|
(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
|
-
|
17,891
|
20,047
|
17,233
|
19,904
|
20,174
|
21,835
|
20,384
|
21,916
|
22,132
|
23,636
|
22,632
|
24,114
|
25,077
|
25,474
|
23,259
|
26,103
|
24,617
|
16,354
|
21,900
|
29,740
|
31,990
|
33,029
|
30,031
|
32,875
|
33,737
|
34,477
|
34,807
|
37,297
|
40,689
|
40,553
|
37,696
|
38,749
|
38,544
|
39,574
|
37,351
|
41,656
|
41,414
|
39,543
|
41,198
|
40,717
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
14,654
|
16,350
|
13,887
|
16,030
|
16,355
|
17,681
|
16,552
|
17,466
|
17,807
|
19,358
|
18,363
|
19,520
|
20,418
|
20,910
|
18,986
|
21,146
|
20,041
|
21,512
|
18,210
|
24,057
|
17,166
|
27,376
|
24,577
|
22,891
|
27,499
|
28,232
|
28,589
|
30,386
|
29,358
|
34,535
|
31,128
|
32,487
|
31,619
|
33,153
|
30,647
|
34,617
|
34,409
|
33,181
|
34,749
|
33,899
|
|
売上総利益
|
-
|
3,238
|
3,696
|
3,346
|
3,874
|
3,818
|
4,155
|
3,831
|
4,451
|
4,324
|
4,278
|
4,268
|
4,595
|
4,659
|
4,564
|
4,273
|
4,957
|
4,575
|
3,314
|
3,689
|
5,684
|
3,558
|
5,652
|
5,454
|
5,972
|
4,534
|
6,246
|
6,217
|
6,912
|
6,990
|
6,017
|
6,567
|
6,744
|
6,494
|
6,420
|
6,703
|
7,039
|
7,006
|
6,361
|
6,448
|
6,818
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
2,213
|
2,368
|
2,552
|
2,649
|
2,545
|
2,618
|
2,681
|
2,785
|
2,714
|
2,883
|
3,084
|
3,118
|
3,095
|
3,021
|
3,246
|
3,323
|
3,156
|
3,142
|
3,463
|
3,687
|
3,672
|
2,874
|
3,783
|
3,750
|
4,190
|
3,202
|
3,993
|
4,018
|
4,395
|
4,227
|
4,466
|
4,360
|
4,263
|
4,373
|
4,514
|
4,406
|
4,534
|
4,471
|
4,804
|
4,479
|
|
営業利益
|
-
|
1,024
|
1,329
|
793
|
1,226
|
1,273
|
1,537
|
1,150
|
1,666
|
1,609
|
1,396
|
1,184
|
1,476
|
1,564
|
1,543
|
1,026
|
1,634
|
1,420
|
1,269
|
226
|
1,996
|
1,939
|
99
|
1,670
|
2,223
|
823
|
2,360
|
2,224
|
2,893
|
2,777
|
2,633
|
2,100
|
2,385
|
2,567
|
2,047
|
2,188
|
2,634
|
2,472
|
1,890
|
1,643
|
2,340
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
1,036
|
1,345
|
828
|
1,237
|
1,335
|
1,611
|
1,176
|
1,688
|
1,641
|
1,422
|
1,220
|
1,506
|
1,616
|
1,581
|
1,072
|
1,667
|
1,482
|
1,270
|
284
|
2,026
|
2,028
|
1,912
|
1,712
|
2,272
|
2,098
|
2,403
|
2,288
|
2,936
|
3,428
|
1,844
|
2,189
|
2,437
|
2,644
|
2,094
|
2,254
|
2,677
|
2,537
|
2,011
|
1,698
|
2,411
|
|
経常(税引前)利益率(%)
|
-
|
5.79
|
6.71
|
4.8
|
6.21
|
6.62
|
7.38
|
5.77
|
7.7
|
7.41
|
6.02
|
5.39
|
6.25
|
6.44
|
6.21
|
4.61
|
6.39
|
6.02
|
7.77
|
1.3
|
6.81
|
6.34
|
5.79
|
5.7
|
6.91
|
6.22
|
6.97
|
6.57
|
7.87
|
8.42
|
4.55
|
5.81
|
6.29
|
6.86
|
5.29
|
6.03
|
6.43
|
6.13
|
5.09
|
4.12
|
5.92
|
|
法人税等合計
|
-
|
357
|
337
|
298
|
453
|
378
|
394
|
392
|
579
|
551
|
-170
|
409
|
519
|
523
|
392
|
360
|
584
|
477
|
-163
|
117
|
336
|
684
|
531
|
591
|
736
|
584
|
-171
|
750
|
968
|
915
|
-522
|
697
|
786
|
725
|
-336
|
726
|
879
|
785
|
555
|
551
|
787
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
679
|
1,008
|
525
|
789
|
957
|
1,216
|
784
|
1,109
|
1,150
|
1,073
|
811
|
986
|
1,094
|
1,098
|
712
|
1,083
|
1,004
|
916
|
167
|
261
|
1,345
|
-284
|
1,121
|
1,536
|
1,514
|
1,573
|
1,537
|
2,015
|
1,915
|
1,747
|
1,491
|
1,661
|
1,798
|
1,222
|
1,527
|
1,798
|
1,752
|
1,452
|
1,147
|
1,637
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
21.63
|
21.97
|
32.59
|
16.98
|
25.47
|
30.89
|
39.24
|
25.31
|
35.63
|
36.89
|
34.38
|
26.03
|
31.55
|
34.93
|
35.08
|
22.76
|
34.53
|
31.99
|
29.16
|
5.35
|
38.59
|
42.7
|
36.82
|
35.57
|
48.54
|
47.59
|
49.43
|
48.32
|
61.59
|
59.6
|
39.65
|
46.42
|
51.46
|
55.43
|
37.59
|
47.06
|
55.03
|
53.35
|
44.16
|
34.92
|
49.66
|
|
希薄化後一株あたり利益
|
21.63
|
21.24
|
31.51
|
16.42
|
24.6
|
29.79
|
37.83
|
24.39
|
34.38
|
35.51
|
33.07
|
25.03
|
30.31
|
33.49
|
33.63
|
21.81
|
33.02
|
30.5
|
27.78
|
5.1
|
36.76
|
40.54
|
34.93
|
33.73
|
46.04
|
45.15
|
46.89
|
45.84
|
58.44
|
56.57
|
37.65
|
44.06
|
48.85
|
52.64
|
35.71
|
47.06
|
55.03
|
53.35
|
44.16
|
34.92
|
49.66
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10
|
-
|
27
|
-
|
10
|
-
|
31
|
-
|
10
|
-
|
46
|
-
|
20
|
-
|
48
|
-
|
20
|
-
|
40
|
-
|
20
|
-
|
44
|
-
|
20
|