|
(単位:千ドル)
|
2Q10
|
3Q10
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
|
売上高
|
192,954
|
195,114
|
208,390
|
211,507
|
218,929
|
-
|
260,607
|
267,108
|
272,681
|
-
|
273,904
|
273,604
|
298,549
|
-
|
312,165
|
319,295
|
320,099
|
-
|
355,246
|
355,356
|
360,165
|
-
|
384,807
|
386,556
|
392,734
|
-
|
404,490
|
470,876
|
491,355
|
-
|
501,810
|
503,732
|
506,871
|
496,408
|
476,111
|
462,101
|
455,606
|
446,960
|
449,150
|
452,029
|
435,947
|
-
|
407,751
|
398,171
|
415,590
|
426,811
|
424,857
|
414,488
|
417,230
|
418,931
|
411,388
|
423,433
|
426,288
|
428,149
|
447,662
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
165,240
|
168,384
|
179,985
|
181,742
|
188,041
|
-
|
227,496
|
230,206
|
234,281
|
-
|
235,191
|
234,602
|
255,964
|
-
|
267,371
|
275,815
|
315,757
|
-
|
303,936
|
304,217
|
308,645
|
-
|
330,044
|
332,211
|
336,340
|
-
|
345,570
|
407,322
|
426,924
|
-
|
469,904
|
437,618
|
439,203
|
-
|
427,265
|
400,485
|
398,404
|
-
|
387,156
|
387,517
|
365,443
|
-
|
336,619
|
336,411
|
364,822
|
373,262
|
379,370
|
376,894
|
360,978
|
367,728
|
377,554
|
358,911
|
384,742
|
364,730
|
379,691
|
|
販売管理費
|
13,150
|
14,488
|
16,780
|
15,511
|
14,344
|
-
|
20,982
|
18,524
|
20,789
|
-
|
20,790
|
19,363
|
22,576
|
-
|
22,046
|
22,240
|
39,375
|
-
|
26,763
|
25,124
|
23,445
|
-
|
25,346
|
25,664
|
27,182
|
-
|
28,210
|
31,991
|
32,940
|
-
|
33,777
|
34,118
|
36,713
|
-
|
41,101
|
38,609
|
33,479
|
-
|
30,017
|
41,465
|
37,337
|
-
|
39,987
|
50,051
|
38,780
|
35,736
|
29,281
|
35,803
|
40,047
|
41,429
|
39,047
|
46,911
|
44,437
|
46,888
|
44,966
|
|
経常(税引前)利益
|
14,181
|
13,424
|
12,339
|
14,717
|
15,189
|
15,567
|
13,782
|
18,283
|
18,573
|
19,625
|
18,957
|
19,858
|
21,193
|
6,481
|
23,129
|
22,043
|
-35,083
|
21,619
|
25,054
|
26,257
|
26,741
|
11,712
|
29,604
|
29,683
|
30,571
|
30,529
|
32,279
|
33,078
|
32,930
|
34,678
|
-1,395
|
33,316
|
32,982
|
35,007
|
11,892
|
23,617
|
23,716
|
25,871
|
26,782
|
30,412
|
37,132
|
-
|
32,952
|
15,063
|
12,121
|
15,781
|
8,250
|
993
|
17,556
|
11,410
|
-6,951
|
21,314
|
-1,986
|
18,808
|
23,894
|
|
経常(税引前)利益率(%)
|
7.35
|
6.88
|
5.92
|
6.96
|
6.94
|
-
|
5.29
|
6.84
|
6.81
|
-
|
6.92
|
7.26
|
7.1
|
-
|
7.41
|
6.9
|
-10.96
|
-
|
7.05
|
7.39
|
7.42
|
-
|
7.69
|
7.68
|
7.78
|
-
|
7.98
|
7.02
|
6.7
|
-
|
-0.28
|
6.61
|
6.51
|
7.05
|
2.5
|
5.11
|
5.21
|
5.79
|
5.96
|
6.73
|
8.52
|
-
|
8.08
|
3.78
|
2.92
|
3.7
|
1.94
|
0.24
|
4.21
|
2.72
|
-1.69
|
5.03
|
-0.47
|
4.39
|
5.34
|
|
法人税等合計
|
5,460
|
4,255
|
4,572
|
4,889
|
5,193
|
-
|
5,204
|
6,963
|
7,056
|
-
|
4,003
|
6,925
|
7,403
|
-
|
8,490
|
8,122
|
-12,901
|
-
|
9,538
|
9,969
|
9,655
|
-
|
10,978
|
10,923
|
10,860
|
-
|
10,262
|
10,527
|
9,458
|
-
|
-1,500
|
7,502
|
6,896
|
-
|
2,736
|
5,431
|
5,372
|
-
|
6,592
|
7,311
|
9,488
|
-
|
8,299
|
5,498
|
2,581
|
4,452
|
1,430
|
671
|
4,872
|
2,812
|
-1,457
|
6,005
|
-198
|
4,778
|
6,666
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
8,721
|
9,169
|
7,767
|
9,828
|
9,996
|
10,565
|
8,578
|
11,320
|
11,517
|
12,798
|
14,954
|
12,933
|
13,790
|
5,452
|
14,639
|
13,921
|
-22,182
|
15,472
|
15,516
|
16,288
|
17,086
|
9,134
|
18,626
|
18,760
|
19,711
|
20,299
|
22,017
|
22,551
|
23,472
|
20,186
|
72
|
25,814
|
26,086
|
31,552
|
9,156
|
18,186
|
18,344
|
18,895
|
20,190
|
23,101
|
27,644
|
-
|
24,653
|
9,565
|
9,540
|
11,329
|
6,820
|
322
|
12,684
|
8,598
|
-5,494
|
15,309
|
-1,788
|
14,030
|
17,228
|
|
純利益率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.2
|
0.21
|
0.12
|
0.15
|
0.15
|
0.16
|
0.13
|
0.17
|
0.17
|
0.19
|
0.22
|
0.19
|
0.2
|
0.08
|
0.21
|
0.2
|
-0.31
|
0.22
|
0.22
|
0.23
|
0.24
|
0.13
|
0.26
|
0.26
|
0.27
|
0.28
|
0.3
|
0.31
|
0.32
|
0.27
|
0
|
0.35
|
0.35
|
0.43
|
0.12
|
0.24
|
0.25
|
0.25
|
0.27
|
0.31
|
0.37
|
-
|
0.33
|
0.13
|
0.13
|
0.15
|
0.09
|
0
|
0.17
|
0.12
|
-0.07
|
0.21
|
-0.02
|
0.19
|
0.23
|
|
希薄化後一株あたり利益
|
0.2
|
0.21
|
0.12
|
0.15
|
0.15
|
0.16
|
0.13
|
0.17
|
0.17
|
0.19
|
0.22
|
0.19
|
0.2
|
0.08
|
0.21
|
0.2
|
-0.31
|
0.22
|
0.22
|
0.23
|
0.24
|
0.13
|
0.26
|
0.26
|
0.27
|
0.28
|
0.3
|
0.3
|
0.31
|
0.27
|
0
|
0.35
|
0.35
|
0.42
|
0.12
|
0.24
|
0.25
|
0.25
|
0.27
|
0.31
|
0.37
|
-
|
0.33
|
0.13
|
0.13
|
0.15
|
0.09
|
0
|
0.17
|
0.12
|
-0.07
|
0.21
|
-0.02
|
0.19
|
0.23
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.22
|
0.23
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.16
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
-
|
0.17
|
0.17
|
0.17
|
0.18
|
0.18
|
0.18
|
0.18
|
-
|
0.18
|
0.18
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.19
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
0.21
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|