|
(単位:百万円)
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
61,049
|
56,114
|
63,271
|
66,776
|
70,135
|
78,233
|
63,059
|
93,224
|
76,461
|
93,462
|
91,125
|
129,687
|
105,029
|
-
|
137,817
|
123,762
|
173,768
|
126,987
|
-
|
134,935
|
121,629
|
192,400
|
155,119
|
-
|
208,826
|
219,813
|
226,782
|
235,255
|
-
|
220,156
|
211,722
|
285,553
|
248,198
|
-
|
293,596
|
243,536
|
363,154
|
304,846
|
-
|
297,910
|
292,300
|
400,806
|
316,131
|
-
|
327,302
|
296,292
|
396,743
|
|
売上原価
|
48,893
|
45,898
|
51,947
|
54,090
|
57,406
|
64,129
|
51,307
|
75,690
|
61,799
|
76,397
|
74,912
|
107,375
|
88,556
|
-
|
115,430
|
103,270
|
143,459
|
104,577
|
-
|
114,201
|
101,981
|
160,879
|
126,925
|
-
|
171,176
|
174,052
|
183,071
|
184,620
|
-
|
179,199
|
170,896
|
233,402
|
200,578
|
-
|
235,953
|
196,867
|
296,729
|
252,462
|
-
|
252,400
|
244,060
|
340,022
|
259,100
|
-
|
265,505
|
242,102
|
326,594
|
|
売上総利益
|
12,156
|
10,216
|
11,323
|
12,687
|
12,728
|
14,104
|
11,753
|
17,533
|
14,661
|
17,066
|
16,213
|
22,311
|
16,473
|
-
|
22,386
|
20,493
|
30,309
|
22,409
|
-
|
20,734
|
19,648
|
31,521
|
28,194
|
-
|
37,649
|
45,762
|
43,710
|
50,635
|
-
|
40,957
|
40,826
|
52,150
|
47,619
|
-
|
57,644
|
46,669
|
66,424
|
52,383
|
-
|
45,511
|
48,239
|
60,784
|
57,031
|
-
|
61,796
|
54,191
|
70,149
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
営業費用
|
3,646
|
3,566
|
3,875
|
3,975
|
4,076
|
4,519
|
4,576
|
5,330
|
5,027
|
5,643
|
5,681
|
6,595
|
7,167
|
-
|
7,895
|
7,906
|
8,913
|
7,891
|
-
|
8,215
|
8,239
|
7,838
|
8,799
|
-
|
15,430
|
14,534
|
15,448
|
15,594
|
-
|
15,999
|
16,855
|
16,762
|
16,951
|
-
|
18,661
|
19,511
|
20,903
|
19,739
|
-
|
22,432
|
23,175
|
22,482
|
22,679
|
-
|
22,371
|
25,720
|
26,463
|
|
営業利益
|
8,509
|
6,651
|
7,447
|
8,713
|
8,652
|
9,585
|
7,177
|
12,203
|
9,633
|
11,423
|
10,532
|
15,716
|
9,305
|
-
|
14,492
|
12,586
|
21,398
|
14,517
|
-
|
12,520
|
11,408
|
23,684
|
19,394
|
-
|
22,220
|
31,228
|
28,261
|
35,041
|
-
|
24,957
|
23,971
|
35,389
|
30,668
|
-
|
38,982
|
27,159
|
45,521
|
32,643
|
-
|
23,080
|
25,064
|
38,301
|
34,352
|
-
|
39,424
|
28,471
|
43,686
|
|
経常(税引前)利益
|
8,331
|
6,366
|
7,117
|
7,340
|
8,779
|
9,050
|
6,415
|
11,887
|
9,391
|
10,778
|
10,393
|
15,490
|
8,155
|
-
|
14,038
|
11,911
|
20,822
|
14,046
|
-
|
12,047
|
27,148
|
24,116
|
20,647
|
-
|
20,052
|
30,021
|
26,870
|
35,418
|
-
|
26,209
|
25,389
|
34,150
|
29,514
|
-
|
38,022
|
26,973
|
42,418
|
32,262
|
-
|
26,060
|
25,736
|
36,225
|
34,653
|
-
|
36,933
|
26,656
|
41,249
|
|
法人税等合計
|
2,960
|
2,312
|
2,568
|
2,604
|
3,041
|
3,137
|
2,304
|
2,852
|
2,873
|
3,278
|
3,045
|
4,453
|
2,412
|
-
|
4,421
|
3,560
|
5,900
|
4,255
|
-
|
3,700
|
3,390
|
6,520
|
5,799
|
-
|
6,684
|
9,832
|
6,917
|
10,379
|
-
|
7,998
|
7,877
|
10,796
|
8,178
|
-
|
11,141
|
8,730
|
10,477
|
9,957
|
-
|
6,123
|
7,854
|
9,733
|
10,654
|
-
|
11,321
|
7,784
|
10,734
|
|
純利益
|
5,370
|
4,054
|
4,550
|
4,735
|
5,738
|
5,913
|
4,111
|
9,035
|
6,517
|
7,500
|
7,349
|
10,440
|
5,742
|
-
|
10,390
|
8,351
|
14,922
|
9,790
|
-
|
8,348
|
23,758
|
17,595
|
14,847
|
-
|
17,909
|
20,189
|
18,581
|
25,038
|
-
|
18,091
|
17,512
|
23,296
|
21,336
|
-
|
26,881
|
18,243
|
31,915
|
35,071
|
-
|
20,895
|
17,881
|
26,132
|
23,999
|
-
|
26,167
|
24,014
|
30,123
|
|
一株あたり利益
|
94.91
|
71.88
|
80.97
|
84.28
|
102.19
|
105.62
|
73.7
|
-59.89
|
116.82
|
134.41
|
131.62
|
187.31
|
101.5
|
-
|
184.33
|
148.91
|
-83.34
|
88.57
|
-
|
75.48
|
214.7
|
146.56
|
117.96
|
-
|
142.28
|
144.78
|
147.36
|
179.63
|
-
|
133.78
|
134.07
|
178.58
|
163.04
|
-
|
205.89
|
140.69
|
254.12
|
274.11
|
-
|
158.48
|
141.57
|
207.95
|
196.73
|
-
|
204.16
|
209.55
|
264.76
|
|
希薄化後一株あたり利益
|
94.57
|
71.65
|
80.55
|
-81.49
|
101.67
|
105
|
73.33
|
160.76
|
115.95
|
133.32
|
130.61
|
-97
|
100.86
|
-
|
183.07
|
148.03
|
-82.87
|
88.01
|
-
|
75.02
|
213.5
|
145.84
|
117.46
|
-
|
141.69
|
144.33
|
146.93
|
179.13
|
-
|
133.44
|
134.05
|
178.25
|
162.75
|
-
|
205.5
|
140.45
|
253.7
|
273.7
|
-
|
158.67
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
60
|
-
|
-
|
66
|
-
|
40
|
-
|
-
|
40
|
-
|
50
|
-
|
-
|
62
|
-
|
62
|
-
|
-
|
67
|
-
|
72
|
-
|
-
|
92
|
-
|
83
|
-
|
-
|
83
|
-
|
84
|
-
|
-
|
94
|