|
(単位:百万円)
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
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
|
|
売上高
|
252,146
|
228,358
|
232,922
|
239,727
|
255,858
|
229,874
|
239,528
|
248,558
|
261,197
|
232,760
|
250,671
|
264,467
|
278,820
|
-
|
252,649
|
261,792
|
269,958
|
282,414
|
-
|
265,910
|
280,319
|
276,052
|
293,278
|
-
|
309,446
|
281,287
|
291,014
|
263,649
|
-
|
251,494
|
252,740
|
267,781
|
284,691
|
-
|
259,840
|
269,797
|
285,063
|
302,436
|
-
|
281,410
|
285,812
|
300,176
|
316,266
|
-
|
294,094
|
298,474
|
305,431
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
売上原価
|
236,239
|
213,282
|
218,156
|
223,937
|
239,534
|
214,328
|
224,196
|
232,101
|
244,309
|
216,652
|
234,273
|
246,781
|
260,744
|
-
|
235,381
|
244,574
|
251,707
|
263,930
|
-
|
247,726
|
261,948
|
257,763
|
274,630
|
-
|
253,011
|
263,229
|
271,913
|
238,529
|
-
|
208,246
|
227,774
|
241,816
|
257,675
|
-
|
233,893
|
243,710
|
257,635
|
273,888
|
-
|
253,919
|
258,342
|
271,177
|
286,127
|
-
|
264,970
|
269,419
|
275,527
|
|
売上総利益
|
15,906
|
15,077
|
14,766
|
15,789
|
16,324
|
15,545
|
15,333
|
16,457
|
16,888
|
16,108
|
16,397
|
17,687
|
18,075
|
-
|
17,268
|
17,219
|
18,250
|
18,483
|
-
|
18,184
|
18,371
|
18,289
|
18,648
|
-
|
18,510
|
18,058
|
18,136
|
16,824
|
-
|
16,336
|
16,847
|
17,703
|
18,326
|
-
|
16,939
|
17,765
|
18,899
|
19,555
|
-
|
19,188
|
18,708
|
21,001
|
20,897
|
-
|
20,702
|
20,168
|
20,958
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
営業費用
|
13,545
|
13,130
|
13,312
|
13,611
|
13,581
|
13,072
|
13,575
|
14,132
|
13,800
|
13,483
|
14,473
|
15,131
|
14,955
|
-
|
14,432
|
14,955
|
15,675
|
14,959
|
-
|
15,407
|
15,791
|
15,596
|
15,288
|
-
|
15,315
|
15,730
|
16,372
|
14,590
|
-
|
14,251
|
14,351
|
15,135
|
15,274
|
-
|
14,083
|
14,968
|
16,168
|
16,076
|
-
|
16,195
|
16,912
|
17,380
|
17,382
|
-
|
16,924
|
17,546
|
18,168
|
|
営業利益
|
2,361
|
1,946
|
1,454
|
2,178
|
2,742
|
2,473
|
1,758
|
2,325
|
3,087
|
2,626
|
1,924
|
2,555
|
3,120
|
-
|
2,835
|
2,265
|
2,575
|
3,524
|
-
|
2,777
|
2,580
|
2,693
|
3,360
|
-
|
3,194
|
2,328
|
2,730
|
3,356
|
-
|
3,667
|
2,874
|
3,516
|
4,531
|
-
|
4,346
|
3,935
|
3,919
|
5,184
|
-
|
4,357
|
3,342
|
3,973
|
5,142
|
-
|
5,004
|
4,035
|
3,999
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
経常(税引前)利益
|
2,748
|
2,136
|
1,939
|
2,220
|
3,159
|
2,719
|
2,287
|
2,252
|
3,510
|
2,854
|
2,413
|
2,758
|
3,727
|
-
|
3,144
|
2,797
|
2,839
|
4,133
|
-
|
3,030
|
3,130
|
2,916
|
3,914
|
-
|
3,437
|
2,972
|
2,958
|
4,011
|
-
|
4,055
|
3,574
|
3,747
|
5,165
|
-
|
4,639
|
4,621
|
4,076
|
5,824
|
-
|
4,618
|
3,979
|
4,276
|
5,754
|
-
|
5,286
|
4,776
|
4,284
|
|
経常(税引前)利益率(%)
|
1.09
|
0.94
|
0.83
|
0.93
|
1.23
|
1.18
|
0.95
|
0.91
|
1.34
|
1.23
|
0.96
|
1.04
|
1.34
|
-
|
1.24
|
1.07
|
1.05
|
1.46
|
-
|
1.14
|
1.12
|
1.06
|
1.33
|
-
|
1.11
|
1.06
|
1.02
|
1.52
|
-
|
1.61
|
1.41
|
1.4
|
1.81
|
-
|
1.79
|
1.71
|
1.43
|
1.93
|
-
|
1.64
|
1.39
|
1.42
|
1.82
|
-
|
1.8
|
1.6
|
1.4
|
|
法人税等合計
|
986
|
899
|
727
|
944
|
1,116
|
936
|
879
|
705
|
1,204
|
1,102
|
876
|
1,139
|
1,147
|
-
|
1,127
|
996
|
-252
|
1,192
|
-
|
983
|
1,016
|
1,110
|
1,281
|
-
|
915
|
1,048
|
846
|
1,403
|
-
|
1,273
|
1,635
|
1,149
|
1,630
|
-
|
1,282
|
274
|
-297
|
1,947
|
-
|
1,998
|
2,027
|
1,882
|
2,046
|
-
|
1,717
|
1,530
|
1,264
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
純利益
|
1,704
|
1,192
|
1,247
|
1,220
|
2,143
|
1,746
|
1,763
|
1,459
|
2,301
|
2,114
|
1,536
|
1,604
|
2,278
|
-
|
1,940
|
1,644
|
1,715
|
2,885
|
-
|
2,033
|
2,015
|
2,393
|
2,636
|
-
|
2,228
|
1,977
|
1,924
|
2,812
|
-
|
2,776
|
3,681
|
2,549
|
3,526
|
-
|
2,659
|
3,155
|
2,687
|
4,024
|
-
|
4,283
|
3,114
|
4,071
|
4,183
|
-
|
3,650
|
3,201
|
3,078
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
一株あたり利益
|
45.52
|
27.97
|
34.05
|
33.05
|
56.28
|
43.57
|
45.78
|
39.82
|
58.56
|
51.54
|
40.93
|
40.42
|
58.8
|
-
|
47.13
|
45.01
|
48.08
|
77.72
|
-
|
52.54
|
56.51
|
67.14
|
73.46
|
-
|
55.29
|
57.03
|
52.54
|
81.11
|
-
|
70.65
|
108.56
|
69.63
|
100.45
|
-
|
90.7
|
93.82
|
71.97
|
112.08
|
-
|
123.51
|
96.94
|
120.52
|
128.69
|
-
|
104.14
|
100.82
|
92.06
|
|
希薄化後一株あたり利益
|
45.52
|
27.97
|
34.05
|
33.05
|
56.28
|
43.57
|
45.78
|
39.82
|
58.56
|
51.54
|
40.93
|
40.42
|
58.8
|
-
|
47.13
|
45.01
|
48.08
|
77.72
|
-
|
52.54
|
56.51
|
67.14
|
73.46
|
-
|
55.29
|
57.03
|
52.54
|
81.11
|
-
|
70.65
|
108.56
|
69.63
|
100.45
|
-
|
90.7
|
93.82
|
71.97
|
112.08
|
-
|
123.51
|
96.94
|
120.52
|
128.69
|
-
|
104.14
|
100.82
|
92.06
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30
|
-
|
-
|
30
|
-
|
33
|
-
|
-
|
33
|
-
|
36
|
-
|
-
|
36
|
-
|
38
|
-
|
-
|
45
|
-
|
47
|
-
|
-
|
50
|
-
|
55
|
-
|
-
|
65
|
-
|
70
|
-
|
-
|
70
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|