|
(単位:百万円)
|
3Q15
|
4Q15
|
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
|
|
売上高
|
-
|
4,484
|
4,029
|
4,603
|
6,420
|
4,784
|
4,211
|
5,118
|
6,655
|
5,318
|
4,661
|
5,418
|
7,039
|
5,643
|
4,989
|
6,061
|
7,558
|
6,228
|
5,582
|
7,527
|
7,916
|
7,764
|
7,096
|
7,879
|
8,548
|
8,277
|
7,952
|
8,747
|
9,921
|
8,829
|
8,250
|
9,149
|
10,563
|
9,583
|
8,783
|
9,879
|
11,554
|
10,227
|
9,264
|
10,034
|
11,883
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
3,229
|
2,957
|
3,105
|
3,735
|
3,327
|
2,981
|
3,126
|
3,868
|
3,638
|
3,195
|
3,214
|
4,075
|
3,892
|
3,319
|
3,485
|
4,296
|
4,026
|
3,441
|
3,870
|
4,083
|
4,473
|
3,919
|
3,969
|
4,639
|
4,769
|
4,493
|
4,338
|
5,031
|
5,631
|
4,914
|
5,171
|
5,970
|
6,072
|
5,421
|
5,686
|
6,694
|
6,555
|
5,423
|
5,716
|
6,559
|
|
売上総利益
|
-
|
1,254
|
1,072
|
1,497
|
2,685
|
1,457
|
1,229
|
1,992
|
2,787
|
1,680
|
1,466
|
2,203
|
2,964
|
1,751
|
1,670
|
2,576
|
3,262
|
2,202
|
2,140
|
3,657
|
3,834
|
3,291
|
3,178
|
3,910
|
3,909
|
3,509
|
3,460
|
4,410
|
4,890
|
3,198
|
3,336
|
3,977
|
4,593
|
3,511
|
3,362
|
4,195
|
4,860
|
3,672
|
3,842
|
4,318
|
5,323
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
414
|
422
|
420
|
397
|
435
|
408
|
429
|
476
|
458
|
403
|
424
|
442
|
435
|
443
|
437
|
434
|
427
|
410
|
414
|
448
|
451
|
419
|
440
|
482
|
424
|
524
|
476
|
629
|
539
|
484
|
536
|
601
|
565
|
514
|
594
|
|
営業利益
|
-
|
867
|
691
|
1,110
|
2,299
|
1,029
|
815
|
1,569
|
2,367
|
1,282
|
1,030
|
1,794
|
2,535
|
1,274
|
1,212
|
2,172
|
2,838
|
1,759
|
1,705
|
3,214
|
3,397
|
2,857
|
2,749
|
3,499
|
3,494
|
3,060
|
3,009
|
3,990
|
4,449
|
2,715
|
2,912
|
3,452
|
4,117
|
2,881
|
2,822
|
3,710
|
4,323
|
3,071
|
3,276
|
3,803
|
4,729
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
868
|
678
|
1,112
|
2,291
|
1,016
|
798
|
1,571
|
2,353
|
1,276
|
1,019
|
1,797
|
2,509
|
1,281
|
1,212
|
2,186
|
2,839
|
1,771
|
1,726
|
3,265
|
3,411
|
2,878
|
2,745
|
3,519
|
3,507
|
3,071
|
3,010
|
3,996
|
4,441
|
2,724
|
2,913
|
3,456
|
4,117
|
2,897
|
2,816
|
3,726
|
4,294
|
3,076
|
3,266
|
3,811
|
4,733
|
|
経常(税引前)利益率(%)
|
-
|
19.36
|
16.85
|
24.17
|
35.68
|
21.25
|
18.97
|
30.7
|
35.36
|
24.0
|
21.87
|
33.17
|
35.65
|
22.7
|
24.31
|
36.07
|
37.56
|
28.45
|
30.93
|
43.38
|
43.09
|
37.07
|
38.68
|
44.66
|
41.03
|
37.1
|
37.85
|
45.68
|
44.76
|
30.85
|
35.31
|
37.77
|
38.98
|
30.23
|
32.06
|
37.72
|
37.16
|
30.08
|
35.25
|
37.98
|
39.83
|
|
法人税等合計
|
-
|
45
|
270
|
375
|
717
|
452
|
335
|
555
|
581
|
472
|
436
|
598
|
575
|
409
|
436
|
632
|
697
|
534
|
558
|
1,048
|
984
|
-917
|
979
|
1,136
|
949
|
961
|
996
|
1,367
|
1,224
|
379
|
542
|
-323
|
1,293
|
828
|
958
|
1,230
|
87
|
950
|
1,087
|
1,238
|
1,225
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
186
|
450
|
722
|
1,402
|
511
|
463
|
1,015
|
1,772
|
803
|
747
|
1,198
|
1,933
|
636
|
776
|
1,208
|
2,140
|
1,075
|
928
|
2,217
|
2,396
|
-367
|
2,041
|
2,407
|
2,492
|
2,143
|
2,060
|
2,987
|
3,217
|
1,122
|
1,186
|
2,394
|
2,832
|
1,954
|
1,963
|
2,543
|
3,117
|
2,126
|
2,296
|
2,571
|
3,050
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
4.4
|
0.65
|
1.58
|
2.53
|
4.91
|
99.06
|
1.62
|
35.54
|
62.03
|
28.13
|
26.17
|
41.96
|
67.7
|
22.3
|
27.19
|
42.33
|
74.95
|
37.65
|
32.53
|
77.62
|
83.92
|
-12.83
|
71.51
|
84.31
|
87.3
|
77.31
|
75.16
|
108.95
|
117.35
|
40.95
|
43.29
|
86.12
|
103.33
|
75.63
|
71.05
|
-
|
115.83
|
79.3
|
85.09
|
95.7
|
113.46
|
|
希薄化後一株あたり利益
|
4.4
|
0.65
|
1.58
|
2.53
|
4.91
|
99.06
|
1.62
|
35.54
|
62.03
|
28.13
|
26.17
|
41.96
|
67.7
|
22.3
|
27.19
|
42.33
|
74.95
|
37.65
|
32.53
|
77.62
|
83.92
|
-12.83
|
71.51
|
84.31
|
87.3
|
77.31
|
75.16
|
108.95
|
117.35
|
40.95
|
43.29
|
86.12
|
103.33
|
75.63
|
71.05
|
-
|
115.83
|
79.3
|
85.09
|
95.7
|
113.46
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
-
|
30
|
-
|
25
|
-
|
30
|
-
|
30
|
-
|
35
|
-
|
30
|
-
|
45
|
-
|
30
|
-
|
60
|
-
|
40
|
-
|
73
|
-
|
45
|
-
|