|
(単位:千ドル)
|
2Q11
|
3Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q16
|
2Q16
|
3Q16
|
4Q17
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q26
|
|
売上高
|
54,770
|
53,041
|
55,274
|
57,031
|
48,825
|
43,237
|
51,060
|
55,788
|
49,369
|
49,050
|
56,809
|
61,050
|
55,011
|
54,803
|
54,386
|
54,016
|
48,036
|
44,289
|
51,028
|
50,809
|
45,232
|
49,865
|
81,353
|
89,335
|
88,001
|
84,150
|
97,318
|
136,168
|
135,837
|
138,722
|
146,851
|
143,842
|
138,045
|
125,927
|
129,483
|
119,294
|
122,645
|
151,618
|
204,844
|
223,413
|
223,241
|
-
|
240,547
|
241,668
|
207,205
|
-
|
213,200
|
227,600
|
201,400
|
-
|
212,000
|
219,900
|
194,500
|
-
|
195,500
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
-
|
|
売上原価
|
33,096
|
32,293
|
33,056
|
34,062
|
29,428
|
-
|
30,556
|
32,387
|
29,755
|
-
|
32,742
|
35,294
|
32,720
|
-
|
32,992
|
32,612
|
29,536
|
-
|
31,487
|
31,856
|
29,692
|
-
|
48,559
|
50,752
|
51,707
|
-
|
59,701
|
85,764
|
84,102
|
-
|
90,342
|
87,615
|
85,926
|
-
|
77,633
|
74,575
|
75,702
|
-
|
129,477
|
141,261
|
142,299
|
-
|
156,904
|
159,358
|
137,939
|
-
|
142,200
|
151,800
|
141,700
|
-
|
144,800
|
149,300
|
134,000
|
-
|
135,600
|
|
売上総利益
|
21,674
|
20,748
|
22,218
|
22,969
|
19,397
|
15,988
|
20,504
|
23,401
|
19,614
|
19,442
|
24,067
|
25,756
|
22,291
|
21,778
|
21,394
|
21,404
|
18,500
|
15,794
|
19,541
|
18,953
|
15,540
|
17,315
|
32,794
|
38,583
|
36,294
|
28,854
|
37,617
|
50,404
|
51,735
|
52,927
|
56,509
|
56,227
|
52,119
|
47,427
|
51,850
|
44,719
|
46,943
|
52,716
|
75,367
|
82,152
|
80,942
|
-
|
83,643
|
82,310
|
69,266
|
-
|
71,000
|
75,800
|
59,700
|
-
|
67,200
|
70,600
|
60,500
|
-
|
59,900
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
販売管理費
|
6,290
|
5,249
|
6,954
|
6,505
|
6,202
|
-
|
6,572
|
6,640
|
6,540
|
-
|
7,341
|
7,379
|
7,656
|
-
|
7,286
|
7,329
|
7,463
|
-
|
7,655
|
8,509
|
8,297
|
-
|
14,700
|
15,843
|
16,854
|
-
|
18,315
|
25,325
|
25,440
|
-
|
26,156
|
25,309
|
24,066
|
-
|
25,664
|
23,600
|
24,042
|
-
|
30,561
|
32,410
|
32,786
|
-
|
33,776
|
32,534
|
31,749
|
-
|
38,100
|
38,000
|
37,700
|
-
|
39,000
|
36,700
|
30,400
|
-
|
34,600
|
|
営業利益
|
15,384
|
15,499
|
15,264
|
16,464
|
13,195
|
9,486
|
13,932
|
16,761
|
13,074
|
12,403
|
16,726
|
18,377
|
14,635
|
14,333
|
14,108
|
14,075
|
11,037
|
7,671
|
11,886
|
10,444
|
7,243
|
4,886
|
15,784
|
20,701
|
17,402
|
7,604
|
17,253
|
17,003
|
19,246
|
22,052
|
25,832
|
26,373
|
19,138
|
18,772
|
-10,033
|
16,702
|
18,343
|
10,400
|
34,608
|
42,062
|
40,749
|
-
|
42,887
|
42,977
|
30,743
|
-
|
24,800
|
29,500
|
13,800
|
-
|
20,300
|
26,000
|
22,200
|
-
|
17,000
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
経常(税引前)利益
|
15,571
|
16,982
|
15,741
|
16,863
|
13,593
|
9,656
|
14,154
|
17,516
|
12,794
|
12,707
|
16,947
|
18,424
|
15,001
|
15,370
|
15,358
|
13,974
|
12,543
|
7,356
|
12,196
|
10,594
|
7,557
|
4,555
|
15,139
|
10,904
|
15,978
|
-
|
15,893
|
9,220
|
14,250
|
17,032
|
21,059
|
21,925
|
15,462
|
16,861
|
-13,015
|
13,544
|
16,362
|
7,156
|
29,394
|
37,269
|
37,248
|
-
|
39,252
|
38,756
|
26,667
|
-
|
18,000
|
21,800
|
5,000
|
-
|
12,000
|
17,600
|
13,300
|
-
|
9,500
|
|
経常(税引前)利益率(%)
|
28.43
|
32.02
|
28.48
|
29.57
|
27.84
|
22.33
|
27.72
|
31.4
|
25.92
|
25.91
|
29.83
|
30.18
|
27.27
|
28.05
|
28.24
|
25.87
|
26.11
|
16.61
|
23.9
|
20.85
|
16.71
|
9.13
|
18.61
|
12.21
|
18.16
|
-
|
16.33
|
6.77
|
10.49
|
12.28
|
14.34
|
15.24
|
11.2
|
13.39
|
-10.05
|
11.35
|
13.34
|
4.72
|
14.35
|
16.68
|
16.69
|
-
|
16.32
|
16.04
|
12.87
|
-
|
8.44
|
9.58
|
2.48
|
-
|
5.66
|
8.0
|
6.84
|
-
|
4.86
|
|
法人税等合計
|
5,134
|
5,588
|
5,118
|
5,616
|
4,758
|
-
|
4,579
|
5,726
|
4,519
|
-
|
5,562
|
6,238
|
5,124
|
-
|
4,981
|
4,726
|
4,133
|
-
|
3,988
|
3,604
|
2,568
|
-
|
4,928
|
3,620
|
4,683
|
-
|
3,982
|
2,424
|
2,651
|
-
|
4,655
|
4,660
|
2,671
|
-
|
4,208
|
636
|
3,380
|
-
|
6,807
|
6,575
|
9,488
|
-
|
8,774
|
8,720
|
6,289
|
-
|
4,100
|
5,000
|
1,500
|
-
|
2,800
|
4,000
|
1,900
|
-
|
2,200
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
純利益
|
10,437
|
11,394
|
10,623
|
11,247
|
8,835
|
6,693
|
9,575
|
11,790
|
8,275
|
8,343
|
11,385
|
12,186
|
9,877
|
10,327
|
10,377
|
9,248
|
8,410
|
5,103
|
8,208
|
6,990
|
4,989
|
3,118
|
10,211
|
7,284
|
11,295
|
2,768
|
11,911
|
6,796
|
11,599
|
16,424
|
16,404
|
17,265
|
12,791
|
13,809
|
-17,223
|
12,908
|
12,982
|
5,551
|
22,587
|
30,694
|
27,760
|
-
|
30,478
|
30,036
|
20,378
|
-
|
13,900
|
16,800
|
3,500
|
-
|
9,200
|
13,600
|
11,400
|
-
|
7,300
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
一株あたり利益
|
0.41
|
0.44
|
0.41
|
0.43
|
0.34
|
0.26
|
0.37
|
0.45
|
0.32
|
0.32
|
0.43
|
0.46
|
0.37
|
0.39
|
0.39
|
0.35
|
0.32
|
0.19
|
0.31
|
0.26
|
0.19
|
0.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.94
|
0.92
|
0.63
|
-
|
0.43
|
0.51
|
0.11
|
-
|
0.28
|
0.41
|
0.34
|
-
|
0.22
|
|
希薄化後一株あたり利益
|
0.41
|
0.44
|
0.41
|
0.43
|
0.34
|
0.26
|
0.37
|
0.45
|
0.32
|
0.32
|
0.43
|
0.46
|
0.37
|
0.39
|
0.39
|
0.35
|
0.32
|
0.19
|
0.31
|
0.26
|
0.19
|
0.12
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.94
|
0.92
|
0.63
|
-
|
0.42
|
0.51
|
0.11
|
-
|
0.28
|
0.41
|
0.34
|
-
|
0.22
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.09
|
0.09
|
0.21
|
0.09
|
0.09
|
0.09
|
0.18
|
0.09
|
0.09
|
0.09
|
0.18
|
0.09
|
1.09
|
0.09
|
0.18
|
0.09
|
0.09
|
0.09
|
0.18
|
0.09
|
0.09
|
0.09
|
0.11
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
0.09
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|