|
(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
|
5,496
|
5,854
|
6,197
|
6,962
|
6,982
|
6,944
|
7,442
|
7,969
|
8,111
|
8,398
|
8,700
|
8,769
|
8,923
|
8,920
|
9,208
|
8,796
|
8,510
|
8,900
|
5,615
|
4,515
|
6,227
|
4,605
|
-
|
1,347
|
2,136
|
6,047
|
5,076
|
7,028
|
7,204
|
8,062
|
8,903
|
9,280
|
9,626
|
10,420
|
10,866
|
11,001
|
10,937
|
11,249
|
11,636
|
12,534
|
12,567
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
1,723
|
1,850
|
1,948
|
2,161
|
2,202
|
2,271
|
2,401
|
2,530
|
2,548
|
2,553
|
2,610
|
2,594
|
2,642
|
2,644
|
2,847
|
2,586
|
2,424
|
2,551
|
1,652
|
1,309
|
1,851
|
1,431
|
-
|
441
|
674
|
1,786
|
1,539
|
1,979
|
2,092
|
2,389
|
2,712
|
2,812
|
2,924
|
3,250
|
3,345
|
3,309
|
3,299
|
3,561
|
3,771
|
3,951
|
3,960
|
|
売上総利益
|
3,773
|
4,004
|
4,249
|
4,801
|
4,780
|
4,672
|
5,040
|
5,439
|
5,563
|
5,845
|
6,090
|
6,175
|
6,281
|
6,471
|
6,361
|
6,211
|
6,086
|
6,350
|
3,962
|
3,205
|
4,375
|
3,173
|
-
|
905
|
1,462
|
4,261
|
3,536
|
5,049
|
5,111
|
4,082
|
6,192
|
6,467
|
6,703
|
7,170
|
7,522
|
7,692
|
7,639
|
7,688
|
7,865
|
8,583
|
8,607
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
3,425
|
3,673
|
3,865
|
4,267
|
4,382
|
4,480
|
4,646
|
4,967
|
5,173
|
5,344
|
5,508
|
5,967
|
6,145
|
6,615
|
5,920
|
5,820
|
5,582
|
5,495
|
4,058
|
3,485
|
4,542
|
4,223
|
-
|
2,980
|
3,188
|
4,392
|
4,262
|
4,900
|
5,047
|
5,374
|
5,697
|
5,907
|
5,952
|
6,259
|
6,485
|
7,141
|
6,910
|
7,097
|
7,160
|
7,487
|
7,718
|
|
営業利益
|
347
|
330
|
384
|
533
|
397
|
192
|
394
|
471
|
389
|
501
|
582
|
208
|
136
|
-145
|
440
|
390
|
503
|
854
|
-96
|
-280
|
-166
|
-1,051
|
-
|
-2,074
|
-1,725
|
-131
|
-726
|
148
|
64
|
-387
|
493
|
559
|
750
|
910
|
1,036
|
550
|
728
|
592
|
705
|
1,096
|
888
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
339
|
322
|
366
|
519
|
384
|
194
|
388
|
459
|
375
|
479
|
565
|
192
|
125
|
214
|
426
|
378
|
499
|
844
|
-102
|
-287
|
18
|
-1,053
|
-
|
1,713
|
1,346
|
-45
|
514
|
151
|
65
|
299
|
497
|
568
|
754
|
921
|
1,039
|
546
|
741
|
589
|
658
|
1,115
|
905
|
|
経常(税引前)利益率(%)
|
6.18
|
5.5
|
5.91
|
7.46
|
5.51
|
2.79
|
5.22
|
5.77
|
4.63
|
5.71
|
6.5
|
2.2
|
1.41
|
2.41
|
4.63
|
4.3
|
5.87
|
9.49
|
-1.81
|
-6.36
|
0.3
|
-22.87
|
-
|
127.17
|
63.01
|
-0.73
|
10.14
|
2.15
|
0.9
|
3.71
|
5.58
|
6.12
|
7.83
|
8.84
|
9.56
|
4.96
|
6.78
|
5.24
|
5.65
|
8.9
|
7.2
|
|
法人税等合計
|
136
|
127
|
153
|
-95
|
146
|
93
|
145
|
96
|
146
|
175
|
201
|
-64
|
66
|
40
|
211
|
-223
|
180
|
247
|
-135
|
-246
|
26
|
-325
|
-
|
564
|
533
|
125
|
97
|
26
|
46
|
92
|
192
|
99
|
268
|
-52
|
363
|
-301
|
311
|
233
|
280
|
482
|
234
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
200
|
178
|
201
|
401
|
250
|
167
|
243
|
306
|
243
|
303
|
364
|
-250
|
58
|
-6
|
256
|
-597
|
318
|
470
|
-943
|
-611
|
-23
|
-804
|
-
|
997
|
812
|
759
|
328
|
-3
|
48
|
64
|
304
|
198
|
477
|
583
|
654
|
411
|
428
|
326
|
361
|
603
|
767
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
17.62
|
15.73
|
17.48
|
34.91
|
21.59
|
14.51
|
21.01
|
26.43
|
20.99
|
26.22
|
31.43
|
-21.5
|
5.07
|
-0.44
|
22.17
|
-51.48
|
27.52
|
40.61
|
-81.35
|
-52.65
|
-2.02
|
-69.42
|
-54.89
|
86.08
|
70.11
|
-0.38
|
28.34
|
-0.19
|
4.22
|
5.56
|
26.24
|
17.16
|
41.23
|
50.33
|
56.46
|
35.65
|
37.21
|
28.29
|
31.37
|
52.36
|
66.52
|
|
希薄化後一株あたり利益
|
17.23
|
15.39
|
17.31
|
34.6
|
21.52
|
14.47
|
21.01
|
26.43
|
20.99
|
26.22
|
31.43
|
-21.5
|
5.07
|
-0.44
|
22.17
|
-51.48
|
27.52
|
40.61
|
-81.35
|
-52.65
|
-2.02
|
-69.42
|
-54.89
|
86.08
|
70.11
|
-0.38
|
28.34
|
-0.19
|
4.22
|
5.56
|
26.24
|
17.16
|
41.23
|
50.33
|
56.46
|
35.65
|
37.21
|
28.29
|
31.37
|
52.36
|
66.52
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
0
|
4
|
-
|
-
|
0
|
4
|
-
|
-
|
0
|
4
|
-
|
4
|
0
|
4
|
-
|
4
|
0
|
0
|
-
|
0
|
-
|
0
|
-
|
0
|
-
|
4
|
-
|
4
|
-
|
6
|
-
|
6
|
-
|
23
|
-
|
23
|
-
|
23
|
-
|