|
(単位:百万円)
|
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
|
72,794
|
77,150
|
79,676
|
85,404
|
80,560
|
84,530
|
86,628
|
84,196
|
81,065
|
90,628
|
92,285
|
96,467
|
93,972
|
97,465
|
97,071
|
98,962
|
97,891
|
101,734
|
99,814
|
100,937
|
100,180
|
106,272
|
106,551
|
109,148
|
102,442
|
106,596
|
108,956
|
110,523
|
110,087
|
110,164
|
113,973
|
112,489
|
113,074
|
118,214
|
118,775
|
121,619
|
118,384
|
119,548
|
120,901
|
122,268
|
122,324
|
|
売上原価
|
56,210
|
59,685
|
62,238
|
66,557
|
62,617
|
65,292
|
66,438
|
64,813
|
62,115
|
68,840
|
69,873
|
74,090
|
72,085
|
74,089
|
74,213
|
75,490
|
74,792
|
77,711
|
75,933
|
76,256
|
75,323
|
79,840
|
80,269
|
82,337
|
77,448
|
80,666
|
82,429
|
82,901
|
83,425
|
83,254
|
87,217
|
85,776
|
85,253
|
88,404
|
89,209
|
91,314
|
90,406
|
90,344
|
91,265
|
-
|
92,011
|
|
売上総利益
|
16,583
|
17,466
|
17,438
|
18,846
|
17,943
|
19,238
|
20,189
|
19,384
|
18,950
|
21,788
|
22,411
|
22,377
|
21,887
|
23,375
|
22,858
|
23,473
|
23,098
|
24,023
|
23,881
|
24,681
|
24,856
|
26,432
|
26,282
|
26,811
|
24,994
|
25,930
|
26,527
|
27,621
|
26,661
|
26,911
|
26,755
|
26,713
|
27,820
|
29,811
|
29,565
|
30,306
|
27,977
|
29,205
|
29,636
|
-
|
30,312
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
営業費用
|
13,667
|
15,928
|
15,057
|
17,158
|
16,727
|
16,812
|
17,136
|
17,215
|
17,795
|
20,633
|
20,784
|
22,111
|
22,003
|
22,235
|
21,456
|
21,391
|
21,619
|
22,034
|
21,013
|
22,196
|
21,861
|
23,496
|
21,922
|
23,176
|
21,721
|
22,507
|
22,585
|
23,950
|
23,705
|
23,122
|
23,138
|
22,455
|
24,992
|
25,396
|
24,315
|
25,846
|
25,402
|
25,751
|
25,864
|
-
|
29,258
|
|
営業利益
|
2,916
|
1,537
|
2,381
|
1,683
|
1,216
|
2,425
|
3,054
|
2,170
|
1,155
|
1,154
|
1,627
|
256
|
-111
|
1,140
|
1,402
|
2,089
|
1,479
|
1,989
|
2,867
|
2,486
|
2,990
|
2,936
|
4,360
|
3,637
|
3,272
|
3,424
|
3,941
|
3,672
|
2,956
|
3,789
|
3,616
|
4,259
|
2,827
|
4,415
|
5,251
|
4,460
|
2,574
|
3,454
|
3,773
|
4,203
|
1,053
|
|
経常(税引前)利益
|
2,908
|
1,524
|
2,370
|
1,772
|
1,176
|
2,409
|
3,064
|
2,217
|
1,014
|
1,090
|
1,610
|
226
|
-146
|
1,104
|
1,364
|
2,096
|
1,456
|
1,937
|
2,855
|
2,408
|
2,987
|
2,921
|
4,328
|
3,614
|
3,240
|
3,476
|
3,930
|
3,624
|
2,947
|
3,762
|
3,560
|
4,179
|
2,727
|
4,377
|
5,186
|
4,387
|
2,510
|
3,410
|
3,736
|
4,160
|
938
|
|
法人税等合計
|
1,049
|
595
|
1,067
|
677
|
506
|
913
|
-2,062
|
1,763
|
432
|
2,782
|
348
|
145
|
80
|
514
|
484
|
-1,197
|
526
|
614
|
851
|
759
|
475
|
942
|
1,362
|
741
|
1,021
|
1,247
|
1,214
|
1,093
|
1,042
|
1,279
|
907
|
1,285
|
907
|
1,393
|
5,245
|
1,412
|
823
|
1,128
|
1,235
|
-
|
497
|
|
純利益
|
1,859
|
921
|
1,625
|
855
|
653
|
1,469
|
-5,021
|
3,948
|
560
|
2,839
|
1,285
|
43
|
-224
|
559
|
825
|
-664
|
927
|
1,282
|
1,924
|
1,608
|
1,502
|
1,967
|
2,718
|
1,632
|
2,171
|
2,421
|
2,597
|
2,106
|
1,909
|
2,620
|
2,646
|
2,778
|
1,801
|
2,977
|
11,627
|
3,068
|
1,631
|
2,281
|
2,466
|
-
|
438
|
|
一株あたり利益
|
34.67
|
17.76
|
31.32
|
16.55
|
12.44
|
28.23
|
-98.7
|
76.51
|
10.89
|
55.76
|
24.66
|
-45.24
|
-4.61
|
10.8
|
15.68
|
-13.36
|
17.85
|
25.12
|
37.71
|
-25.29
|
29.43
|
38.18
|
52.66
|
-44.48
|
21.01
|
23.36
|
25.36
|
21.11
|
19.41
|
26.57
|
26.81
|
27.64
|
17.74
|
29.83
|
118.01
|
30.85
|
16.08
|
23.02
|
25.02
|
-
|
3.73
|
|
希薄化後一株あたり利益
|
34.62
|
18.02
|
31.26
|
16.56
|
-
|
-
|
-
|
-
|
10.88
|
55.7
|
24.63
|
0.82
|
-
|
-
|
15.68
|
-17.61
|
17.85
|
24.87
|
37.62
|
-25.2
|
29.31
|
38.01
|
52.74
|
-44.38
|
20.99
|
23.32
|
25.34
|
21.12
|
19.39
|
26.54
|
26.81
|
27.62
|
17.7
|
29.82
|
118.02
|
30.82
|
-
|
-
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
19
|
-
|
19
|
-
|
19
|
-
|
30
|
-
|
15
|
-
|
16
|
-
|
16
|
-
|
18
|
-
|
18
|
-
|
18
|
-
|
19
|
-
|
19
|
-
|