2Q26
売上高 184,921 183,275 175,861 185,316 187,437 191,251 168,144 182,251 181,659 193,104 173,061 198,835 190,706 197,067 173,259 193,568 190,391 207,535 190,583 205,693 193,287 194,672 180,501 194,925 181,302 198,481 181,419 205,582 187,785 197,152 177,829 183,918 173,921 174,574 149,774 91,568 151,058 178,826 176,962 178,323 182,327 208,093 197,659 229,683 214,530 203,161 186,316 187,375 163,892 167,276 146,421 168,632 154,337 157,260 142,695 160,357 146,984 149,916
売上成長率(%) - - - - -6.0 -2.5 -4.9 -4.8 -4.7
売上原価 87,036 85,056 81,586 85,407 83,184 87,284 76,359 83,907 82,916 87,105 79,931 90,211 85,903 90,993 79,149 87,392 85,718 91,477 84,866 89,905 84,820 86,548 85,766 86,528 80,979 90,690 84,711 94,440 86,335 88,292 79,435 83,131 80,127 77,053 65,825 43,700 65,288 77,494 75,553 73,727 73,135 85,824 78,199 95,898 84,914 79,141 74,765 72,192 63,751 66,640 56,597 66,171 60,468 62,423 55,339 64,298 56,786 58,645
売上総利益 97,885 98,219 94,275 99,909 104,253 103,967 91,785 98,344 98,743 105,999 93,130 108,624 104,803 106,074 94,110 106,176 104,673 116,058 105,717 115,788 108,467 108,124 94,735 108,397 100,323 107,791 96,708 111,142 101,450 108,860 98,394 100,787 93,794 97,521 83,949 47,868 85,770 101,332 101,409 104,596 109,192 122,269 119,460 133,785 129,616 124,020 111,551 115,183 100,141 100,636 89,824 102,461 93,869 94,837 87,356 96,059 90,198 91,271
売上総利益率(%) 60.3 61.2 59.9 61.4 60.9
販売管理費 - - - - - 86,610 83,125 81,878 82,799 86,149 83,578 84,334 84,333 88,414 84,884 87,598 83,773 89,551 89,708 90,025 90,130 91,030 90,815 89,798 88,774 90,253 92,835 95,235 89,651 92,732 87,725 87,056 86,010 88,495 83,841 53,161 73,466 78,354 81,829 79,762 81,577 89,610 88,270 91,460 91,962 87,147 83,233 84,552 80,298 79,183 75,253 80,414 76,072 76,674 76,253 80,791 79,697 77,858
営業費用 84,247 84,281 86,488 85,575 86,299 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
営業利益 13,638 13,938 7,787 14,334 17,954 17,357 8,660 16,466 15,944 19,850 9,552 24,290 20,470 17,660 9,226 18,578 20,900 26,507 16,009 25,763 18,337 17,094 3,920 18,599 11,549 17,538 3,873 15,907 11,799 16,128 10,669 -4,649 18,641 9,204 -754 -12,447 11,681 22,555 18,987 24,062 27,360 36,292 32,653 41,945 39,650 37,069 28,788 31,689 18,351 21,688 15,325 22,627 17,565 18,157 10,997 15,269 9,967 14,228
営業利益率 (%) 11.5 7.7 9.5 6.8 9.5
経常(税引前)利益 11,347 11,809 5,755 12,328 15,829 15,287 6,455 12,603 14,153 18,022 7,785 22,442 18,724 15,867 3,933 18,159 20,570 26,125 15,578 25,683 18,157 16,952 3,541 18,345 11,420 17,688 3,803 16,156 11,772 16,280 10,607 -4,799 18,660 9,267 -541 -13,197 11,241 22,178 18,993 23,999 27,340 36,218 32,592 41,971 39,991 37,920 29,859 33,255 20,075 23,355 17,298 24,718 19,703 20,123 12,536 16,658 14,006 15,717
経常(税引前)利益率(%) 6.1 6.4 3.3 6.7 8.4 8.0 3.8 6.9 7.8 9.3 4.5 11.3 9.8 8.1 2.3 9.4 10.8 12.6 8.2 12.5 9.4 8.7 2.0 9.4 6.3 8.9 2.1 7.9 6.3 8.3 6.0 -2.6 10.7 5.3 -0.4 -14.4 7.4 12.4 10.7 13.5 15.0 17.4 16.5 18.3 18.6 18.7 16.0 17.7 12.2 14.0 11.8 14.7 12.8 12.8 8.8 10.4 9.5 10.5
法人税等合計 4,577 3,732 -21,793 5,029 5,765 5,441 2,081 4,409 5,119 6,467 2,527 -2,000 6,845 5,829 1,397 5,470 7,423 9,591 5,400 8,905 6,628 6,252 1,259 6,662 4,005 2,826 1,187 4,678 2,932 4,090 2,629 -1,489 4,554 2,181 -318 -1,128 1,900 5,300 3,400 5,806 7,200 9,300 7,900 10,441 10,100 9,800 7,500 7,818 5,100 5,900 4,300 6,230 5,000 5,100 2,900 4,424 3,600 4,000
実効税率(%) 25.3 23.1 26.6 25.7 25.5
純利益 6,770 8,077 27,548 7,299 10,064 9,846 4,374 8,194 9,034 11,555 5,258 17,084 11,879 10,038 2,536 12,689 13,147 16,534 10,178 16,778 11,529 10,700 2,282 11,683 7,415 14,862 2,616 11,478 8,840 12,190 7,978 -3,310 14,106 7,086 -223 -12,069 9,353 16,883 15,608 18,161 20,153 26,894 24,714 31,519 29,880 28,166 22,356 25,405 14,939 17,411 12,953 18,513 14,719 15,004 9,605 - 10,451 11,744
純利益率(%) 9.5 6.7 - 7.1 7.8
一株あたり利益 0.24 0.28 0.95 0.25 0.35 0.34 0.15 0.28 0.31 0.4 0.18 0.59 0.41 0.35 0.09 0.44 0.46 0.58 0.37 0.6 0.42 0.39 0.08 0.42 0.27 0.54 0.1 0.43 0.33 0.46 0.3 -0.12 0.53 0.27 -0.01 -0.48 0.37 0.67 0.62 0.72 0.79 1.06 0.97 1.23 1.17 1.11 0.88 0.99 0.59 0.68 0.51 0.72 0.58 0.59 0.38 0.48 0.41 0.46
希薄化後一株あたり利益 0.23 0.28 0.94 0.25 0.35 0.34 0.15 0.28 0.31 0.39 0.18 0.58 0.41 0.34 0.09 0.44 0.46 0.58 0.36 0.6 0.41 0.38 0.08 0.42 0.27 0.54 0.09 0.42 0.33 0.45 0.3 -0.12 0.53 0.27 -0.01 -0.48 0.37 0.67 0.61 0.72 0.79 1.05 0.97 1.24 1.17 1.1 0.87 0.99 0.58 0.68 0.5 0.72 0.57 0.59 0.37 0.48 0.41 0.46
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
一株あたり配当金 - - - - - - - 0.09 - - - 0.1 - - - 0.14 - - - 0.17 - - - 0.19 - - - 0.19 - - - 0.19 - - - - - - - - - - - - - - - - - - - - - - - - - -
EBITDA 22,139 14,813 19,122 13,811 18,063
EBITDAマージン(%) 14.1 10.4 11.9 9.4 12.0