|
(単位:%)
|
1Q10
|
3Q10
|
4Q10
|
1Q11
|
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
|
1,249
|
1,367
|
1,396
|
1,383
|
1,441
|
1,426
|
1,494
|
1,446
|
1,457
|
1,436
|
1,500
|
1,478
|
1,512
|
1,501
|
1,578
|
1,520
|
1,599
|
1,605
|
1,689
|
1,554
|
1,586
|
1,578
|
1,874
|
2,181
|
2,305
|
2,309
|
2,446
|
2,255
|
2,341
|
2,198
|
2,329
|
2,066
|
2,106
|
2,084
|
2,167
|
2,057
|
2,112
|
2,822
|
3,342
|
3,078
|
2,962
|
3,197
|
3,316
|
3,223
|
3,475
|
3,507
|
3,672
|
3,492
|
3,719
|
3,604
|
3,714
|
3,510
|
3,746
|
2,489
|
2,510
|
2,467
|
2,489
|
2,570
|
2,599
|
2,532
|
2,616
|
2,717
|
2,812
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.6
|
2.6
|
5.1
|
5.7
|
8.2
|
|
売上原価
|
907
|
897
|
956
|
996
|
1,007
|
984
|
1,010
|
1,010
|
981
|
968
|
1,007
|
1,008
|
1,028
|
994
|
1,054
|
1,050
|
1,092
|
1,075
|
1,117
|
1,070
|
1,069
|
1,021
|
1,232
|
1,553
|
1,600
|
1,527
|
1,553
|
1,582
|
1,612
|
1,483
|
1,504
|
1,414
|
1,414
|
1,364
|
1,377
|
1,381
|
1,404
|
1,838
|
1,987
|
2,089
|
2,046
|
2,104
|
2,110
|
2,118
|
2,135
|
2,178
|
2,251
|
2,242
|
2,234
|
2,148
|
2,196
|
2,169
|
2,188
|
1,523
|
1,535
|
1,552
|
1,538
|
1,593
|
1,623
|
1,653
|
1,664
|
1,689
|
1,735
|
|
売上総利益
|
342
|
469
|
439
|
387
|
434
|
441
|
484
|
436
|
476
|
468
|
492
|
470
|
484
|
507
|
523
|
470
|
506
|
530
|
571
|
484
|
517
|
557
|
642
|
628
|
705
|
782
|
893
|
673
|
729
|
715
|
825
|
652
|
692
|
720
|
790
|
676
|
708
|
984
|
1,355
|
989
|
916
|
1,093
|
1,206
|
1,105
|
1,340
|
1,329
|
1,421
|
1,250
|
1,485
|
1,456
|
1,518
|
1,341
|
1,558
|
966
|
975
|
915
|
951
|
977
|
977
|
879
|
952
|
1,028
|
1,076
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.6
|
34.7
|
36.4
|
37.8
|
38.3
|
|
販売管理費
|
158
|
138
|
186
|
173
|
175
|
165
|
157
|
207
|
193
|
180
|
206
|
194
|
236
|
189
|
300
|
186
|
196
|
206
|
220
|
269
|
230
|
219
|
383
|
444
|
422
|
384
|
460
|
413
|
370
|
327
|
340
|
358
|
339
|
283
|
321
|
361
|
317
|
757
|
1,232
|
881
|
870
|
862
|
903
|
1,006
|
977
|
989
|
966
|
1,035
|
1,082
|
977
|
1,025
|
1,004
|
1,033
|
484
|
539
|
573
|
609
|
521
|
482
|
558
|
572
|
584
|
550
|
|
営業利益
|
183
|
176
|
253
|
213
|
258
|
276
|
317
|
229
|
282
|
287
|
286
|
275
|
247
|
318
|
223
|
283
|
309
|
323
|
351
|
215
|
287
|
338
|
258
|
184
|
283
|
398
|
433
|
260
|
359
|
388
|
485
|
294
|
353
|
342
|
469
|
315
|
391
|
140
|
123
|
108
|
46
|
231
|
167
|
99
|
363
|
138
|
455
|
157
|
374
|
462
|
-17,112
|
337
|
-6,316
|
475
|
331
|
361
|
378
|
490
|
494
|
347
|
408
|
457
|
529
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.0
|
13.7
|
15.6
|
16.8
|
18.8
|
|
経常(税引前)利益
|
150
|
133
|
177
|
149
|
192
|
215
|
187
|
149
|
224
|
232
|
232
|
228
|
136
|
280
|
179
|
242
|
266
|
231
|
311
|
176
|
403
|
281
|
175
|
90
|
189
|
294
|
333
|
223
|
272
|
122
|
419
|
225
|
276
|
204
|
400
|
188
|
199
|
209
|
-183
|
-11
|
32
|
143
|
102
|
-468
|
639
|
202
|
416
|
175
|
357
|
345
|
-17,209
|
189
|
-6,522
|
335
|
82
|
130
|
322
|
388
|
488
|
230
|
139
|
375
|
431
|
|
経常(税引前)利益率(%)
|
12.0
|
9.7
|
12.7
|
10.8
|
13.4
|
15.1
|
12.5
|
10.3
|
15.4
|
16.2
|
15.5
|
15.5
|
9.0
|
18.7
|
11.4
|
15.9
|
16.7
|
14.4
|
18.4
|
11.3
|
25.4
|
17.8
|
9.4
|
4.1
|
8.2
|
12.7
|
13.6
|
9.9
|
11.6
|
5.6
|
18.0
|
10.9
|
13.1
|
9.8
|
18.5
|
9.1
|
9.4
|
7.4
|
-5.5
|
-0.4
|
1.1
|
4.5
|
3.1
|
-14.5
|
18.4
|
5.8
|
11.3
|
5.0
|
9.6
|
9.6
|
-463.4
|
5.4
|
-174.1
|
13.5
|
3.3
|
5.3
|
12.9
|
15.1
|
18.8
|
9.1
|
5.3
|
13.8
|
15.3
|
|
法人税等合計
|
55
|
48
|
54
|
52
|
61
|
65
|
59
|
50
|
65
|
79
|
78
|
75
|
40
|
97
|
95
|
80
|
80
|
72
|
101
|
57
|
156
|
100
|
64
|
31
|
66
|
103
|
117
|
79
|
132
|
51
|
-581
|
34
|
51
|
37
|
86
|
32
|
40
|
48
|
-19
|
-30
|
4
|
121
|
2
|
-97
|
302
|
41
|
125
|
54
|
77
|
91
|
154
|
48
|
72
|
74
|
18
|
26
|
89
|
108
|
147
|
81
|
10
|
87
|
86
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.1
|
35.2
|
7.2
|
23.2
|
20.0
|
|
純利益
|
93
|
110
|
112
|
93
|
125
|
140
|
122
|
90
|
153
|
92
|
144
|
149
|
109
|
179
|
80
|
161
|
185
|
157
|
202
|
115
|
244
|
179
|
110
|
59
|
124
|
191
|
216
|
144
|
140
|
71
|
997
|
190
|
218
|
163
|
310
|
149
|
155
|
156
|
-156
|
18
|
21
|
22
|
104
|
-370
|
342
|
161
|
291
|
121
|
280
|
254
|
-17,363
|
141
|
-6,594
|
-447
|
253
|
725
|
244
|
225
|
282
|
78
|
-469
|
265
|
512
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.9
|
3.1
|
-17.9
|
9.8
|
18.2
|
|
一株あたり利益
|
0.25
|
0.33
|
0.35
|
0.31
|
0.41
|
0.45
|
0.39
|
0.3
|
0.51
|
0.3
|
0.47
|
0.5
|
0.36
|
0.6
|
0.25
|
0.54
|
0.63
|
0.53
|
0.69
|
0.39
|
0.85
|
0.62
|
0.35
|
0.17
|
0.37
|
0.57
|
0.63
|
0.42
|
0.4
|
0.18
|
3
|
0.55
|
0.64
|
0.47
|
0.91
|
0.46
|
0.48
|
0.3
|
-0.51
|
0.02
|
0.03
|
0.03
|
0.17
|
-0.6
|
0.55
|
0.26
|
0.48
|
0.2
|
0.46
|
0.41
|
-28.74
|
0.24
|
-11.14
|
-0.76
|
0.4
|
1.26
|
0.44
|
0.41
|
0.53
|
0.15
|
-0.9
|
0.51
|
0.97
|
|
希薄化後一株あたり利益
|
0.25
|
0.33
|
0.35
|
0.3
|
0.4
|
0.44
|
0.39
|
0.29
|
0.5
|
0.29
|
0.46
|
0.49
|
0.36
|
0.59
|
0.25
|
0.53
|
0.62
|
0.52
|
0.68
|
0.39
|
0.84
|
0.62
|
0.34
|
0.17
|
0.37
|
0.56
|
0.62
|
0.41
|
0.4
|
0.18
|
2.94
|
0.54
|
0.64
|
0.47
|
0.9
|
0.45
|
0.47
|
0.29
|
-0.49
|
0.02
|
0.03
|
0.03
|
0.16
|
-0.6
|
0.55
|
0.26
|
0.47
|
0.2
|
0.45
|
0.41
|
-28.74
|
0.24
|
-11.14
|
-0.76
|
0.4
|
1.25
|
0.44
|
0.41
|
0.53
|
0.15
|
-0.9
|
0.5
|
0.97
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
123.7
|
|
一株あたり配当金
|
0.05
|
0.05
|
0.15
|
0.05
|
0.05
|
0.05
|
-
|
0.2
|
0.2
|
0.2
|
-
|
0.22
|
0.22
|
0.22
|
-
|
0.24
|
0.24
|
0.24
|
0.24
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
-
|
0.29
|
0.29
|
0.29
|
-
|
0.32
|
0.32
|
0.32
|
-
|
0.35
|
0.35
|
0.35
|
-
|
0.35
|
0.35
|
0.35
|
-
|
0.39
|
0.39
|
0.39
|
-
|
0.47
|
0.47
|
0.47
|
-
|
0.52
|
0.52
|
0.52
|
-
|
0.36
|
0.36
|
0.36
|
-
|
0.4
|
0.4
|
0.4
|
1.2
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
940
|
803
|
889
|
936
|
997
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.2
|
31.7
|
34.0
|
34.4
|
35.5
|