|
(単位:%)
|
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
|
87,339
|
89,175
|
87,414
|
93,312
|
87,210
|
91,121
|
88,642
|
94,156
|
91,332
|
93,241
|
92,778
|
96,177
|
95,479
|
97,672
|
94,467
|
101,889
|
101,280
|
103,511
|
102,725
|
99,628
|
110,274
|
113,347
|
112,017
|
118,231
|
118,836
|
122,548
|
118,804
|
127,186
|
121,942
|
117,937
|
136,507
|
134,202
|
139,528
|
149,148
|
145,883
|
155,237
|
150,248
|
160,571
|
145,803
|
161,787
|
159,814
|
167,076
|
173,198
|
194,621
|
205,318
|
211,978
|
211,795
|
216,395
|
228,792
|
229,607
|
228,587
|
244,832
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.2
|
11.4
|
8.3
|
7.9
|
13.1
|
|
販売管理費
|
8,863
|
12,138
|
8,779
|
9,030
|
8,062
|
10,463
|
7,104
|
15,647
|
7,703
|
8,948
|
10,428
|
10,199
|
10,835
|
12,573
|
10,818
|
12,760
|
10,831
|
14,588
|
14,612
|
16,130
|
13,432
|
17,848
|
14,404
|
23,033
|
15,139
|
15,064
|
15,152
|
16,056
|
17,317
|
17,529
|
16,682
|
19,280
|
16,102
|
16,752
|
17,126
|
18,068
|
20,384
|
20,051
|
26,001
|
23,334
|
23,875
|
29,522
|
30,437
|
44,338
|
35,626
|
38,187
|
34,097
|
37,648
|
36,210
|
35,104
|
37,678
|
45,172
|
|
営業費用
|
66,940
|
72,237
|
65,550
|
66,752
|
62,321
|
65,692
|
62,182
|
73,586
|
64,326
|
65,619
|
72,183
|
68,042
|
68,913
|
69,480
|
67,460
|
76,509
|
70,688
|
73,517
|
93,917
|
82,939
|
76,719
|
82,707
|
79,656
|
89,659
|
81,431
|
84,860
|
84,002
|
92,579
|
89,179
|
92,347
|
92,663
|
95,007
|
94,529
|
94,856
|
98,866
|
105,031
|
104,203
|
113,924
|
121,985
|
120,897
|
119,724
|
132,303
|
133,636
|
172,886
|
172,515
|
168,618
|
170,254
|
168,433
|
179,292
|
173,473
|
190,855
|
201,758
|
|
営業利益
|
20,399
|
16,938
|
21,864
|
26,560
|
24,889
|
25,429
|
26,460
|
20,570
|
27,006
|
27,622
|
20,595
|
28,135
|
26,566
|
28,192
|
27,007
|
25,380
|
30,592
|
29,994
|
8,808
|
16,689
|
33,555
|
30,640
|
32,361
|
28,572
|
37,405
|
37,688
|
34,802
|
34,607
|
32,763
|
25,590
|
43,844
|
39,195
|
44,999
|
54,292
|
47,017
|
50,206
|
46,045
|
46,647
|
23,818
|
40,890
|
40,090
|
34,773
|
39,562
|
21,735
|
32,803
|
43,360
|
41,541
|
47,962
|
49,500
|
56,134
|
37,732
|
43,074
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22.2
|
21.6
|
24.4
|
16.5
|
17.6
|
|
経常(税引前)利益
|
5,523
|
-69,947
|
16,161
|
21,652
|
20,367
|
19,735
|
20,173
|
14,835
|
21,309
|
22,387
|
15,110
|
23,234
|
21,043
|
23,035
|
21,350
|
17,969
|
25,158
|
24,282
|
1,302
|
9,457
|
27,049
|
23,245
|
26,377
|
22,494
|
30,543
|
29,626
|
28,506
|
28,000
|
26,793
|
20,145
|
41,094
|
35,821
|
40,312
|
51,723
|
42,394
|
47,276
|
45,041
|
41,244
|
146,787
|
34,780
|
32,881
|
34,636
|
5,098
|
12,738
|
16,679
|
33,624
|
26,909
|
42,414
|
37,227
|
45,043
|
33,429
|
38,676
|
|
経常(税引前)利益率(%)
|
6.3
|
-78.4
|
18.5
|
23.2
|
23.4
|
21.7
|
22.8
|
15.8
|
23.3
|
24.0
|
16.3
|
24.2
|
22.0
|
23.6
|
22.6
|
17.6
|
24.8
|
23.5
|
1.3
|
9.5
|
24.5
|
20.5
|
23.5
|
19.0
|
25.7
|
24.2
|
24.0
|
22.0
|
22.0
|
17.1
|
30.1
|
26.7
|
28.9
|
34.7
|
29.1
|
30.5
|
30.0
|
25.7
|
100.7
|
21.5
|
20.6
|
20.7
|
2.9
|
6.5
|
8.1
|
15.9
|
12.7
|
19.6
|
16.3
|
19.6
|
14.6
|
15.8
|
|
法人税等合計
|
51
|
-5,012
|
1,358
|
1,613
|
2,161
|
1,962
|
1,082
|
2,373
|
2,246
|
2,120
|
1,687
|
-9,388
|
1,876
|
2,801
|
1,639
|
1,955
|
2,020
|
4,068
|
-4,840
|
3,532
|
3,935
|
3,112
|
3,302
|
2,247
|
3,809
|
2,489
|
3,720
|
2,957
|
4,518
|
4,520
|
6,513
|
3,451
|
4,708
|
2,632
|
7,134
|
6,088
|
6,175
|
7,688
|
9,048
|
6,072
|
2,818
|
6,586
|
-4,858
|
931
|
292
|
1,101
|
1,707
|
1,747
|
4,136
|
4,070
|
-31
|
1,640
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.1
|
11.1
|
9.0
|
-0.1
|
4.2
|
|
純利益
|
5,472
|
-64,935
|
14,803
|
20,039
|
18,206
|
17,773
|
19,091
|
12,462
|
19,063
|
20,267
|
13,423
|
32,622
|
19,167
|
20,235
|
19,711
|
16,014
|
23,138
|
20,214
|
6,142
|
5,925
|
23,114
|
20,133
|
23,075
|
20,247
|
26,734
|
27,137
|
24,786
|
25,043
|
22,275
|
15,625
|
34,581
|
32,370
|
35,604
|
49,197
|
35,314
|
41,188
|
38,898
|
33,589
|
137,814
|
28,708
|
30,063
|
28,155
|
10,036
|
11,807
|
16,387
|
32,523
|
25,202
|
40,667
|
33,091
|
40,973
|
33,460
|
37,036
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.8
|
14.5
|
17.8
|
14.6
|
15.1
|
|
一株あたり利益
|
0.08
|
-0.82
|
0.18
|
0.26
|
0.23
|
0.23
|
0.24
|
0.16
|
0.25
|
0.26
|
0.17
|
0.43
|
0.26
|
0.27
|
0.27
|
0.22
|
0.32
|
0.28
|
0.08
|
0.08
|
0.32
|
0.28
|
0.32
|
0.28
|
0.37
|
0.38
|
0.34
|
0.35
|
0.31
|
0.22
|
0.48
|
0.45
|
0.49
|
0.68
|
0.49
|
0.58
|
0.54
|
0.47
|
2.08
|
0.47
|
0.46
|
0.43
|
0.16
|
0.18
|
0.25
|
0.5
|
0.39
|
0.63
|
0.51
|
0.63
|
0.51
|
0.56
|
|
希薄化後一株あたり利益
|
0.07
|
-0.82
|
0.18
|
0.26
|
0.23
|
0.22
|
0.24
|
0.16
|
0.24
|
0.26
|
0.17
|
0.43
|
0.26
|
0.27
|
0.26
|
0.22
|
0.31
|
0.27
|
0.08
|
0.09
|
0.31
|
0.27
|
0.31
|
0.27
|
0.36
|
0.37
|
0.34
|
0.34
|
0.3
|
0.21
|
0.47
|
0.44
|
0.49
|
0.68
|
0.48
|
0.56
|
0.53
|
0.47
|
2.06
|
0.47
|
0.46
|
0.43
|
0.15
|
0.17
|
0.24
|
0.49
|
0.38
|
0.62
|
0.5
|
0.62
|
0.51
|
0.56
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
8.1
|
-
|
-
|
-
|
8.9
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
0.1
|
0
|
0
|
-
|
-
|
-
|
-
|
-
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0
|
0
|
0
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|