|
(単位:千ドル)
|
1Q12
|
2Q12
|
3Q12
|
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
|
2Q25
|
3Q25
|
|
売上高
|
88,594
|
87,870
|
84,160
|
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
|
181,241
|
183,277
|
187,050
|
246,543
|
241,192
|
219,218
|
251,120
|
236,526
|
208,496
|
255,879
|
247,029
|
226,205
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
70,667
|
69,120
|
68,481
|
74,792
|
67,964
|
70,191
|
-
|
77,513
|
70,029
|
68,147
|
-
|
79,540
|
70,759
|
70,183
|
-
|
80,761
|
74,781
|
73,666
|
-
|
103,158
|
94,218
|
91,439
|
-
|
107,732
|
101,280
|
99,213
|
-
|
121,343
|
119,552
|
107,118
|
-
|
118,539
|
112,049
|
98,928
|
-
|
112,196
|
115,004
|
114,688
|
142,267
|
145,990
|
153,110
|
199,794
|
194,818
|
182,947
|
199,129
|
182,640
|
166,248
|
191,224
|
186,807
|
177,781
|
|
売上総利益
|
17,927
|
18,750
|
15,679
|
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
|
38,974
|
37,287
|
33,940
|
46,749
|
46,374
|
36,271
|
51,991
|
53,886
|
42,248
|
64,655
|
60,222
|
48,424
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
7,857
|
7,844
|
7,163
|
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
|
16,856
|
17,679
|
19,681
|
18,885
|
19,838
|
21,004
|
19,504
|
20,895
|
23,774
|
24,864
|
26,477
|
27,361
|
|
営業利益
|
10,070
|
10,906
|
8,516
|
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
|
22,118
|
19,608
|
14,259
|
27,864
|
26,536
|
15,267
|
32,487
|
32,991
|
18,474
|
39,791
|
33,745
|
21,063
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
10,135
|
10,934
|
8,542
|
7,110
|
11,775
|
544
|
-
|
8,246
|
8,265
|
5,392
|
-
|
9,635
|
9,833
|
4,960
|
-
|
10,865
|
9,493
|
1,857
|
-
|
12,366
|
11,542
|
5,362
|
-
|
9,483
|
8,471
|
3,844
|
-
|
12,542
|
10,098
|
5,598
|
-
|
13,315
|
12,537
|
6,323
|
-
|
16,035
|
16,564
|
10,585
|
22,001
|
19,463
|
14,074
|
26,172
|
24,707
|
14,186
|
31,676
|
31,985
|
18,159
|
38,687
|
32,991
|
20,283
|
|
経常(税引前)利益率(%)
|
11.44
|
12.44
|
10.15
|
7.89
|
13.51
|
0.64
|
-
|
8.7
|
9.54
|
6.6
|
-
|
9.83
|
11.06
|
5.92
|
-
|
10.7
|
10.04
|
2.1
|
-
|
9.41
|
9.52
|
4.77
|
-
|
7.09
|
6.76
|
3.26
|
-
|
8.37
|
6.95
|
4.37
|
-
|
9.04
|
8.95
|
5.25
|
-
|
11.2
|
11.21
|
7.41
|
12.14
|
10.62
|
7.52
|
10.62
|
10.24
|
6.47
|
12.61
|
13.52
|
8.71
|
15.12
|
13.36
|
8.97
|
|
法人税等合計
|
3,782
|
4,217
|
3,257
|
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
|
-
|
3,419
|
2,689
|
1,468
|
-
|
3,508
|
3,287
|
1,776
|
-
|
4,247
|
4,374
|
2,664
|
5,373
|
5,330
|
3,870
|
6,477
|
6,707
|
3,453
|
8,246
|
8,769
|
3,274
|
9,808
|
8,873
|
5,262
|
|
実効税率(%)
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
6,727
|
6,901
|
5,552
|
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
|
16,628
|
14,133
|
10,204
|
19,695
|
18,000
|
10,733
|
23,430
|
23,216
|
14,885
|
28,879
|
24,118
|
15,021
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.65
|
0.67
|
0.54
|
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
|
0.79
|
0.67
|
0.49
|
0.94
|
0.86
|
0.52
|
1.12
|
1.11
|
0.72
|
1.39
|
1.16
|
0.72
|
|
希薄化後一株あたり利益
|
0.65
|
0.67
|
0.53
|
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
|
0.79
|
0.67
|
0.48
|
0.94
|
0.86
|
0.51
|
1.12
|
1.1
|
0.71
|
1.38
|
1.16
|
0.72
|
|
一株あたり配当金
|
-
|
0.32
|
-
|
-
|
0.34
|
-
|
-
|
0
|
0.36
|
0
|
-
|
0
|
0.38
|
0
|
-
|
0
|
0.4
|
0
|
-
|
0
|
0.42
|
0
|
-
|
0
|
0.44
|
0
|
-
|
0
|
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
|
0.15
|
0.16
|
0.16
|
0.16
|
0.18
|
0.18
|
|
EBITDA
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
EBITDAマージン(%)
|
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|