Hawkins, Inc.【HWKN】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 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 1Q26 2Q26 3Q26
売上高 88,594 87,870 84,160 83,210 90,099 87,160 85,527 87,601 94,744 86,599 81,697 85,223 98,036 88,881 83,825 93,281 101,496 94,592 88,375 129,513 131,374 121,250 112,351 118,618 133,731 125,395 118,053 126,990 149,800 145,324 128,151 133,051 147,336 140,043 120,406 132,413 143,172 147,801 142,927 162,971 181,241 183,277 187,050 222,973 246,543 241,192 219,218 228,145 251,120 236,526 208,496 223,020 255,879 247,029 226,205 245,318 293,272 280,434 244,080
売上成長率(%) - - - - 8.5 10 14.6 13.5 7.9
売上原価 70,667 69,120 68,481 69,698 74,792 67,964 70,191 73,294 77,513 70,029 68,147 70,974 79,540 70,759 70,183 77,750 80,761 74,781 73,666 104,511 103,158 94,218 91,439 96,705 107,732 101,280 99,213 109,184 121,343 119,552 107,118 112,377 118,539 112,049 98,928 109,765 112,196 115,004 114,688 131,221 142,267 145,990 153,110 186,654 199,794 194,818 182,947 192,420 199,129 182,640 166,248 177,509 191,224 186,807 177,781 193,081 220,910 212,791 193,267
売上総利益 17,927 18,750 15,679 13,512 15,307 19,196 8,126 14,307 17,231 16,570 13,550 14,249 18,496 18,122 13,642 15,531 20,735 19,811 14,709 25,002 28,216 27,032 20,912 21,913 25,999 24,115 18,840 17,806 28,457 25,772 21,033 20,674 28,797 27,994 21,478 22,648 30,976 32,797 28,239 31,750 38,974 37,287 33,940 36,319 46,749 46,374 36,271 35,725 51,991 53,886 42,248 45,511 64,655 60,222 48,424 52,237 72,362 67,643 50,813
売上総利益率(%) 21.4 21.3 24.7 24.1 20.8
販売管理費 7,857 7,844 7,163 7,895 8,227 7,455 7,617 8,307 8,970 8,293 8,167 8,080 8,875 8,271 8,697 9,532 9,891 10,303 12,825 16,067 15,126 14,871 14,916 14,468 15,766 14,828 14,139 14,670 14,979 14,941 14,312 14,886 14,836 14,817 14,702 14,891 15,038 16,221 17,750 18,875 16,856 17,679 19,681 21,110 18,885 19,838 21,004 17,242 19,504 20,895 23,774 25,427 24,864 26,477 27,361 27,662 31,029 33,703 28,257
営業利益 10,070 10,906 8,516 5,617 7,080 11,741 509 6,000 8,261 8,277 5,383 6,169 9,621 9,851 4,945 5,999 10,844 9,508 1,884 8,935 13,090 12,161 5,996 7,445 10,233 9,287 4,701 -35,980 13,478 10,831 6,721 5,788 13,961 13,177 6,776 7,757 15,938 16,576 10,489 12,875 22,118 19,608 14,259 15,209 27,864 26,536 15,267 18,483 32,487 32,991 18,474 20,084 39,791 33,745 21,063 24,575 41,333 33,940 22,556
営業利益率 (%) 9.3 10.0 14.1 12.1 9.2
経常(税引前)利益 10,135 10,934 8,542 5,643 7,110 11,775 544 5,985 8,246 8,265 5,392 6,158 9,635 9,833 4,960 6,026 10,865 9,493 1,857 8,151 12,366 11,542 5,362 6,778 9,483 8,471 3,844 -36,874 12,542 10,098 5,598 5,292 13,315 12,537 6,323 6,781 16,035 16,564 10,585 12,667 22,001 19,463 14,074 - 26,172 24,707 14,186 - 31,676 31,985 18,159 - 38,687 32,991 20,283 - 39,006 30,829 19,581
経常(税引前)利益率(%) 11.4 12.4 10.1 6.8 7.9 13.5 0.6 6.8 8.7 9.5 6.6 7.2 9.8 11.1 5.9 6.5 10.7 10.0 2.1 6.3 9.4 9.5 4.8 5.7 7.1 6.8 3.3 -29.0 8.4 6.9 4.4 4.0 9.0 9.0 5.3 5.1 11.2 11.2 7.4 7.8 12.1 10.6 7.5 - 10.6 10.2 6.5 - 12.6 13.5 8.7 - 15.1 13.4 9.0 - 13.3 11.0 8.0
法人税等合計 3,782 4,217 3,257 2,371 2,745 4,545 -804 - 3,134 3,058 1,912 - 3,614 3,686 1,814 - 4,074 3,815 1,042 - 4,762 4,352 1,811 - 3,652 3,261 -13,299 487 3,419 2,689 1,468 1,521 3,508 3,287 1,776 2,018 4,247 4,374 2,664 3,586 5,373 5,330 3,870 3,864 6,477 6,707 3,453 5,904 8,246 8,769 3,274 5,493 9,808 8,873 5,262 6,095 9,831 8,231 5,269
実効税率(%) - - - - - - - - 25.9 - 25.2 26.7 26.9
純利益 6,727 6,901 5,552 3,505 4,383 7,230 1,348 4,165 5,112 5,207 3,480 4,295 6,021 6,147 3,146 3,900 6,791 5,678 815 4,859 7,604 7,190 3,551 4,210 5,831 5,210 17,143 -37,361 9,123 7,409 4,130 3,771 9,807 9,250 4,547 4,763 11,788 12,190 7,921 9,081 16,628 14,133 10,204 10,577 19,695 18,000 10,733 11,613 23,430 23,216 14,885 13,832 28,879 24,118 15,021 16,327 29,175 22,598 14,312
純利益率(%) 6.6 6.7 9.9 8.1 5.9
一株あたり利益 0.65 0.67 0.54 0.33 0.42 0.69 0.13 0.4 0.49 0.49 0.33 0.41 0.57 0.58 0.3 0.37 0.64 0.54 0.08 0.46 0.72 0.68 0.34 0.4 0.55 0.49 1.62 -3.51 0.86 0.69 0.39 0.35 0.92 0.87 0.43 0.45 1.12 1.16 0.75 -1.08 0.79 0.67 0.49 0.51 0.94 0.86 0.52 0.56 1.12 1.11 0.72 0.66 1.39 1.16 0.72 0.78 1.41 1.09 0.69
希薄化後一株あたり利益 0.65 0.67 0.53 0.34 0.42 0.69 0.13 0.39 0.48 0.49 0.33 0.4 0.57 0.58 0.3 0.37 0.64 0.54 0.08 0.46 0.72 0.68 0.34 0.4 0.55 0.49 1.61 -3.5 0.85 0.69 0.39 0.35 0.92 0.87 0.43 0.45 1.11 1.15 0.75 -1.07 0.79 0.67 0.48 0.5 0.94 0.86 0.51 0.55 1.12 1.1 0.71 0.66 1.38 1.16 0.72 0.78 1.4 1.08 0.69
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 23.1 - - -
一株あたり配当金 - 0.32 0 0.32 - 0.34 0 0.34 0 0.36 0 0.36 0 0.38 0 0.38 0 0.4 0 0.4 0 0.42 0 0.42 0 0.44 0 0.44 0 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 0.23 -0.23 0.12 0.13 0.13 0.14 0.14 0.14 0.14 0.15 0.15 0.16 0.16 0.16 0.16 0.18 0.18 0.18 0.18 0.19 0.19
EBITDA 31,175 35,155 53,624 47,202 35,966
EBITDAマージン(%) 13.8 14.3 18.3 16.8 14.7