|
(単位:百万円)
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
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
|
2Q26
|
|
売上高
|
-
|
11,380
|
11,881
|
12,815
|
11,629
|
11,970
|
12,905
|
13,338
|
12,721
|
12,960
|
14,695
|
15,450
|
15,376
|
15,891
|
15,681
|
16,301
|
-
|
17,314
|
17,083
|
17,116
|
17,441
|
-
|
16,841
|
16,433
|
17,094
|
17,075
|
-
|
17,375
|
16,525
|
18,095
|
16,254
|
-
|
15,575
|
14,130
|
16,993
|
17,731
|
-
|
15,970
|
15,310
|
17,902
|
17,481
|
-
|
17,317
|
17,592
|
19,027
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
売上原価
|
-
|
9,185
|
9,968
|
10,133
|
9,197
|
9,535
|
10,659
|
10,593
|
10,277
|
10,493
|
11,926
|
12,203
|
12,213
|
12,675
|
12,787
|
12,810
|
-
|
13,916
|
13,520
|
14,841
|
13,412
|
-
|
13,053
|
12,794
|
13,715
|
13,155
|
-
|
13,559
|
14,730
|
14,414
|
12,623
|
-
|
12,257
|
12,484
|
12,225
|
13,421
|
-
|
12,466
|
12,625
|
14,091
|
13,283
|
-
|
13,611
|
13,836
|
14,949
|
-
|
|
売上総利益
|
-
|
2,196
|
1,912
|
2,682
|
2,432
|
2,435
|
2,247
|
2,746
|
2,444
|
2,467
|
2,768
|
3,246
|
3,163
|
3,216
|
2,894
|
3,491
|
-
|
3,397
|
3,563
|
2,624
|
4,030
|
-
|
3,788
|
3,640
|
3,360
|
3,920
|
-
|
3,816
|
4,417
|
3,681
|
3,632
|
-
|
3,317
|
3,518
|
2,491
|
4,311
|
-
|
3,503
|
3,783
|
3,811
|
4,198
|
-
|
3,707
|
3,756
|
4,078
|
-
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
営業費用
|
-
|
1,884
|
1,984
|
1,934
|
1,979
|
1,986
|
2,170
|
2,098
|
2,146
|
2,238
|
2,208
|
2,206
|
2,276
|
2,271
|
2,357
|
2,334
|
-
|
2,438
|
2,448
|
2,490
|
2,542
|
-
|
2,539
|
2,499
|
2,789
|
2,443
|
-
|
2,336
|
2,491
|
2,329
|
2,525
|
-
|
2,486
|
2,531
|
2,568
|
2,748
|
-
|
2,838
|
2,727
|
2,778
|
2,766
|
-
|
2,897
|
2,962
|
2,782
|
-
|
|
営業利益
|
-
|
310
|
-73
|
746
|
452
|
448
|
77
|
647
|
296
|
229
|
560
|
1,040
|
887
|
944
|
537
|
1,156
|
-
|
959
|
1,115
|
1,029
|
1,487
|
-
|
1,139
|
1,140
|
816
|
1,476
|
-
|
1,398
|
1,138
|
1,161
|
1,106
|
-
|
831
|
986
|
692
|
1,562
|
-
|
665
|
1,045
|
1,032
|
1,432
|
-
|
808
|
794
|
1,295
|
-
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
経常(税引前)利益
|
-
|
317
|
90
|
772
|
616
|
454
|
248
|
628
|
440
|
225
|
740
|
1,037
|
1,043
|
953
|
674
|
1,131
|
-
|
1,114
|
1,127
|
1,265
|
1,498
|
-
|
1,342
|
908
|
1,004
|
1,492
|
-
|
1,581
|
1,122
|
1,444
|
1,125
|
-
|
1,037
|
999
|
1,281
|
1,580
|
-
|
756
|
1,084
|
1,112
|
1,464
|
-
|
881
|
803
|
1,417
|
-
|
|
経常(税引前)利益率(%)
|
-
|
2.79
|
0.76
|
6.03
|
5.3
|
3.8
|
1.93
|
4.71
|
3.46
|
1.74
|
5.04
|
6.71
|
6.79
|
6.0
|
4.3
|
6.94
|
-
|
6.44
|
6.6
|
7.39
|
8.59
|
-
|
7.97
|
5.53
|
5.88
|
8.74
|
-
|
9.1
|
6.79
|
7.98
|
6.92
|
-
|
6.66
|
7.07
|
7.54
|
8.91
|
-
|
4.74
|
7.08
|
6.21
|
8.37
|
-
|
5.09
|
4.56
|
7.45
|
-
|
|
法人税等合計
|
-
|
152
|
163
|
217
|
317
|
204
|
302
|
206
|
248
|
172
|
224
|
362
|
340
|
341
|
219
|
404
|
-
|
360
|
407
|
430
|
520
|
-
|
282
|
271
|
419
|
580
|
-
|
464
|
398
|
405
|
401
|
-
|
273
|
-345
|
406
|
539
|
-
|
-1,207
|
1,565
|
212
|
501
|
-
|
503
|
297
|
387
|
-
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
純利益
|
-
|
154
|
12
|
557
|
353
|
249
|
80
|
421
|
293
|
246
|
481
|
673
|
603
|
608
|
423
|
726
|
-
|
753
|
719
|
812
|
1,088
|
-
|
781
|
744
|
692
|
1,128
|
-
|
1,416
|
723
|
1,973
|
724
|
-
|
323
|
-2,650
|
850
|
1,024
|
-
|
3,532
|
3,347
|
283
|
963
|
-
|
997
|
505
|
1,031
|
-
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
一株あたり利益
|
14.89
|
10.6
|
0.88
|
35.66
|
22.07
|
15.5
|
5.52
|
25.98
|
18.43
|
15.15
|
32.68
|
44.08
|
38.84
|
40.4
|
29.03
|
47.06
|
-
|
48.32
|
45.79
|
55.66
|
70.2
|
-
|
52.56
|
47.78
|
43.87
|
71.08
|
-
|
71.71
|
43.75
|
64.84
|
45.72
|
-
|
40.15
|
37.34
|
54.04
|
63.72
|
-
|
242.05
|
43.97
|
19.03
|
60.33
|
-
|
64.38
|
31.32
|
66.01
|
-
|
|
希薄化後一株あたり利益
|
14.89
|
10.6
|
0.88
|
35.66
|
22.07
|
15.5
|
5.52
|
25.98
|
18.43
|
15.15
|
32.68
|
44.08
|
38.84
|
40.4
|
29.03
|
47.06
|
-
|
48.32
|
45.79
|
55.66
|
70.2
|
-
|
52.56
|
47.78
|
43.87
|
71.08
|
-
|
71.71
|
43.75
|
64.84
|
45.72
|
-
|
40.15
|
37.34
|
54.04
|
63.72
|
-
|
242.05
|
43.97
|
19.03
|
60.33
|
-
|
64.38
|
31.32
|
66.01
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20
|
-
|
-
|
20
|
-
|
20
|
-
|
-
|
25
|
-
|
23
|
-
|
-
|
25
|
-
|
25
|
-
|
-
|
25
|
-
|
30
|
-
|
-
|
30
|
-
|
30
|
-
|
-
|
30
|
30
|