|
(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
|
-
|
43,736
|
46,388
|
41,977
|
42,512
|
46,176
|
49,418
|
46,419
|
47,228
|
52,031
|
52,926
|
51,951
|
51,907
|
57,513
|
55,781
|
53,785
|
54,860
|
56,248
|
57,493
|
50,920
|
50,340
|
54,651
|
58,246
|
55,642
|
54,820
|
60,634
|
61,159
|
59,524
|
60,241
|
65,529
|
65,983
|
65,407
|
65,193
|
71,571
|
71,921
|
71,540
|
72,922
|
78,641
|
79,164
|
79,069
|
79,117
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
34,339
|
36,402
|
32,513
|
33,383
|
36,392
|
38,829
|
36,276
|
37,461
|
41,140
|
41,601
|
40,554
|
41,353
|
45,297
|
43,785
|
42,044
|
43,572
|
44,239
|
44,937
|
39,581
|
39,743
|
43,233
|
45,702
|
43,543
|
44,668
|
48,113
|
48,275
|
47,029
|
47,864
|
51,124
|
52,748
|
50,454
|
51,774
|
55,655
|
57,109
|
56,150
|
58,198
|
61,884
|
62,553
|
62,345
|
62,730
|
|
売上総利益
|
-
|
9,397
|
9,985
|
9,464
|
9,130
|
9,783
|
10,588
|
10,144
|
9,766
|
10,892
|
11,324
|
11,397
|
10,554
|
12,216
|
11,996
|
11,741
|
11,288
|
12,009
|
12,556
|
11,338
|
10,597
|
11,418
|
12,543
|
12,100
|
11,395
|
12,521
|
12,883
|
12,496
|
12,376
|
14,405
|
13,234
|
14,954
|
13,419
|
15,915
|
14,811
|
15,390
|
14,725
|
16,757
|
16,610
|
16,724
|
16,388
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
5,783
|
6,065
|
6,127
|
5,900
|
6,106
|
6,572
|
6,853
|
6,398
|
7,291
|
7,469
|
8,284
|
7,761
|
7,613
|
8,381
|
8,395
|
8,288
|
8,173
|
9,218
|
8,515
|
8,620
|
8,538
|
8,752
|
8,665
|
8,877
|
9,631
|
9,395
|
10,050
|
9,176
|
8,872
|
9,319
|
9,712
|
9,414
|
10,558
|
9,814
|
10,534
|
10,309
|
11,047
|
10,766
|
10,743
|
11,059
|
|
営業利益
|
-
|
3,614
|
3,919
|
3,338
|
3,229
|
3,677
|
4,015
|
3,291
|
3,369
|
3,601
|
3,854
|
3,114
|
2,792
|
4,604
|
3,614
|
3,346
|
3,001
|
3,836
|
3,337
|
2,824
|
1,977
|
2,879
|
3,790
|
3,435
|
2,155
|
3,538
|
3,488
|
2,445
|
3,201
|
5,533
|
3,915
|
5,241
|
4,006
|
5,357
|
4,997
|
4,855
|
4,416
|
5,710
|
5,843
|
5,982
|
5,329
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
3,718
|
4,035
|
3,360
|
3,274
|
3,764
|
4,059
|
3,367
|
3,453
|
3,702
|
3,900
|
3,189
|
2,870
|
4,683
|
3,672
|
3,430
|
3,077
|
4,018
|
3,384
|
3,016
|
2,059
|
3,100
|
3,995
|
3,696
|
2,302
|
3,558
|
3,671
|
2,476
|
3,253
|
5,665
|
3,972
|
5,297
|
3,946
|
5,454
|
5,065
|
4,888
|
4,377
|
5,726
|
5,817
|
5,899
|
5,243
|
|
経常(税引前)利益率(%)
|
-
|
8.5
|
8.7
|
8.0
|
7.7
|
8.15
|
8.21
|
7.25
|
7.31
|
7.11
|
7.37
|
6.14
|
5.53
|
8.14
|
6.58
|
6.38
|
5.61
|
7.14
|
5.89
|
5.92
|
4.09
|
5.67
|
6.86
|
6.64
|
4.2
|
5.87
|
6.0
|
4.16
|
5.4
|
8.65
|
6.02
|
8.1
|
6.05
|
7.62
|
7.04
|
6.83
|
6.0
|
7.28
|
7.35
|
7.46
|
6.63
|
|
法人税等合計
|
-
|
1,374
|
1,391
|
1,151
|
1,115
|
-88
|
1,286
|
1,080
|
1,106
|
824
|
1,233
|
1,050
|
922
|
474
|
1,166
|
1,143
|
982
|
1,281
|
1,063
|
1,003
|
678
|
402
|
1,282
|
1,172
|
-425
|
1,212
|
1,136
|
92
|
-210
|
1,688
|
1,218
|
1,570
|
1,246
|
1,606
|
1,553
|
1,471
|
2,188
|
1,344
|
1,815
|
1,817
|
1,638
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
2,312
|
2,676
|
2,154
|
2,139
|
2,994
|
2,772
|
2,288
|
2,318
|
2,795
|
2,638
|
2,140
|
1,947
|
2,997
|
2,505
|
2,302
|
2,068
|
2,738
|
2,321
|
2,012
|
1,381
|
2,293
|
2,712
|
2,525
|
2,243
|
4,109
|
2,534
|
1,716
|
2,220
|
4,156
|
2,675
|
3,391
|
2,702
|
3,500
|
3,512
|
3,233
|
4,857
|
4,493
|
4,002
|
3,982
|
3,604
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
56.65
|
70.1
|
81.16
|
65.34
|
64.85
|
-60.27
|
42.05
|
34.68
|
35.16
|
42.39
|
40.02
|
32.44
|
29.53
|
45.45
|
38
|
34.9
|
31.36
|
41.51
|
35.2
|
30.52
|
20.93
|
34.77
|
41.14
|
38.28
|
34.01
|
62.54
|
38.44
|
26.02
|
33.66
|
63.03
|
40.58
|
51.41
|
40.99
|
53.07
|
53.26
|
-
|
73.65
|
68.14
|
60.69
|
60.39
|
54.67
|
|
希薄化後一株あたり利益
|
56.65
|
70.1
|
81.16
|
65.34
|
64.85
|
-60.27
|
42.05
|
34.68
|
35.16
|
42.39
|
40.02
|
32.44
|
29.53
|
45.45
|
38
|
34.9
|
31.36
|
41.51
|
35.2
|
30.52
|
20.93
|
34.77
|
41.14
|
38.28
|
34.01
|
62.54
|
38.44
|
26.02
|
33.66
|
63.03
|
40.58
|
51.41
|
40.99
|
53.07
|
53.26
|
-
|
73.65
|
68.14
|
60.69
|
60.39
|
54.67
|
|
配当性向(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
31.5
|
-
|
-
|
0
|
39
|
-
|
-
|
0
|
19.5
|
-
|
-
|
0
|
18.5
|
-
|
18.5
|
-
|
18
|
-
|
16.5
|
-
|
14
|
-
|
20
|
-
|
15.5
|
-
|
16.5
|
-
|
23.5
|
-
|
23
|
-
|
23.5
|
-
|
26
|
-
|
28
|
-
|
30.5
|
-
|