|
(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
|
30,582
|
30,435
|
25,983
|
28,937
|
32,029
|
32,355
|
28,018
|
31,136
|
34,940
|
34,296
|
31,187
|
36,259
|
39,399
|
-
|
39,481
|
35,002
|
40,057
|
42,706
|
-
|
40,881
|
31,956
|
35,688
|
39,612
|
-
|
36,782
|
38,647
|
42,929
|
43,398
|
-
|
43,146
|
40,486
|
43,604
|
49,062
|
-
|
45,475
|
43,536
|
47,587
|
52,540
|
-
|
48,924
|
47,071
|
50,460
|
56,720
|
-
|
54,823
|
51,558
|
51,853
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
売上原価
|
17,522
|
17,145
|
16,137
|
17,581
|
18,663
|
18,882
|
17,325
|
19,013
|
19,964
|
19,525
|
19,032
|
21,442
|
22,649
|
-
|
23,327
|
21,616
|
24,227
|
25,046
|
-
|
23,493
|
20,029
|
22,204
|
23,761
|
-
|
23,723
|
24,117
|
25,522
|
25,629
|
-
|
25,601
|
25,313
|
25,842
|
29,587
|
-
|
25,142
|
26,968
|
27,986
|
31,383
|
-
|
29,016
|
28,185
|
29,513
|
33,450
|
-
|
33,210
|
31,341
|
29,854
|
|
売上総利益
|
13,060
|
13,290
|
9,846
|
11,356
|
13,366
|
13,472
|
10,693
|
12,123
|
14,976
|
14,770
|
12,156
|
14,816
|
16,750
|
-
|
16,154
|
13,385
|
15,830
|
17,659
|
-
|
17,389
|
11,926
|
13,484
|
15,850
|
-
|
16,845
|
14,530
|
17,407
|
17,768
|
-
|
17,546
|
15,172
|
17,762
|
19,474
|
-
|
16,855
|
16,569
|
19,601
|
21,156
|
-
|
19,909
|
18,885
|
20,947
|
23,269
|
-
|
21,613
|
20,218
|
21,999
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
営業費用
|
9,089
|
8,884
|
8,664
|
9,109
|
9,793
|
9,622
|
9,418
|
9,700
|
10,366
|
10,377
|
10,364
|
10,841
|
11,785
|
-
|
11,428
|
11,336
|
11,910
|
12,640
|
-
|
12,437
|
11,861
|
12,149
|
12,780
|
-
|
12,526
|
12,565
|
13,046
|
13,436
|
-
|
13,144
|
13,263
|
13,521
|
14,599
|
-
|
13,994
|
14,288
|
14,963
|
15,806
|
-
|
14,976
|
15,265
|
16,805
|
17,086
|
-
|
16,374
|
16,862
|
17,174
|
|
営業利益
|
3,970
|
4,406
|
1,182
|
2,247
|
3,573
|
3,850
|
1,275
|
2,423
|
4,609
|
4,393
|
1,792
|
3,976
|
4,965
|
-
|
4,726
|
2,049
|
3,919
|
5,018
|
-
|
4,953
|
64
|
1,336
|
3,069
|
-
|
4,319
|
1,966
|
4,360
|
4,331
|
-
|
3,859
|
1,910
|
4,241
|
4,874
|
-
|
4,543
|
2,281
|
4,639
|
5,350
|
-
|
4,933
|
3,620
|
4,141
|
6,183
|
-
|
5,238
|
3,357
|
4,824
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
経常(税引前)利益
|
3,979
|
4,308
|
887
|
2,118
|
3,558
|
3,840
|
1,249
|
2,370
|
4,662
|
4,326
|
1,648
|
3,853
|
4,826
|
-
|
4,611
|
1,861
|
3,729
|
5,053
|
-
|
4,647
|
18
|
1,301
|
3,095
|
-
|
4,310
|
1,809
|
4,236
|
4,298
|
-
|
4,427
|
1,768
|
3,808
|
4,785
|
-
|
4,378
|
2,159
|
4,357
|
5,204
|
-
|
4,750
|
3,541
|
3,905
|
6,060
|
-
|
5,132
|
2,990
|
4,645
|
|
経常(税引前)利益率(%)
|
13.01
|
14.15
|
3.41
|
7.32
|
11.11
|
11.87
|
4.46
|
7.61
|
13.34
|
12.61
|
5.28
|
10.63
|
12.25
|
-
|
11.68
|
5.32
|
9.31
|
11.83
|
-
|
11.37
|
0.06
|
3.65
|
7.81
|
-
|
11.72
|
4.68
|
9.87
|
9.9
|
-
|
10.26
|
4.37
|
8.73
|
9.75
|
-
|
9.63
|
4.96
|
9.16
|
9.9
|
-
|
9.71
|
7.52
|
7.74
|
10.68
|
-
|
9.36
|
5.8
|
8.96
|
|
法人税等合計
|
1,483
|
1,531
|
440
|
675
|
1,345
|
1,281
|
489
|
501
|
1,550
|
1,471
|
666
|
-451
|
1,639
|
-
|
1,603
|
660
|
1,165
|
1,654
|
-
|
1,615
|
288
|
517
|
1,125
|
-
|
1,427
|
622
|
1,147
|
1,522
|
-
|
1,405
|
617
|
11
|
1,583
|
-
|
1,430
|
854
|
1,338
|
1,780
|
-
|
-491
|
1,178
|
-519
|
1,983
|
-
|
1,626
|
1,063
|
1,211
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
純利益
|
2,485
|
2,768
|
514
|
1,358
|
2,204
|
2,555
|
777
|
1,844
|
3,090
|
2,823
|
980
|
2,859
|
3,184
|
-
|
2,998
|
1,209
|
2,656
|
3,188
|
-
|
3,125
|
-249
|
621
|
1,996
|
-
|
1,968
|
1,176
|
2,978
|
2,778
|
-
|
3,015
|
1,137
|
2,409
|
3,154
|
-
|
2,579
|
1,413
|
3,026
|
3,412
|
-
|
3,084
|
2,798
|
2,422
|
4,078
|
-
|
3,310
|
2,075
|
2,738
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
一株あたり利益
|
90.64
|
100.48
|
19.22
|
48.56
|
79.46
|
94.39
|
30.5
|
71.44
|
117.08
|
102.81
|
27.79
|
98.35
|
109.19
|
-
|
102.91
|
41.46
|
93.44
|
110.99
|
-
|
107.59
|
-8.95
|
22.23
|
69.67
|
-
|
99.75
|
41.45
|
107.31
|
98.48
|
-
|
105.75
|
40.65
|
85.43
|
111.73
|
-
|
102.47
|
50.63
|
105.76
|
121.28
|
-
|
109.34
|
100.78
|
86.41
|
145.55
|
-
|
117.3
|
74.74
|
98.6
|
|
希薄化後一株あたり利益
|
90.58
|
100.39
|
19.2
|
48.52
|
79.39
|
94.32
|
30.46
|
71.38
|
116.98
|
102.73
|
27.77
|
98.27
|
109.11
|
-
|
102.83
|
41.44
|
93.37
|
110.91
|
-
|
107.51
|
-8.95
|
22.21
|
69.62
|
-
|
99.68
|
41.42
|
107.23
|
98.42
|
-
|
105.69
|
40.64
|
85.38
|
111.68
|
-
|
102.42
|
50.61
|
105.73
|
121.24
|
-
|
109.3
|
100.78
|
86.41
|
145.55
|
-
|
117.3
|
74.74
|
98.6
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
-
|
70
|
-
|
0
|
-
|
-
|
77
|
-
|
0
|
-
|
-
|
85
|
-
|
0
|
-
|
-
|
100
|
-
|
0
|
-
|
-
|
112
|
-
|
0
|
-
|
-
|
126
|
-
|
0
|
-
|
-
|
131
|