|
(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
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
1Q26
|
2Q26
|
|
売上高
|
-
|
112,516
|
123,439
|
137,033
|
117,730
|
124,253
|
133,942
|
147,516
|
136,431
|
138,765
|
149,348
|
157,648
|
144,046
|
146,842
|
159,595
|
167,332
|
154,266
|
159,900
|
102,127
|
173,780
|
147,020
|
177,665
|
176,754
|
215,461
|
199,102
|
191,596
|
179,812
|
216,648
|
206,424
|
-
|
208,697
|
316,325
|
218,504
|
198,310
|
246,932
|
232,053
|
232,819
|
212,949
|
259,177
|
224,005
|
231,694
|
207,417
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
52,672
|
56,717
|
62,422
|
52,807
|
56,607
|
62,848
|
68,836
|
62,225
|
61,369
|
64,851
|
70,638
|
65,380
|
67,731
|
72,960
|
77,136
|
70,459
|
70,200
|
56,428
|
76,006
|
81,118
|
36,518
|
73,628
|
100,878
|
94,085
|
91,140
|
75,884
|
105,032
|
98,435
|
-
|
103,913
|
145,670
|
107,452
|
97,638
|
119,228
|
115,532
|
113,529
|
103,887
|
127,996
|
109,966
|
107,889
|
98,073
|
|
売上総利益
|
-
|
59,844
|
66,723
|
74,611
|
64,923
|
67,645
|
71,095
|
78,680
|
74,205
|
77,396
|
84,497
|
87,010
|
78,666
|
79,111
|
86,634
|
90,195
|
83,808
|
89,699
|
90,662
|
97,774
|
90,773
|
103,309
|
103,126
|
114,583
|
107,983
|
100,457
|
105,841
|
111,616
|
105,569
|
-
|
104,784
|
138,678
|
111,052
|
100,671
|
127,705
|
116,521
|
119,290
|
109,061
|
131,182
|
114,039
|
123,805
|
109,343
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
41,825
|
48,408
|
47,354
|
43,009
|
46,610
|
55,524
|
52,961
|
51,782
|
55,113
|
61,544
|
56,584
|
53,202
|
56,968
|
63,888
|
59,764
|
58,661
|
60,805
|
67,656
|
60,557
|
64,203
|
65,360
|
62,017
|
71,794
|
70,290
|
70,003
|
75,540
|
74,698
|
73,441
|
-
|
70,371
|
111,108
|
78,078
|
78,472
|
85,013
|
86,660
|
84,801
|
85,576
|
90,241
|
92,581
|
87,486
|
86,947
|
|
営業利益
|
-
|
18,019
|
18,314
|
27,256
|
21,914
|
21,036
|
15,570
|
25,719
|
22,423
|
22,283
|
22,953
|
30,426
|
25,464
|
22,143
|
22,746
|
30,431
|
25,146
|
28,895
|
23,006
|
37,216
|
43,380
|
37,948
|
29,719
|
42,788
|
34,727
|
30,453
|
30,302
|
36,917
|
32,128
|
-
|
26,002
|
45,029
|
32,973
|
22,200
|
42,692
|
29,860
|
34,488
|
23,486
|
40,940
|
21,458
|
36,942
|
22,917
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
18,658
|
18,578
|
27,658
|
22,187
|
21,330
|
16,388
|
26,010
|
22,630
|
22,860
|
23,360
|
30,678
|
26,081
|
22,896
|
23,398
|
30,722
|
25,818
|
29,503
|
-10,162
|
37,361
|
43,706
|
38,617
|
27,946
|
43,451
|
35,627
|
31,402
|
44,283
|
36,971
|
33,459
|
-
|
27,134
|
42,817
|
33,518
|
23,403
|
44,347
|
31,109
|
36,044
|
24,585
|
42,621
|
22,968
|
37,132
|
23,228
|
|
経常(税引前)利益率(%)
|
-
|
16.58
|
15.05
|
20.18
|
18.85
|
17.17
|
12.24
|
17.63
|
16.59
|
16.47
|
15.64
|
19.46
|
18.11
|
15.59
|
14.66
|
18.36
|
16.74
|
18.45
|
-9.95
|
21.5
|
29.73
|
21.74
|
15.81
|
20.17
|
17.89
|
16.39
|
24.63
|
17.07
|
16.21
|
-
|
13.0
|
13.54
|
15.34
|
11.8
|
17.96
|
13.41
|
15.48
|
11.55
|
16.44
|
10.25
|
16.03
|
11.2
|
|
法人税等合計
|
-
|
6,238
|
6,568
|
10,610
|
6,951
|
6,493
|
3,723
|
9,997
|
6,650
|
6,479
|
5,438
|
10,810
|
7,844
|
6,810
|
6,845
|
10,416
|
7,600
|
8,722
|
6,936
|
11,605
|
9,598
|
11,330
|
3,369
|
14,285
|
10,782
|
9,646
|
10,341
|
11,571
|
6,707
|
-
|
11,788
|
11,545
|
10,266
|
8,284
|
13,688
|
5,143
|
10,818
|
7,910
|
12,846
|
5,741
|
10,976
|
7,640
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
12,162
|
11,902
|
16,933
|
15,920
|
14,776
|
12,415
|
19,081
|
15,952
|
16,212
|
12,974
|
19,720
|
18,238
|
14,065
|
16,157
|
20,348
|
16,499
|
20,660
|
13,888
|
25,519
|
20,654
|
22,832
|
16,374
|
29,108
|
28,949
|
24,278
|
20,984
|
24,942
|
26,520
|
-
|
15,073
|
28,594
|
22,913
|
15,130
|
30,492
|
17,988
|
24,213
|
16,243
|
29,567
|
6,868
|
26,154
|
15,587
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
100.13
|
110.01
|
107.62
|
152.88
|
143.57
|
133.15
|
111.35
|
170.93
|
142.77
|
144.92
|
115.89
|
176.05
|
162.67
|
125.38
|
143.99
|
181.24
|
146.86
|
183.82
|
123.49
|
226.73
|
214.98
|
238.96
|
136.35
|
257.96
|
219.46
|
193.48
|
185.81
|
220.85
|
234.68
|
-
|
133.35
|
253.02
|
202.76
|
133.87
|
269.82
|
159.17
|
214.26
|
143.73
|
261.62
|
60.77
|
231.44
|
-157.57
|
|
希薄化後一株あたり利益
|
100.13
|
109.08
|
106.7
|
151.59
|
142.13
|
131.92
|
110.59
|
169.99
|
142
|
144.24
|
115.4
|
175.33
|
162.1
|
124.99
|
143.61
|
180.81
|
146.53
|
183.43
|
123.26
|
226.42
|
214.89
|
238.96
|
136.39
|
257.96
|
219.46
|
193.48
|
185.81
|
220.85
|
234.68
|
-
|
133.35
|
253.02
|
202.76
|
133.87
|
269.82
|
159.17
|
236.73
|
-156.37
|
261.62
|
60.77
|
231.44
|
-157.57
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
54
|
-
|
54
|
-
|
57
|
-
|
66
|
-
|
70
|
-
|
70
|
-
|
73
|
73
|
-
|
73
|
-
|
75
|
-
|
72
|
-
|
76
|
-
|
76
|
-
|
77
|