IES Holdings, Inc.【IESC】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 3Q11 4Q11 1Q12 2Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 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
売上高 123,189 126,444 115,293 112,808 123,381 127,264 121,995 121 123 120,079 120,266 136,192 135,858 133,752 144,082 159,687 150,766 159,981 179,599 205,647 192,178 203,662 208,323 206,581 198,300 205,677 232,576 240,275 243,842 256,914 282,633 293,607 276,043 291,277 293,125 330,411 314,838 331,961 405,871 483,823 480,509 501,593 567,301 617,405 574,874 568,881 584,451 649,021 634,444 705,733 768,415 775,766 749,547 833,960 890,158 897,803 870,958
売上成長率(%) - - - - - - 18.1 18.2 15.8 15.7 16.2
売上原価 113,651 116,488 104,384 100,222 - 109,284 105,999 105 106 101,963 100,240 113,526 113,541 112,044 119,030 129,259 123,133 132,169 145,602 168,108 156,996 171,848 172,925 168,477 165,236 171,837 190,039 199,754 202,241 213,679 236,236 242,737 225,828 240,013 234,805 262,251 256,159 267,087 333,042 392,207 400,782 443,086 484,501 519,509 479,436 467,955 476,842 508,455 490,640 534,120 573,634 589,374 571,520 625,091 650,561 664,799 650,943
売上総利益 9,538 9,956 10,909 12,586 16,814 17,980 15,996 15 17 18,116 20,026 22,666 22,318 21,708 25,052 30,427 27,633 27,812 33,997 37,538 35,182 31,814 35,398 38,104 33,064 33,840 42,537 40,521 41,601 43,235 46,397 50,870 50,215 51,264 58,320 68,160 58,679 64,874 72,829 91,616 79,727 58,507 82,800 97,896 95,438 100,926 107,609 140,566 143,804 171,613 194,781 186,392 178,027 208,869 239,597 233,004 220,015
売上総利益率(%) 23.8 25.0 26.9 26.0 25.3
販売管理費 17,412 20,599 13,375 15,221 - 14,922 16,606 16 18 17,572 19,172 19,110 19,716 19,409 20,546 22,763 22,511 24,267 25,716 28,064 28,194 30,120 30,771 31,285 30,089 29,647 32,372 31,812 32,086 35,070 36,333 37,086 37,872 42,036 44,261 46,742 42,786 47,655 50,342 61,468 59,402 63,430 67,090 72,792 67,768 69,349 74,300 87,208 85,850 95,272 104,694 110,868 103,039 116,044 127,334 128,561 121,815
営業利益 -9,677 -14,109 -3,083 -2,812 - 3,077 -589 -1 -2 585 876 3,566 2,614 2,298 4,553 7,638 5,121 2,504 8,181 9,155 6,995 1,617 4,715 7,015 2,989 4,142 10,089 8,734 9,484 8,216 10,235 13,915 12,379 9,229 14,062 14,413 15,903 17,128 22,450 30,102 20,261 -4,924 15,637 25,034 40,661 31,610 34,319 53,186 57,990 77,714 90,176 74,996 74,619 92,695 111,902 104,313 97,733
営業利益率 (%) - 10.0 11.1 12.6 11.6 11.2
経常(税引前)利益 -10,256 -14,627 -3,555 -3,349 - 748 -887 -1 -2 264 490 3,217 2,299 2,158 4,301 7,340 4,857 2,204 7,899 8,802 6,553 1,233 4,354 6,665 2,646 3,712 9,687 8,303 8,890 7,793 9,848 13,610 11,999 8,641 14,025 14,629 15,849 16,954 22,289 29,815 19,060 -5,343 14,674 24,610 38,782 32,329 34,117 53,320 58,986 76,172 89,211 80,297 77,664 98,682 108,751 108,788 115,948
経常(税引前)利益率(%) -8.3 -11.6 -3.1 -3.0 - 0.6 -0.7 -0.5 -0.9 0.2 0.4 2.4 1.7 1.6 3.0 4.6 3.2 1.4 4.4 4.3 3.4 0.6 2.1 3.2 1.3 1.8 4.2 3.5 3.6 3.0 3.5 4.6 4.3 3.0 4.8 4.4 5.0 5.1 5.5 6.2 4.0 -1.1 2.6 4.0 6.7 5.7 5.8 8.2 9.3 10.8 11.6 10.4 10.4 11.8 12.2 12.1 13.3
法人税等合計 -91 11 168 82 - 115 53 0 0 -1 44 422 283 304 339 -247 -942 10 -2,937 -93,247 2,629 682 -1,519 3,419 32,159 1,425 1,038 3,529 1,907 2,336 -1,207 3,627 3,469 2,428 1,695 1,148 3,639 3,611 2,640 6,341 3,981 -1,293 3,609 6,518 10,028 8,157 8,263 12,313 15,398 19,372 22,572 14,823 19,983 26,090 29,464 21,268 28,406
実効税率(%) - 25.7 26.4 27.1 19.5 24.5
純利益 -10,165 -14,638 -3,723 -3,431 -1,474 510 -1,101 -2 -2 124 397 2,673 2,130 1,810 3,957 7,479 5,799 2,194 10,836 102,049 3,924 551 5,873 3,246 -29,513 2,287 8,649 4,774 6,983 5,489 11,055 9,983 8,530 6,231 12,330 14,606 12,210 13,343 19,649 23,474 15,079 -4,050 11,065 18,092 28,754 24,172 25,854 41,007 43,588 56,800 66,639 65,474 57,681 72,592 79,287 102,282 91,768
純利益率(%) 7.7 8.7 8.9 11.4 10.5
一株あたり利益 -0.7 -1.01 -0.26 -0.23 -0.1 0.03 -0.07 -0.08 -0.12 0.1 0.02 0.14 0.1 0.08 0.19 0.35 0.27 0.1 0.5 4.75 0.18 0.02 0.27 0.15 -1.39 0.11 0.4 0.22 0.32 0.26 0.52 0.47 0.4 0.3 0.58 0.69 0.58 0.59 0.93 1.08 0.7 -0.3 0.33 0.72 1.15 0.93 0.82 1.67 1.89 2.32 2.71 3.1 2.76 3.54 3.86 5.06 4.58
希薄化後一株あたり利益 -0.7 -1.01 -0.26 -0.23 -0.1 0.03 -0.07 -0.08 -0.12 0.1 0.02 0.14 0.1 0.08 0.19 0.35 0.27 0.1 0.5 4.74 0.18 0.02 0.27 0.14 -1.39 0.11 0.4 0.22 0.32 0.26 0.52 0.46 0.39 0.29 0.58 0.68 0.58 0.58 0.92 1.07 0.69 -0.3 0.33 0.73 1.14 0.92 0.81 1.66 1.87 2.29 2.67 3.05 2.72 3.5 3.81 4.99 4.51
EBITDA - - - 85,706 104,643 123,566 116,555 110,407
EBITDAマージン(%) - - - 11.4 12.5 13.9 13.0 12.7