|
(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
|
-
|
80,404
|
88,729
|
75,352
|
82,060
|
81,635
|
90,256
|
77,219
|
86,247
|
81,385
|
91,803
|
80,166
|
87,258
|
88,493
|
102,737
|
90,967
|
96,362
|
93,393
|
106,281
|
94,356
|
90,545
|
101,111
|
105,987
|
99,210
|
100,815
|
102,729
|
111,396
|
104,417
|
108,682
|
109,924
|
122,888
|
113,371
|
117,824
|
99,840
|
128,944
|
122,543
|
128,980
|
133,317
|
211,225
|
177,474
|
193,805
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
60,548
|
67,336
|
57,141
|
61,810
|
61,083
|
67,514
|
60,395
|
64,727
|
61,118
|
66,858
|
60,916
|
65,289
|
65,905
|
77,802
|
69,256
|
71,211
|
69,160
|
79,421
|
70,311
|
70,529
|
67,419
|
78,424
|
73,781
|
74,259
|
65,636
|
82,451
|
78,428
|
79,447
|
80,910
|
69,576
|
83,551
|
86,420
|
73,002
|
93,680
|
91,206
|
94,448
|
96,621
|
154,314
|
128,689
|
141,442
|
|
売上総利益
|
-
|
19,856
|
21,392
|
18,211
|
20,249
|
20,553
|
22,741
|
16,824
|
21,519
|
20,267
|
24,945
|
19,249
|
21,969
|
22,589
|
24,935
|
21,711
|
25,150
|
24,234
|
26,859
|
24,045
|
23,486
|
26,492
|
27,563
|
25,428
|
26,554
|
27,258
|
23,949
|
25,989
|
29,235
|
29,013
|
33,441
|
29,819
|
29,887
|
31,484
|
35,264
|
31,336
|
34,533
|
36,695
|
56,912
|
48,785
|
52,362
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
11,379
|
12,010
|
12,086
|
11,651
|
11,907
|
12,396
|
12,934
|
12,136
|
11,975
|
11,908
|
12,916
|
12,297
|
12,098
|
13,052
|
13,877
|
13,184
|
13,154
|
15,413
|
13,829
|
13,947
|
13,750
|
12,592
|
14,592
|
13,405
|
15,118
|
11,648
|
16,053
|
16,656
|
16,423
|
17,359
|
16,939
|
17,266
|
13,308
|
19,242
|
19,093
|
19,297
|
20,749
|
32,376
|
30,373
|
31,073
|
|
営業利益
|
-
|
8,477
|
9,382
|
6,124
|
8,599
|
8,645
|
10,346
|
3,889
|
9,383
|
8,293
|
13,037
|
6,333
|
9,671
|
10,492
|
11,882
|
7,833
|
11,967
|
11,079
|
11,447
|
10,279
|
10,330
|
12,780
|
11,881
|
10,887
|
11,703
|
12,184
|
12,375
|
9,937
|
9,565
|
12,665
|
16,181
|
12,950
|
13,975
|
14,030
|
16,016
|
12,914
|
14,044
|
15,936
|
23,227
|
20,111
|
21,495
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
8,937
|
9,893
|
6,732
|
9,049
|
9,366
|
10,974
|
4,455
|
9,818
|
8,762
|
13,256
|
6,588
|
9,776
|
10,700
|
11,586
|
8,131
|
12,206
|
11,140
|
11,537
|
10,474
|
10,406
|
12,904
|
12,117
|
11,130
|
11,727
|
12,299
|
13,159
|
10,100
|
13,339
|
13,419
|
12,400
|
12,945
|
13,755
|
14,236
|
16,523
|
13,266
|
14,331
|
15,965
|
21,985
|
19,846
|
29,762
|
|
経常(税引前)利益率(%)
|
-
|
11.12
|
11.15
|
8.93
|
11.03
|
11.47
|
12.16
|
5.77
|
11.38
|
10.77
|
14.44
|
8.22
|
11.2
|
12.09
|
11.28
|
8.94
|
12.67
|
11.93
|
10.86
|
11.1
|
11.49
|
12.76
|
11.43
|
11.22
|
11.63
|
11.97
|
11.81
|
9.67
|
12.27
|
12.21
|
10.09
|
11.42
|
11.67
|
14.26
|
12.81
|
10.83
|
11.11
|
11.98
|
10.41
|
11.18
|
15.36
|
|
法人税等合計
|
-
|
1,959
|
33
|
-726
|
2,817
|
2,826
|
1,637
|
1,453
|
415
|
5,870
|
2,454
|
2,138
|
3,012
|
3,467
|
2,171
|
2,450
|
3,711
|
3,552
|
2,953
|
3,193
|
3,204
|
3,968
|
2,426
|
3,413
|
3,964
|
3,822
|
3,938
|
3,091
|
4,107
|
3,171
|
4,650
|
3,903
|
4,275
|
4,248
|
4,356
|
4,006
|
4,264
|
5,277
|
5,505
|
6,403
|
7,557
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
6,949
|
9,222
|
7,469
|
6,178
|
7,166
|
8,205
|
2,993
|
9,377
|
13,631
|
7,295
|
4,429
|
6,750
|
7,171
|
10,338
|
5,551
|
8,280
|
9,276
|
8,187
|
7,260
|
7,166
|
8,912
|
9,653
|
7,703
|
8,080
|
8,031
|
9,213
|
7,006
|
9,220
|
7,026
|
11,807
|
9,007
|
9,461
|
9,867
|
12,126
|
9,222
|
10,015
|
10,561
|
15,237
|
13,416
|
22,198
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
63.67
|
64.84
|
88.85
|
70.3
|
57.71
|
67.12
|
79.04
|
27.4
|
88.53
|
129.66
|
67.36
|
41.43
|
62.94
|
66.73
|
-81.55
|
53.38
|
79.5
|
89.12
|
200.21
|
69.76
|
118.2
|
85.63
|
92.76
|
74.02
|
25.88
|
27.14
|
29.51
|
22.44
|
23.12
|
29.67
|
37.81
|
28.84
|
29.6
|
31.58
|
38.81
|
29.52
|
32.04
|
33.79
|
48.75
|
42.93
|
70.98
|
|
希薄化後一株あたり利益
|
63.67
|
64.83
|
88.81
|
70.11
|
57.69
|
67.11
|
79.05
|
27.38
|
88.49
|
129.6
|
67.33
|
41.41
|
62.93
|
66.7
|
97.51
|
53.36
|
79.48
|
89.1
|
200.21
|
69.76
|
73.11
|
85.63
|
92.76
|
74.02
|
-23.47
|
27.14
|
29.51
|
22.44
|
29.52
|
29.67
|
37.81
|
28.84
|
30.28
|
31.58
|
38.81
|
29.52
|
32.04
|
33.79
|
48.75
|
42.93
|
70.98
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
65
|
-
|
65
|
-
|
65
|
-
|
70
|
-
|
70
|
-
|
23.34
|
-
|
26
|
-
|
26
|
-
|
28
|
-
|
32
|
-
|
34
|
-
|
37
|
-
|
47
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|