|
(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
|
4,611
|
5,421
|
6,179
|
6,757
|
7,136
|
8,147
|
9,907
|
9,413
|
8,904
|
9,165
|
10,270
|
9,336
|
8,927
|
9,597
|
9,504
|
9,123
|
8,148
|
7,866
|
8,386
|
7,339
|
7,493
|
7,378
|
8,638
|
7,743
|
7,334
|
7,648
|
8,559
|
8,249
|
7,134
|
7,340
|
6,771
|
6,307
|
5,974
|
5,941
|
6,266
|
5,736
|
5,677
|
5,863
|
6,429
|
5,948
|
5,529
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
763
|
825
|
987
|
1,038
|
1,105
|
1,221
|
1,671
|
1,671
|
1,476
|
1,649
|
1,959
|
1,875
|
1,765
|
1,878
|
1,958
|
1,917
|
1,808
|
1,787
|
2,038
|
2,021
|
1,855
|
1,832
|
2,195
|
2,311
|
2,076
|
2,642
|
2,379
|
1,950
|
1,492
|
2,132
|
1,067
|
969
|
894
|
910
|
903
|
839
|
853
|
814
|
859
|
869
|
845
|
|
売上総利益
|
3,848
|
4,596
|
5,191
|
5,718
|
6,031
|
6,926
|
8,235
|
7,741
|
7,428
|
7,515
|
8,311
|
7,460
|
7,162
|
7,719
|
7,545
|
7,206
|
6,340
|
6,079
|
6,347
|
5,318
|
5,638
|
5,925
|
6,444
|
5,432
|
5,258
|
5,205
|
6,180
|
6,300
|
5,642
|
6,368
|
5,705
|
5,337
|
5,079
|
5,031
|
5,363
|
4,897
|
4,824
|
5,048
|
5,571
|
5,079
|
4,683
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
3,327
|
4,451
|
4,392
|
4,970
|
5,738
|
6,196
|
6,487
|
6,435
|
6,464
|
6,422
|
6,558
|
6,568
|
6,677
|
7,027
|
6,547
|
6,569
|
6,190
|
5,887
|
5,638
|
5,096
|
5,259
|
5,703
|
6,084
|
5,311
|
5,510
|
6,480
|
6,000
|
5,635
|
5,428
|
5,808
|
5,542
|
5,167
|
5,250
|
5,046
|
5,033
|
4,479
|
4,596
|
5,184
|
4,738
|
5,158
|
4,412
|
|
営業利益
|
520
|
144
|
798
|
748
|
293
|
729
|
1,748
|
1,306
|
963
|
1,093
|
1,752
|
892
|
484
|
693
|
998
|
636
|
149
|
193
|
709
|
222
|
378
|
-157
|
359
|
121
|
-252
|
-891
|
180
|
665
|
213
|
-3
|
163
|
170
|
-170
|
-15
|
329
|
418
|
227
|
-135
|
832
|
-79
|
270
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
493
|
112
|
751
|
736
|
292
|
778
|
1,738
|
1,308
|
980
|
1,096
|
1,775
|
877
|
507
|
661
|
1,009
|
632
|
144
|
206
|
683
|
216
|
393
|
-30
|
370
|
162
|
-242
|
-894
|
201
|
716
|
223
|
-4
|
203
|
289
|
-137
|
4
|
345
|
397
|
232
|
543
|
492
|
318
|
234
|
|
経常(税引前)利益率(%)
|
10.7
|
2.08
|
12.17
|
10.9
|
4.1
|
9.56
|
17.55
|
13.9
|
11.01
|
11.96
|
17.29
|
9.4
|
5.68
|
6.89
|
10.62
|
6.93
|
1.77
|
2.62
|
8.14
|
2.94
|
5.24
|
-0.41
|
4.28
|
2.09
|
-3.3
|
-11.69
|
2.35
|
8.68
|
3.13
|
-0.05
|
3.0
|
4.58
|
-2.29
|
0.07
|
5.51
|
6.92
|
4.09
|
9.26
|
7.65
|
5.35
|
4.23
|
|
法人税等合計
|
197
|
8
|
151
|
207
|
154
|
240
|
576
|
303
|
304
|
341
|
557
|
222
|
250
|
176
|
218
|
236
|
68
|
108
|
194
|
150
|
135
|
224
|
130
|
144
|
-109
|
-306
|
310
|
707
|
103
|
199
|
42
|
42
|
5
|
36
|
67
|
91
|
103
|
328
|
-5
|
394
|
71
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
291
|
17
|
479
|
504
|
138
|
537
|
1,162
|
741
|
678
|
754
|
1,217
|
655
|
257
|
484
|
359
|
373
|
75
|
51
|
-510
|
-135
|
258
|
483
|
240
|
-104
|
-145
|
-849
|
-105
|
-503
|
120
|
-9
|
152
|
142
|
-142
|
-51
|
770
|
376
|
129
|
430
|
497
|
9
|
316
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
15.47
|
0.91
|
25.47
|
26.72
|
7.31
|
28.45
|
61.48
|
39.18
|
35.39
|
38.84
|
62.52
|
33.58
|
13.19
|
24.84
|
18.36
|
19.12
|
3.88
|
2.61
|
-25.77
|
-6.94
|
13.17
|
24.67
|
12.27
|
-5.04
|
-7.71
|
-31.18
|
-5.74
|
-27.05
|
6.48
|
-14.67
|
8.28
|
7.64
|
-7.67
|
-2.77
|
41.54
|
20.26
|
6.97
|
23.18
|
25.21
|
0.39
|
15.89
|
|
希薄化後一株あたり利益
|
15.38
|
0.9
|
25.35
|
26.6
|
7.28
|
28.33
|
61.2
|
38.99
|
35.23
|
38.7
|
62.34
|
33.49
|
13.16
|
24.78
|
18.32
|
19.09
|
3.88
|
2.6
|
-25.77
|
-6.94
|
13.17
|
24.67
|
12.27
|
-5.04
|
-7.71
|
-31.18
|
-5.74
|
-27.05
|
6.48
|
-14.67
|
8.28
|
7.64
|
-7.67
|
-2.77
|
41.54
|
20.26
|
6.97
|
23.18
|
25.21
|
0.39
|
15.89
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
16
|
-
|
0
|
-
|
16
|
-
|
0
|
-
|
16
|
-
|
0
|
-
|
16
|
-
|
0
|
-
|
16
|
-
|
0
|
-
|
22
|
-
|
0
|
-
|
22
|
-
|