|
(単位:百万円)
|
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
|
2Q26
|
|
売上高
|
-
|
66,400
|
61,341
|
51,193
|
55,154
|
83,737
|
66,740
|
57,000
|
75,043
|
56,047
|
62,304
|
45,470
|
66,764
|
66,836
|
92,206
|
53,329
|
67,433
|
68,953
|
6,884
|
87,054
|
84,127
|
80,912
|
78,889
|
88,604
|
80,313
|
104,710
|
91,648
|
74,876
|
88,516
|
92,224
|
85,655
|
85,669
|
86,377
|
100,021
|
98,732
|
69,915
|
87,676
|
90,928
|
75,987
|
59,275
|
74,620
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
34,756
|
38,624
|
24,680
|
31,626
|
49,020
|
35,797
|
24,784
|
41,152
|
28,726
|
34,857
|
21,722
|
35,393
|
38,498
|
51,294
|
26,084
|
37,216
|
32,971
|
12,313
|
36,688
|
44,972
|
42,271
|
45,138
|
39,456
|
45,562
|
47,078
|
53,278
|
30,237
|
42,308
|
44,137
|
50,695
|
49,144
|
38,018
|
34,831
|
66,982
|
29,254
|
45,843
|
47,343
|
39,400
|
25,823
|
30,934
|
|
売上総利益
|
-
|
31,643
|
22,717
|
26,512
|
23,528
|
34,718
|
30,943
|
32,216
|
33,891
|
27,321
|
27,446
|
23,748
|
31,370
|
28,339
|
40,771
|
27,245
|
30,216
|
35,982
|
-5,429
|
50,366
|
39,156
|
38,641
|
9,946
|
49,147
|
43,971
|
57,631
|
56,381
|
44,638
|
54,322
|
48,086
|
40,271
|
36,525
|
48,359
|
53,125
|
31,751
|
40,660
|
41,833
|
43,585
|
36,587
|
33,451
|
43,686
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
20,247
|
21,037
|
18,092
|
20,195
|
21,743
|
21,588
|
19,443
|
21,991
|
20,014
|
23,229
|
20,145
|
23,815
|
24,685
|
26,054
|
22,030
|
22,736
|
24,977
|
23,772
|
26,257
|
23,621
|
28,422
|
11,372
|
31,831
|
32,140
|
36,639
|
35,443
|
30,207
|
34,595
|
32,816
|
30,858
|
33,427
|
34,119
|
39,382
|
34,111
|
29,815
|
31,502
|
31,380
|
29,388
|
24,433
|
25,426
|
|
営業利益
|
-
|
11,195
|
2,240
|
8,949
|
2,166
|
10,362
|
9,818
|
12,874
|
12,942
|
7,955
|
4,405
|
4,258
|
5,819
|
1,643
|
12,915
|
7,189
|
8,729
|
11,852
|
-8,263
|
24,549
|
7,106
|
9,367
|
6,204
|
17,316
|
11,830
|
24,094
|
9,123
|
14,430
|
11,614
|
15,271
|
3,016
|
3,097
|
14,240
|
13,742
|
-2,360
|
10,844
|
10,332
|
12,205
|
7,199
|
9,018
|
18,260
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
11,268
|
1,124
|
6,446
|
1,932
|
13,672
|
9,078
|
13,286
|
13,331
|
8,168
|
1,339
|
7,700
|
7,315
|
955
|
12,445
|
6,297
|
9,312
|
12,386
|
-6,608
|
24,169
|
6,368
|
8,166
|
11,280
|
17,661
|
13,822
|
22,958
|
19,899
|
26,255
|
18,878
|
5,672
|
3,904
|
9,178
|
16,946
|
22,769
|
631
|
15,297
|
2,844
|
19,618
|
3,180
|
6,889
|
21,664
|
|
経常(税引前)利益率(%)
|
-
|
16.97
|
1.83
|
12.59
|
3.5
|
16.33
|
13.6
|
23.31
|
17.76
|
14.57
|
2.15
|
16.93
|
10.96
|
1.43
|
13.5
|
11.81
|
13.81
|
17.96
|
-95.99
|
27.76
|
7.57
|
10.09
|
14.3
|
19.93
|
17.21
|
21.93
|
21.71
|
35.06
|
21.33
|
6.15
|
4.56
|
10.71
|
19.62
|
22.76
|
0.64
|
21.88
|
3.24
|
21.58
|
4.18
|
11.62
|
29.03
|
|
法人税等合計
|
-
|
4,402
|
-7,225
|
1,082
|
1,685
|
2,072
|
965
|
4,523
|
4,149
|
3,325
|
-2,205
|
1,810
|
777
|
1,199
|
1,344
|
2,119
|
2,412
|
4,143
|
770
|
7,294
|
7,109
|
4,857
|
1,731
|
5,043
|
3,641
|
1,991
|
4,370
|
7,882
|
-533
|
582
|
-3,531
|
2,829
|
-852
|
6,750
|
-9,673
|
4,210
|
1,714
|
7,058
|
2,119
|
1,991
|
6,439
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
6,215
|
6,349
|
5,337
|
161
|
11,560
|
2,984
|
8,375
|
9,149
|
4,812
|
3,496
|
5,870
|
2,771
|
278
|
9,547
|
4,122
|
6,849
|
8,221
|
2,157
|
14,374
|
3,392
|
2,327
|
-12,902
|
12,660
|
10,336
|
16,857
|
11,174
|
18,359
|
21,118
|
6,927
|
22,496
|
6,305
|
6,007
|
15,018
|
-11,850
|
10,626
|
1,138
|
12,975
|
-299
|
4,811
|
5,255
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
10.86
|
50.95
|
52.03
|
43.74
|
1.3
|
94.71
|
24.44
|
68.56
|
76.58
|
40.41
|
29.56
|
49.29
|
23.24
|
2.33
|
87.74
|
34.58
|
57.44
|
68.94
|
18.06
|
120.47
|
14.04
|
19.47
|
71.79
|
105.98
|
86.5
|
140.96
|
93.38
|
153.45
|
176.46
|
57.8
|
23.91
|
52.61
|
86.09
|
84.58
|
-98.91
|
88.52
|
9.39
|
108.03
|
-2.56
|
40
|
-12.11
|
|
希薄化後一株あたり利益
|
10.86
|
50.85
|
51.93
|
43.66
|
1.29
|
94.56
|
24.41
|
68.45
|
76.34
|
40.61
|
29.49
|
49.17
|
23.19
|
2.33
|
87.61
|
34.54
|
57.36
|
68.81
|
18.02
|
120.24
|
13.93
|
19.41
|
71.6
|
105.74
|
86.3
|
140.69
|
93.22
|
153.19
|
176.16
|
57.7
|
23.88
|
52.52
|
86.05
|
84.56
|
-98.83
|
88.52
|
9.39
|
108.03
|
-2.56
|
40
|
-12.11
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
44
|
-
|
10
|
-
|
68
|
-
|
10
|
-
|
119
|
-
|
10
|
-
|
114
|
-
|
10
|
-
|
28
|
-
|
28
|
-
|
101
|
-
|
54
|