|
（単位：百万円）
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
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
|
2Q26
|
|
売上高
|
2,976
|
3,358
|
3,902
|
4,813
|
3,694
|
3,468
|
4,010
|
3,839
|
4,248
|
3,280
|
4,158
|
4,000
|
4,832
|
5,047
|
6,629
|
6,651
|
6,799
|
6,640
|
6,476
|
5,879
|
5,553
|
5,348
|
5,519
|
4,965
|
5,301
|
4,427
|
5,425
|
5,220
|
5,601
|
4,777
|
5,319
|
|
売上成長率（％）
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.7
|
5.1
|
5.7
|
7.9
|
-2.0
|
|
売上原価
|
2,471
|
2,827
|
3,262
|
3,792
|
3,034
|
2,747
|
3,134
|
3,002
|
3,405
|
2,545
|
3,192
|
3,110
|
3,772
|
3,661
|
4,852
|
4,947
|
5,209
|
5,007
|
4,982
|
4,473
|
4,278
|
4,090
|
4,246
|
3,892
|
4,204
|
3,477
|
4,249
|
4,203
|
4,411
|
3,870
|
4,319
|
|
売上総利益
|
505
|
531
|
639
|
1,020
|
659
|
721
|
875
|
837
|
843
|
735
|
965
|
889
|
1,059
|
1,386
|
1,776
|
1,703
|
1,590
|
1,632
|
1,493
|
1,405
|
1,274
|
1,258
|
1,272
|
1,073
|
1,096
|
951
|
1,176
|
1,016
|
1,189
|
907
|
1,000
|
|
売上総利益率（％）
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.7
|
19.5
|
21.2
|
19.0
|
18.8
|
|
営業費用
|
499
|
502
|
507
|
562
|
511
|
535
|
533
|
562
|
577
|
524
|
567
|
559
|
589
|
576
|
591
|
626
|
600
|
707
|
598
|
612
|
639
|
600
|
637
|
629
|
659
|
614
|
653
|
629
|
660
|
644
|
682
|
|
営業利益
|
-
|
-
|
132
|
458
|
148
|
185
|
341
|
275
|
265
|
210
|
398
|
330
|
469
|
810
|
1,185
|
1,077
|
990
|
925
|
895
|
792
|
634
|
657
|
635
|
443
|
437
|
336
|
523
|
386
|
529
|
262
|
318
|
|
営業利益率 (%)
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.6
|
7.4
|
9.4
|
5.5
|
6.0
|
|
経常（税引前）利益
|
-3
|
18
|
114
|
441
|
136
|
174
|
328
|
267
|
255
|
183
|
390
|
322
|
447
|
799
|
1,171
|
1,075
|
982
|
919
|
878
|
788
|
597
|
647
|
604
|
439
|
391
|
293
|
523
|
377
|
487
|
237
|
277
|
|
経常（税引前）利益率（％）
|
-0.1
|
0.5
|
2.9
|
9.2
|
3.7
|
5.0
|
8.2
|
7.0
|
6.0
|
5.6
|
9.4
|
8.1
|
9.3
|
15.8
|
17.7
|
16.2
|
14.5
|
13.9
|
13.6
|
13.4
|
10.8
|
12.1
|
10.9
|
8.9
|
7.4
|
6.6
|
9.6
|
7.2
|
8.7
|
5.0
|
5.2
|
|
法人税等合計
|
9
|
10
|
36
|
156
|
53
|
63
|
114
|
101
|
87
|
53
|
133
|
118
|
148
|
292
|
445
|
186
|
-12
|
303
|
218
|
240
|
21
|
204
|
191
|
135
|
115
|
94
|
155
|
115
|
160
|
36
|
95
|
|
実効税率（％）
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.7
|
30.7
|
33.0
|
15.4
|
34.3
|
|
純利益
|
-
|
-
|
-
|
287
|
74
|
88
|
209
|
172
|
167
|
131
|
257
|
204
|
298
|
507
|
724
|
888
|
646
|
616
|
659
|
547
|
411
|
442
|
412
|
304
|
276
|
198
|
368
|
261
|
329
|
201
|
182
|
|
純利益率（％）
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.8
|
5.0
|
5.9
|
4.2
|
3.4
|
|
一株あたり利益
|
-6.76
|
4.39
|
43.87
|
160.03
|
41.12
|
48.54
|
115.5
|
95.18
|
92.32
|
72.27
|
141.17
|
111.98
|
163.57
|
277.62
|
395.63
|
483.83
|
350.98
|
334.94
|
358.16
|
296.97
|
222.01
|
239.39
|
223.01
|
164.38
|
149.33
|
107.49
|
199.24
|
141.24
|
178.02
|
108.86
|
98.4
|
|
希薄化後一株あたり利益
|
-
|
-
|
-
|
157.33
|
40.99
|
48.31
|
114.9
|
94.31
|
91.85
|
71.75
|
140.02
|
111.04
|
162.04
|
275.57
|
392.64
|
480.72
|
349.13
|
333.36
|
356.57
|
296.02
|
222.35
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
配当性向（%）
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
50
|
-
|
0
|
-
|
50
|
-
|
0
|
-
|
80
|
-
|
0
|
-
|
80
|
-
|
0
|
-
|
80
|
-
|
0
|
-
|
80
|
-
|
0
|