|
(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
|
2Q25
|
4Q25
|
1Q26
|
2Q26
|
2Q26
|
|
売上高
|
123,154
|
118,990
|
137,080
|
148,284
|
147,280
|
141,799
|
145,407
|
142,602
|
156,056
|
151,803
|
180,287
|
185,092
|
190,968
|
191,979
|
203,601
|
195,899
|
208,805
|
207,661
|
209,142
|
215,428
|
224,623
|
228,869
|
230,422
|
235,389
|
235,684
|
226,828
|
229,378
|
223,810
|
243,181
|
240,925
|
247,330
|
238,643
|
259,827
|
255,886
|
258,400
|
253,349
|
273,409
|
-
|
262,920
|
-
|
272,530
|
-
|
285,301
|
|
売上原価
|
88,830
|
85,151
|
98,289
|
105,826
|
105,919
|
100,685
|
102,790
|
102,243
|
111,201
|
107,773
|
128,528
|
132,900
|
137,128
|
137,513
|
145,578
|
138,445
|
148,984
|
147,867
|
148,044
|
151,879
|
159,546
|
162,313
|
164,022
|
166,700
|
166,558
|
159,137
|
160,795
|
157,727
|
170,806
|
167,961
|
171,957
|
165,993
|
181,758
|
177,195
|
179,692
|
176,540
|
190,961
|
-
|
182,707
|
-
|
190,124
|
-
|
198,924
|
|
売上総利益
|
34,323
|
33,839
|
38,792
|
42,458
|
41,360
|
41,115
|
42,616
|
42,146
|
44,855
|
44,029
|
51,759
|
52,192
|
53,839
|
54,466
|
58,023
|
57,454
|
59,820
|
59,794
|
61,099
|
63,549
|
65,076
|
66,557
|
66,399
|
68,689
|
69,126
|
67,691
|
68,582
|
66,084
|
72,374
|
72,965
|
75,373
|
72,649
|
78,068
|
78,692
|
78,707
|
76,809
|
82,447
|
-
|
80,214
|
-
|
82,405
|
-
|
86,377
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
|
営業費用
|
25,713
|
28,082
|
29,564
|
34,710
|
31,636
|
32,035
|
32,484
|
34,011
|
34,100
|
34,730
|
40,537
|
43,232
|
42,549
|
45,180
|
47,020
|
47,207
|
47,197
|
48,653
|
48,335
|
55,064
|
49,913
|
53,721
|
54,688
|
60,022
|
56,237
|
57,870
|
57,242
|
59,565
|
59,057
|
61,581
|
62,354
|
64,797
|
63,964
|
65,648
|
65,588
|
69,925
|
67,338
|
-
|
68,827
|
-
|
69,938
|
-
|
70,400
|
|
営業利益
|
8,610
|
5,756
|
9,229
|
7,747
|
9,724
|
9,080
|
10,132
|
6,348
|
10,754
|
9,299
|
11,223
|
8,960
|
11,289
|
9,286
|
11,003
|
10,248
|
12,623
|
11,141
|
12,764
|
8,485
|
15,162
|
12,836
|
11,712
|
8,667
|
12,889
|
9,820
|
11,341
|
6,518
|
13,317
|
11,383
|
13,019
|
7,853
|
14,103
|
13,044
|
13,120
|
8,938
|
15,109
|
-
|
11,667
|
-
|
12,467
|
-
|
15,977
|
|
経常(税引前)利益
|
8,972
|
6,223
|
9,437
|
7,991
|
10,194
|
9,519
|
10,458
|
8,457
|
11,159
|
9,672
|
11,583
|
9,196
|
11,645
|
9,760
|
11,252
|
10,656
|
12,868
|
11,572
|
12,965
|
8,893
|
15,328
|
13,002
|
11,007
|
8,351
|
12,944
|
9,678
|
11,303
|
6,127
|
13,357
|
11,463
|
13,029
|
7,840
|
14,200
|
13,311
|
13,133
|
8,660
|
15,097
|
-
|
11,929
|
-
|
13,059
|
-
|
15,759
|
|
法人税等合計
|
3,156
|
2,297
|
3,334
|
2,772
|
3,567
|
2,615
|
3,436
|
2,099
|
3,819
|
3,357
|
3,991
|
3,049
|
3,902
|
3,376
|
4,092
|
3,488
|
3,497
|
4,035
|
4,506
|
1,369
|
5,333
|
4,526
|
4,047
|
2,604
|
4,624
|
3,601
|
4,061
|
948
|
4,725
|
4,160
|
4,593
|
1,334
|
4,882
|
4,686
|
4,658
|
-420
|
5,269
|
-
|
106
|
-
|
6,709
|
-
|
5,094
|
|
純利益
|
5,814
|
4,137
|
5,867
|
3,767
|
6,656
|
6,908
|
6,894
|
4,942
|
7,298
|
6,303
|
7,583
|
5,252
|
7,742
|
6,299
|
7,125
|
5,896
|
9,348
|
7,452
|
8,452
|
5,188
|
9,979
|
8,412
|
6,881
|
4,248
|
8,341
|
5,967
|
7,151
|
2,952
|
8,548
|
8,026
|
8,141
|
3,928
|
9,055
|
8,434
|
8,327
|
-1,397
|
9,706
|
-
|
-570
|
-
|
11,956
|
-
|
10,012
|
|
一株あたり利益
|
122.63
|
87
|
120.97
|
75.11
|
135.83
|
141.12
|
136.74
|
95.91
|
145.34
|
125.88
|
142.45
|
101.59
|
149.76
|
118.33
|
134.61
|
111.17
|
180.5
|
141.18
|
160.19
|
94.98
|
188.75
|
153.67
|
122.98
|
76.73
|
155.27
|
107.19
|
126.95
|
51.18
|
154.48
|
146.79
|
145.69
|
72.94
|
170.16
|
160.5
|
153.96
|
-37.33
|
184.52
|
-
|
-11.75
|
-
|
228.31
|
-
|
-144.67
|
|
希薄化後一株あたり利益
|
121.13
|
85.99
|
119.66
|
74.29
|
134.33
|
140
|
135.75
|
70.45
|
144.33
|
124.96
|
141.33
|
100.78
|
148.76
|
117.83
|
134.19
|
110.92
|
179.9
|
140.7
|
159.64
|
94.56
|
187.84
|
153
|
122.51
|
76.54
|
154.77
|
106.85
|
126.55
|
51.02
|
154.03
|
146.37
|
145.7
|
72.42
|
169.48
|
160.03
|
152.62
|
-37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
74
|
-
|
93
|
-
|
83.5
|
-
|
83.5
|
-
|
83.5
|
-
|
83.5
|
-
|
116.5
|
-
|
143.5
|
-
|
133.5
|
-
|
133.5
|
-
|
155
|
-
|
112
|
-
|
133.5
|
-
|