|
(単位:%)
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
1Q15
|
2Q15
|
3Q15
|
1Q16
|
2Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
861,393
|
957,018
|
922,791
|
775,395
|
870,356
|
947,413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
642,315
|
895,853
|
632,350
|
715,677
|
632,869
|
417,989
|
424,062
|
478,764
|
553,640
|
724,418
|
746,791
|
802,319
|
832,949
|
857,632
|
892,770
|
712,392
|
597,214
|
618,825
|
658,735
|
584,022
|
601,515
|
552,829
|
508,487
|
428,849
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-18.0
|
0.7
|
-10.7
|
-22.8
|
-26.6
|
|
売上原価
|
826,314
|
909,725
|
870,738
|
766,625
|
852,222
|
919,516
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
635,575
|
888,257
|
632,129
|
684,466
|
617,228
|
390,861
|
393,933
|
440,106
|
509,233
|
639,408
|
730,179
|
746,289
|
825,005
|
835,091
|
811,299
|
632,443
|
588,847
|
581,002
|
580,626
|
577,871
|
598,476
|
511,259
|
456,321
|
388,698
|
|
売上総利益
|
35,079
|
47,293
|
52,053
|
8,770
|
18,134
|
27,897
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
売上総利益率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
販売管理費
|
17,474
|
18,248
|
19,869
|
19,861
|
19,217
|
19,273
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20,646
|
21,648
|
18,542
|
20,627
|
21,638
|
20,518
|
19,934
|
22,842
|
23,518
|
23,383
|
26,022
|
18,216
|
31,845
|
33,325
|
35,340
|
32,840
|
31,769
|
33,950
|
26,710
|
25,616
|
42,912
|
27,605
|
29,335
|
22,861
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
682,320
|
935,233
|
674,715
|
730,600
|
687,197
|
437,357
|
438,267
|
513,559
|
522,293
|
693,385
|
791,466
|
794,516
|
889,489
|
900,112
|
871,596
|
696,124
|
642,103
|
636,536
|
602,683
|
624,933
|
663,775
|
581,192
|
474,618
|
439,343
|
|
営業利益
|
17,605
|
29,045
|
32,184
|
-11,091
|
-1,083
|
8,624
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-40,005
|
-39,380
|
-42,365
|
-14,922
|
-54,328
|
-19,368
|
-14,205
|
-34,795
|
31,347
|
31,033
|
-44,675
|
7,803
|
-56,540
|
-42,480
|
21,174
|
16,268
|
-44,889
|
-17,711
|
56,052
|
-40,911
|
-62,260
|
-28,363
|
33,869
|
-10,494
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7.0
|
-10.4
|
-5.1
|
6.7
|
-2.4
|
|
経常(税引前)利益
|
7,871
|
19,380
|
22,756
|
-20,697
|
-11,699
|
-1,610
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-52,331
|
-54,832
|
-52,058
|
-17,209
|
-62,596
|
-28,977
|
-24,359
|
-45,198
|
-292
|
11,166
|
-54,578
|
703
|
-62,924
|
-49,611
|
18,373
|
11,813
|
-49,716
|
-23,370
|
48,178
|
-46,390
|
-71,685
|
-41,667
|
-15,478
|
-14,987
|
|
経常(税引前)利益率(%)
|
0.9
|
2.0
|
2.5
|
-2.7
|
-1.3
|
-0.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8.1
|
-6.1
|
-8.2
|
-2.4
|
-9.9
|
-6.9
|
-5.7
|
-9.4
|
-0.1
|
1.5
|
-7.3
|
0.1
|
-7.6
|
-5.8
|
2.1
|
1.7
|
-8.3
|
-3.8
|
7.3
|
-7.9
|
-11.9
|
-7.5
|
-3.0
|
-3.5
|
|
法人税等合計
|
2,852
|
6,979
|
9,495
|
-8,001
|
-4,145
|
-604
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-14,460
|
-14,700
|
-12,500
|
19,514
|
-44,300
|
-11,500
|
7,300
|
-1,922
|
1,862
|
-4,800
|
7
|
4,745
|
3,400
|
-1,000
|
-7,800
|
-264
|
300
|
-300
|
-825
|
6,981
|
100
|
2,300
|
-25,638
|
-28,508
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-15.0
|
-0.1
|
-5.5
|
165.6
|
190.2
|
|
純利益
|
5,019
|
12,429
|
13,266
|
-12,692
|
-7,550
|
-1,002
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-37,871
|
-40,179
|
-35,491
|
-34,459
|
-10,347
|
-5,474
|
-30,733
|
-43,100
|
-1,979
|
16,117
|
-54,411
|
-3,873
|
-66,249
|
-48,320
|
26,292
|
11,978
|
-51,122
|
-24,038
|
48,637
|
-54,666
|
-72,641
|
-72,227
|
11,926
|
12,894
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-9.4
|
-12.1
|
-13.1
|
2.3
|
3.0
|
|
一株あたり利益
|
0.14
|
0.35
|
0.39
|
-0.39
|
-0.25
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.06
|
-1.13
|
-
|
-1.13
|
-
|
-
|
-
|
-
|
-
|
0.21
|
-
|
-
|
-1.2
|
-0.89
|
0.38
|
-
|
-0.81
|
-0.38
|
0.75
|
-
|
-1.14
|
-1.09
|
0.17
|
-
|
|
希薄化後一株あたり利益
|
0.14
|
0.32
|
0.35
|
-0.39
|
-0.25
|
-0.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1.06
|
-1.13
|
-
|
-1.13
|
-
|
-
|
-
|
-
|
-
|
0.2
|
-
|
-
|
-1.2
|
-0.89
|
0.35
|
-
|
-0.81
|
-0.38
|
0.69
|
-
|
-1.14
|
-1.09
|
0.17
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
0.04
|
0.04
|
0.04
|
0.08
|
0.08
|
0.08
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
0.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDA
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-19,465
|
-39,873
|
-803
|
58,837
|
13,025
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-3.3
|
-6.6
|
-0.1
|
11.6
|
3.0
|