|
(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
|
-
|
18,573
|
17,657
|
17,536
|
15,660
|
16,813
|
18,143
|
18,664
|
18,105
|
20,044
|
20,470
|
20,469
|
19,803
|
21,296
|
21,367
|
21,037
|
20,681
|
20,591
|
20,091
|
18,308
|
16,990
|
18,899
|
20,353
|
22,620
|
23,595
|
25,895
|
27,161
|
27,993
|
28,394
|
30,085
|
29,764
|
32,087
|
31,008
|
32,108
|
33,744
|
32,381
|
33,026
|
37,002
|
36,812
|
32,170
|
32,419
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
15,753
|
14,843
|
14,592
|
12,843
|
13,877
|
15,130
|
15,648
|
15,210
|
16,954
|
17,363
|
17,278
|
16,654
|
17,911
|
17,972
|
17,763
|
17,477
|
17,241
|
16,850
|
15,160
|
14,172
|
16,028
|
17,331
|
19,183
|
20,008
|
22,020
|
23,168
|
23,794
|
24,227
|
25,350
|
25,119
|
27,328
|
26,351
|
27,489
|
28,406
|
27,245
|
27,870
|
31,486
|
31,289
|
27,226
|
27,463
|
|
売上総利益
|
-
|
2,820
|
2,814
|
2,944
|
2,817
|
2,935
|
3,012
|
3,017
|
2,894
|
3,091
|
3,107
|
3,191
|
3,148
|
3,385
|
3,394
|
3,274
|
3,204
|
3,350
|
3,240
|
3,148
|
2,818
|
2,872
|
3,021
|
3,437
|
3,587
|
3,876
|
3,993
|
4,198
|
4,167
|
4,735
|
4,645
|
4,759
|
4,657
|
4,619
|
5,337
|
5,136
|
5,156
|
5,516
|
5,523
|
4,944
|
4,955
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
2,194
|
2,161
|
2,166
|
2,181
|
2,200
|
2,237
|
2,179
|
2,188
|
2,208
|
2,307
|
2,168
|
2,226
|
2,262
|
2,316
|
2,202
|
2,377
|
2,348
|
2,421
|
2,163
|
2,220
|
2,149
|
2,300
|
2,253
|
2,248
|
2,376
|
2,334
|
2,321
|
2,437
|
2,537
|
2,497
|
2,602
|
2,619
|
2,595
|
2,694
|
2,674
|
2,756
|
2,671
|
2,818
|
2,851
|
3,009
|
|
営業利益
|
-
|
626
|
653
|
778
|
636
|
735
|
774
|
838
|
707
|
883
|
799
|
1,023
|
923
|
1,123
|
1,077
|
1,073
|
826
|
1,003
|
818
|
986
|
597
|
723
|
720
|
1,185
|
1,338
|
1,500
|
1,658
|
1,878
|
1,730
|
2,198
|
2,147
|
2,157
|
2,038
|
2,024
|
2,643
|
2,461
|
2,401
|
2,844
|
2,704
|
2,094
|
1,946
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
706
|
700
|
821
|
678
|
779
|
837
|
901
|
774
|
943
|
876
|
1,067
|
995
|
1,167
|
1,134
|
1,129
|
893
|
1,050
|
880
|
1,031
|
689
|
782
|
819
|
1,271
|
1,416
|
1,498
|
1,766
|
1,947
|
1,885
|
2,296
|
2,263
|
2,219
|
2,158
|
2,130
|
2,772
|
2,555
|
2,502
|
2,932
|
2,850
|
2,175
|
2,014
|
|
経常(税引前)利益率(%)
|
-
|
3.8
|
3.96
|
4.68
|
4.33
|
4.63
|
4.61
|
4.83
|
4.28
|
4.7
|
4.28
|
5.21
|
5.02
|
5.48
|
5.31
|
5.37
|
4.32
|
5.1
|
4.38
|
5.63
|
4.06
|
4.14
|
4.02
|
5.62
|
6.0
|
5.78
|
6.5
|
6.96
|
6.64
|
7.63
|
7.6
|
6.92
|
6.96
|
6.63
|
8.21
|
7.89
|
7.58
|
7.92
|
7.74
|
6.76
|
6.21
|
|
法人税等合計
|
-
|
322
|
289
|
315
|
287
|
323
|
294
|
303
|
266
|
313
|
303
|
361
|
338
|
-118
|
360
|
313
|
295
|
309
|
304
|
319
|
221
|
221
|
270
|
371
|
343
|
516
|
556
|
635
|
583
|
-173
|
726
|
-178
|
674
|
656
|
900
|
849
|
786
|
966
|
889
|
708
|
721
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
479
|
384
|
529
|
390
|
282
|
562
|
602
|
512
|
616
|
604
|
750
|
689
|
348
|
780
|
759
|
596
|
607
|
623
|
704
|
467
|
564
|
549
|
900
|
1,073
|
1,087
|
1,209
|
1,312
|
1,273
|
1,562
|
1,537
|
1,487
|
1,483
|
1,459
|
1,971
|
1,719
|
1,716
|
2,203
|
1,960
|
1,467
|
1,556
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
23.88
|
45.91
|
37.19
|
51.63
|
38.48
|
27.96
|
55.6
|
59.55
|
50.58
|
60.86
|
58.97
|
74.05
|
68.37
|
34.98
|
77.44
|
76.54
|
60.16
|
-75.78
|
64.17
|
73.82
|
49.08
|
59.98
|
58.78
|
96.16
|
114.84
|
117.72
|
131.2
|
143.27
|
141.05
|
-121.49
|
85.14
|
82.97
|
82.7
|
82.29
|
111.1
|
97.78
|
97.69
|
125.55
|
111.66
|
83.98
|
89.57
|
|
希薄化後一株あたり利益
|
23.88
|
45.91
|
37.19
|
51.63
|
38.48
|
27.96
|
55.6
|
59.55
|
50.58
|
60.86
|
58.97
|
74.05
|
68.37
|
34.98
|
77.44
|
76.54
|
60.16
|
-75.78
|
64.17
|
73.82
|
49.08
|
59.98
|
58.78
|
96.16
|
114.84
|
117.72
|
131.2
|
143.27
|
141.05
|
-121.49
|
85.14
|
82.97
|
82.6
|
82.2
|
111.03
|
97.71
|
97.69
|
125.55
|
111.66
|
83.98
|
89.57
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35
|
-
|
35
|
-
|
35
|
-
|
35
|
-
|
40
|
-
|
50
|
-
|
60
|
-
|
80
|
-
|
50
|
-
|
60
|
-
|
65
|
-
|
65
|
-
|
75
|
-
|