|
(単位:%)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
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
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
328
|
350
|
344
|
389
|
388
|
425
|
446
|
496
|
495
|
536
|
537
|
609
|
611
|
578
|
499
|
576
|
464
|
512
|
550
|
604
|
532
|
586
|
589
|
676
|
594
|
670
|
682
|
756
|
674
|
756
|
806
|
892
|
847
|
909
|
920
|
1,046
|
973
|
1,098
|
1,128
|
1,277
|
1,099
|
852
|
1,077
|
1,329
|
1,292
|
1,464
|
1,403
|
1,550
|
1,487
|
1,522
|
1,557
|
1,655
|
1,696
|
1,755
|
1,743
|
1,928
|
1,890
|
2,009
|
2,038
|
2,414
|
2,253
|
2,440
|
2,505
|
2,866
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.2
|
19.2
|
21.4
|
22.9
|
18.8
|
|
売上原価
|
88
|
93
|
93
|
107
|
109
|
119
|
121
|
133
|
139
|
150
|
147
|
171
|
177
|
173
|
142
|
178
|
149
|
167
|
189
|
211
|
195
|
199
|
193
|
217
|
189
|
199
|
195
|
229
|
208
|
228
|
239
|
259
|
253
|
277
|
278
|
310
|
304
|
339
|
342
|
381
|
361
|
349
|
353
|
433
|
389
|
440
|
431
|
489
|
478
|
498
|
505
|
544
|
583
|
584
|
576
|
650
|
645
|
637
|
664
|
771
|
795
|
822
|
842
|
961
|
|
売上総利益
|
240
|
256
|
250
|
282
|
278
|
306
|
325
|
362
|
355
|
386
|
390
|
437
|
434
|
405
|
356
|
398
|
315
|
344
|
360
|
393
|
336
|
386
|
395
|
458
|
405
|
470
|
487
|
527
|
466
|
527
|
566
|
633
|
593
|
632
|
642
|
735
|
669
|
759
|
785
|
896
|
738
|
502
|
724
|
895
|
902
|
1,023
|
971
|
1,060
|
1,009
|
1,023
|
1,052
|
1,110
|
1,113
|
1,171
|
1,167
|
1,277
|
1,245
|
1,372
|
1,373
|
1,642
|
1,457
|
1,617
|
1,662
|
1,904
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68.0
|
64.7
|
66.3
|
66.4
|
66.4
|
|
研究開発費
|
28
|
28
|
26
|
32
|
31
|
32
|
35
|
41
|
38
|
40
|
49
|
41
|
41
|
41
|
43
|
41
|
43
|
40
|
47
|
47
|
44
|
49
|
51
|
52
|
53
|
54
|
62
|
69
|
73
|
84
|
83
|
87
|
95
|
95
|
107
|
119
|
144
|
120
|
135
|
156
|
147
|
143
|
155
|
149
|
159
|
162
|
165
|
183
|
210
|
207
|
217
|
244
|
244
|
244
|
249
|
260
|
284
|
280
|
286
|
294
|
316
|
313
|
329
|
352
|
|
販売管理費
|
82
|
88
|
91
|
95
|
99
|
106
|
111
|
122
|
124
|
120
|
129
|
148
|
141
|
145
|
139
|
147
|
215
|
161
|
154
|
160
|
162
|
163
|
154
|
160
|
172
|
170
|
168
|
193
|
201
|
185
|
204
|
219
|
221
|
259
|
221
|
283
|
273
|
279
|
284
|
341
|
308
|
279
|
298
|
330
|
326
|
350
|
363
|
427
|
391
|
418
|
436
|
494
|
480
|
464
|
452
|
567
|
491
|
525
|
510
|
612
|
563
|
561
|
573
|
687
|
|
営業費用
|
110
|
117
|
118
|
128
|
130
|
138
|
146
|
163
|
162
|
161
|
178
|
189
|
183
|
186
|
182
|
189
|
258
|
201
|
201
|
207
|
206
|
212
|
205
|
212
|
226
|
225
|
230
|
262
|
274
|
270
|
288
|
306
|
317
|
354
|
329
|
403
|
417
|
400
|
419
|
498
|
455
|
422
|
453
|
480
|
485
|
512
|
528
|
610
|
601
|
625
|
653
|
738
|
725
|
708
|
701
|
827
|
776
|
805
|
796
|
907
|
879
|
874
|
902
|
1,040
|
|
営業利益
|
129
|
139
|
132
|
153
|
148
|
168
|
178
|
199
|
193
|
225
|
211
|
248
|
251
|
218
|
174
|
208
|
56
|
143
|
159
|
186
|
130
|
173
|
189
|
245
|
179
|
245
|
256
|
264
|
191
|
257
|
278
|
327
|
276
|
277
|
313
|
332
|
252
|
359
|
365
|
397
|
283
|
80
|
270
|
415
|
416
|
511
|
442
|
450
|
408
|
397
|
398
|
372
|
387
|
463
|
465
|
450
|
469
|
567
|
577
|
734
|
578
|
743
|
759
|
864
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.4
|
25.7
|
30.5
|
30.3
|
30.2
|
|
経常(税引前)利益
|
133
|
144
|
137
|
157
|
153
|
172
|
180
|
203
|
197
|
229
|
215
|
251
|
255
|
222
|
178
|
214
|
60
|
142
|
161
|
184
|
134
|
178
|
193
|
251
|
184
|
253
|
266
|
276
|
200
|
267
|
289
|
339
|
289
|
295
|
335
|
358
|
279
|
391
|
399
|
431
|
308
|
107
|
355
|
436
|
448
|
526
|
461
|
454
|
402
|
406
|
402
|
394
|
421
|
499
|
522
|
515
|
538
|
654
|
671
|
809
|
668
|
832
|
855
|
955
|
|
経常(税引前)利益率(%)
|
40.7
|
41.1
|
39.8
|
40.4
|
39.6
|
40.5
|
40.5
|
40.9
|
39.8
|
42.7
|
40.1
|
41.3
|
41.8
|
38.5
|
35.7
|
37.2
|
13.0
|
27.8
|
29.3
|
30.6
|
25.3
|
30.4
|
32.8
|
37.2
|
31.0
|
37.8
|
39.1
|
36.5
|
29.7
|
35.4
|
35.9
|
38.0
|
34.2
|
32.5
|
36.4
|
34.3
|
28.7
|
35.7
|
35.4
|
33.8
|
28.0
|
12.6
|
33.0
|
32.8
|
34.7
|
35.9
|
32.9
|
29.3
|
27.0
|
26.7
|
25.9
|
23.8
|
24.9
|
28.4
|
29.9
|
26.8
|
28.5
|
32.6
|
32.9
|
33.6
|
29.7
|
34.1
|
34.1
|
33.3
|
|
法人税等合計
|
48
|
55
|
50
|
36
|
49
|
54
|
58
|
51
|
53
|
74
|
32
|
76
|
66
|
63
|
21
|
48
|
16
|
38
|
37
|
38
|
37
|
43
|
26
|
61
|
48
|
68
|
55
|
72
|
20
|
46
|
-9
|
378
|
2
|
41
|
43
|
67
|
-25
|
75
|
0
|
69
|
-9
|
37
|
38
|
72
|
13
|
3
|
73
|
71
|
33
|
93
|
78
|
58
|
61
|
73
|
102
|
-95
|
-9
|
123
|
100
|
121
|
-36
|
167
|
146
|
156
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.0
|
-5.3
|
20.2
|
17.1
|
16.3
|
|
純利益
|
85
|
88
|
86
|
121
|
104
|
117
|
122
|
151
|
143
|
154
|
183
|
174
|
188
|
159
|
156
|
166
|
44
|
104
|
123
|
146
|
97
|
134
|
167
|
190
|
136
|
184
|
211
|
204
|
179
|
221
|
297
|
-39
|
287
|
255
|
292
|
292
|
306
|
318
|
398
|
362
|
316
|
70
|
316
|
365
|
435
|
523
|
387
|
382
|
369
|
313
|
324
|
336
|
360
|
426
|
419
|
610
|
547
|
531
|
570
|
688
|
703
|
664
|
709
|
799
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28.5
|
31.2
|
27.2
|
28.3
|
27.9
|
|
一株あたり利益
|
2.2
|
2.26
|
2.2
|
3.1
|
2.66
|
2.99
|
3.13
|
3.86
|
3.63
|
3.88
|
4.59
|
4.37
|
4.69
|
3.99
|
4.06
|
4.36
|
1.16
|
2.82
|
3.43
|
4.03
|
2.64
|
3.64
|
4.49
|
5.09
|
3.62
|
4.82
|
5.45
|
5.26
|
4.82
|
5.99
|
2.66
|
-0.35
|
2.55
|
2.25
|
2.57
|
2.56
|
2.67
|
2.76
|
3.44
|
3.09
|
2.69
|
0.58
|
2.68
|
3.11
|
3.61
|
4.36
|
1.07
|
1.07
|
1.02
|
0.86
|
0.91
|
0.93
|
1.01
|
1.2
|
1.18
|
1.72
|
1.54
|
1.48
|
1.59
|
1.93
|
1.95
|
1.84
|
1.98
|
2.23
|
|
希薄化後一株あたり利益
|
2.12
|
2.19
|
2.14
|
3.02
|
2.59
|
2.91
|
3.05
|
3.75
|
3.5
|
3.75
|
4.46
|
4.25
|
4.56
|
3.9
|
3.99
|
4.28
|
1.13
|
2.77
|
3.35
|
3.94
|
2.57
|
3.56
|
4.4
|
4.99
|
3.54
|
4.71
|
5.31
|
5.13
|
4.67
|
5.77
|
2.55
|
-0.35
|
2.44
|
2.15
|
2.45
|
2.45
|
2.56
|
2.67
|
3.33
|
2.99
|
2.62
|
0.57
|
2.6
|
3.02
|
3.51
|
4.25
|
1.04
|
1.03
|
1
|
0.85
|
0.9
|
0.91
|
1
|
1.18
|
1.16
|
1.69
|
1.51
|
1.46
|
1.56
|
1.89
|
1.92
|
1.81
|
1.95
|
2.2
|