|
(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
|
74,030
|
74,610
|
76,408
|
85,617
|
86,571
|
93,321
|
89,594
|
101,876
|
97,914
|
109,581
|
104,465
|
107,552
|
110,855
|
-
|
117,329
|
113,668
|
111,759
|
115,681
|
-
|
129,172
|
112,855
|
120,858
|
131,014
|
-
|
163,483
|
192,235
|
179,728
|
171,090
|
-
|
191,102
|
172,156
|
176,227
|
167,577
|
-
|
195,658
|
171,738
|
185,234
|
193,075
|
-
|
215,130
|
190,379
|
204,412
|
203,842
|
-
|
217,372
|
210,779
|
242,037
|
|
売上原価
|
45,354
|
47,265
|
49,325
|
55,792
|
57,190
|
62,718
|
61,392
|
67,086
|
66,470
|
73,397
|
73,042
|
76,587
|
76,572
|
-
|
83,725
|
80,750
|
79,264
|
81,616
|
-
|
89,750
|
80,851
|
85,701
|
95,047
|
-
|
106,953
|
116,802
|
115,663
|
116,671
|
-
|
128,216
|
123,929
|
122,601
|
128,390
|
-
|
133,652
|
130,475
|
135,285
|
143,056
|
-
|
149,570
|
141,347
|
148,499
|
149,862
|
-
|
151,545
|
147,280
|
161,291
|
|
売上総利益
|
28,676
|
27,344
|
27,084
|
29,824
|
29,380
|
30,604
|
28,201
|
34,791
|
31,443
|
36,184
|
31,423
|
30,965
|
34,283
|
-
|
33,604
|
32,918
|
32,495
|
34,064
|
-
|
39,423
|
32,003
|
35,158
|
35,967
|
-
|
56,529
|
75,433
|
64,066
|
54,419
|
-
|
62,886
|
48,227
|
53,626
|
39,187
|
-
|
62,005
|
41,264
|
49,948
|
50,019
|
-
|
65,559
|
49,793
|
55,913
|
53,979
|
-
|
65,828
|
63,499
|
80,745
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
営業費用
|
15,690
|
16,090
|
18,754
|
25,604
|
23,026
|
22,651
|
21,620
|
24,979
|
23,197
|
24,700
|
24,596
|
27,359
|
28,936
|
-
|
25,002
|
23,473
|
25,063
|
26,331
|
-
|
26,924
|
23,724
|
29,789
|
28,908
|
-
|
30,655
|
30,852
|
37,198
|
34,615
|
-
|
37,163
|
37,855
|
40,411
|
40,443
|
-
|
43,218
|
39,828
|
44,358
|
43,734
|
-
|
44,489
|
40,455
|
50,002
|
45,678
|
-
|
44,959
|
43,870
|
57,842
|
|
営業利益
|
12,986
|
11,253
|
8,330
|
4,221
|
6,354
|
7,952
|
6,582
|
9,812
|
8,246
|
11,484
|
6,827
|
3,606
|
5,346
|
-
|
8,603
|
9,444
|
7,432
|
7,733
|
-
|
12,498
|
8,280
|
5,328
|
7,058
|
-
|
25,874
|
44,581
|
26,868
|
19,804
|
-
|
25,723
|
10,371
|
14,301
|
-1,255
|
-
|
18,786
|
-148
|
7,174
|
6,284
|
-
|
21,491
|
7,478
|
7,010
|
8,301
|
-
|
20,868
|
19,629
|
22,904
|
|
経常(税引前)利益
|
12,814
|
10,924
|
8,062
|
3,541
|
5,930
|
7,416
|
6,058
|
9,337
|
7,792
|
10,782
|
6,553
|
3,438
|
5,165
|
-
|
8,564
|
9,445
|
7,319
|
7,724
|
-
|
12,510
|
8,229
|
5,400
|
6,932
|
-
|
26,097
|
44,770
|
26,895
|
19,836
|
-
|
25,879
|
10,551
|
13,198
|
-939
|
-
|
18,830
|
1,569
|
5,455
|
6,478
|
-
|
21,730
|
8,070
|
5,617
|
8,806
|
-
|
20,372
|
19,453
|
23,112
|
|
法人税等合計
|
4,672
|
4,049
|
3,932
|
3,395
|
2,890
|
3,781
|
3,378
|
-595
|
3,818
|
4,317
|
4,014
|
-602
|
3,881
|
-
|
3,305
|
4,031
|
2,140
|
3,675
|
-
|
4,985
|
2,782
|
-989
|
3,143
|
-
|
7,962
|
15,066
|
7,880
|
7,446
|
-
|
8,387
|
4,602
|
2,950
|
3,676
|
-
|
6,525
|
1,162
|
735
|
3,284
|
-
|
5,699
|
2,279
|
-425
|
3,210
|
-
|
6,562
|
6,969
|
7,522
|
|
純利益
|
7,500
|
6,300
|
2,279
|
2,491
|
2,474
|
3,006
|
2,237
|
4,581
|
3,316
|
3,311
|
2,679
|
810
|
1,538
|
-
|
1,358
|
2,288
|
878
|
3,099
|
-
|
6,070
|
2,446
|
2,642
|
3,406
|
-
|
16,746
|
30,825
|
15,694
|
11,506
|
-
|
16,833
|
5,339
|
5,735
|
-3,729
|
-
|
11,477
|
743
|
1,730
|
-193
|
-
|
13,839
|
7,504
|
1,251
|
5,995
|
-
|
13,938
|
10,082
|
11,949
|
|
一株あたり利益
|
94.19
|
85.08
|
16.49
|
-87.4
|
10.54
|
10.36
|
3.02
|
8.07
|
18.77
|
14.99
|
5.96
|
-1.19
|
7.28
|
-
|
1.35
|
5.47
|
-0.65
|
11.55
|
-
|
26.21
|
8.87
|
5.78
|
23.22
|
-
|
21.32
|
38.32
|
16.84
|
12.05
|
-
|
21.88
|
7.01
|
6.95
|
-9.88
|
-
|
15.61
|
1.39
|
3.42
|
-0.93
|
-
|
20.42
|
9.61
|
3
|
10.01
|
-
|
21.31
|
16.27
|
14.93
|
|
希薄化後一株あたり利益
|
93.86
|
84.8
|
16.35
|
-87.1
|
10.5
|
10.31
|
3.01
|
-15.86
|
18.67
|
14.48
|
5.24
|
-1.53
|
6.76
|
-
|
1.15
|
5.06
|
-9.92
|
10.82
|
-
|
24.73
|
8.24
|
-31.51
|
21.87
|
-
|
3.79
|
36.31
|
15.93
|
11.39
|
-
|
20.75
|
6.62
|
6.57
|
-
|
-
|
-
|
1.1
|
3.26
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
33
|
-
|
0
|
-
|
-
|
34
|
-
|
0
|
-
|
-
|
11
|
-
|
0
|
-
|
-
|
14
|
-
|
0
|
-
|
-
|
15
|
-
|
0
|
-
|
-
|
16
|
-
|
0
|
-
|
-
|
17
|