|
(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
|
-
|
25,706
|
26,404
|
24,098
|
25,681
|
26,429
|
27,528
|
28,255
|
29,791
|
30,614
|
31,052
|
31,705
|
30,461
|
32,123
|
30,315
|
27,678
|
28,384
|
27,882
|
28,390
|
24,534
|
23,394
|
25,560
|
29,263
|
28,495
|
30,656
|
26,259
|
32,325
|
32,134
|
33,246
|
33,832
|
32,397
|
31,398
|
31,052
|
32,209
|
32,253
|
32,598
|
32,346
|
35,064
|
34,763
|
33,265
|
34,015
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
22,008
|
22,402
|
20,686
|
22,030
|
22,653
|
23,288
|
24,238
|
25,392
|
26,152
|
26,540
|
27,121
|
26,057
|
27,304
|
26,012
|
23,636
|
24,293
|
23,704
|
33,030
|
20,991
|
20,044
|
21,926
|
9,603
|
24,427
|
26,297
|
27,861
|
21,450
|
27,464
|
28,322
|
31,424
|
27,526
|
26,719
|
25,443
|
27,329
|
27,395
|
27,649
|
27,595
|
29,703
|
29,144
|
28,310
|
28,825
|
|
売上総利益
|
-
|
3,698
|
4,002
|
3,411
|
3,651
|
3,776
|
4,240
|
4,016
|
4,400
|
4,461
|
4,512
|
4,584
|
4,403
|
4,820
|
4,303
|
4,041
|
4,092
|
4,178
|
4,031
|
3,543
|
2,825
|
3,634
|
4,037
|
4,067
|
4,359
|
4,628
|
3,303
|
4,669
|
4,925
|
5,101
|
5,329
|
4,678
|
4,680
|
4,539
|
4,858
|
4,949
|
4,750
|
5,361
|
5,620
|
4,955
|
5,189
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
2,360
|
2,485
|
2,574
|
2,489
|
2,392
|
2,586
|
2,817
|
2,627
|
2,645
|
3,249
|
2,937
|
2,796
|
2,888
|
2,894
|
2,985
|
2,735
|
2,729
|
3,269
|
2,818
|
2,490
|
2,524
|
2,700
|
2,905
|
3,133
|
2,711
|
3,314
|
3,193
|
3,277
|
3,319
|
3,596
|
3,349
|
3,154
|
2,896
|
3,602
|
3,488
|
3,300
|
3,445
|
3,622
|
3,668
|
3,671
|
|
営業利益
|
-
|
1,338
|
1,518
|
837
|
1,161
|
1,385
|
1,654
|
1,199
|
1,772
|
1,817
|
1,263
|
1,647
|
1,607
|
1,931
|
1,410
|
1,056
|
1,356
|
1,449
|
1,293
|
724
|
773
|
1,109
|
1,337
|
1,161
|
1,226
|
1,485
|
1,630
|
1,476
|
1,648
|
1,782
|
1,734
|
1,328
|
1,526
|
1,699
|
1,256
|
1,460
|
1,451
|
1,915
|
1,998
|
1,286
|
1,518
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
1,378
|
1,535
|
892
|
1,248
|
1,435
|
1,668
|
1,270
|
1,822
|
1,874
|
1,288
|
1,739
|
1,654
|
1,974
|
1,407
|
1,149
|
1,380
|
1,514
|
2,616
|
796
|
806
|
1,164
|
1,410
|
1,313
|
1,349
|
776
|
1,788
|
1,755
|
1,763
|
1,840
|
1,398
|
1,617
|
1,666
|
1,729
|
1,419
|
1,751
|
1,267
|
2,230
|
1,952
|
1,512
|
1,738
|
|
経常(税引前)利益率(%)
|
-
|
5.36
|
5.81
|
3.7
|
4.86
|
5.43
|
6.06
|
4.49
|
6.12
|
6.12
|
4.15
|
5.48
|
5.43
|
6.15
|
4.64
|
4.15
|
4.86
|
5.43
|
9.21
|
3.24
|
3.45
|
4.55
|
4.82
|
4.61
|
4.4
|
2.96
|
5.53
|
5.46
|
5.3
|
5.44
|
4.32
|
5.15
|
5.37
|
5.37
|
4.4
|
5.37
|
3.92
|
6.36
|
5.62
|
4.55
|
5.11
|
|
法人税等合計
|
-
|
460
|
538
|
119
|
411
|
451
|
-149
|
389
|
589
|
610
|
312
|
567
|
460
|
626
|
-163
|
391
|
443
|
520
|
395
|
254
|
-58
|
82
|
-5
|
409
|
-141
|
67
|
-69
|
551
|
548
|
614
|
-238
|
499
|
685
|
566
|
422
|
577
|
426
|
734
|
593
|
495
|
576
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
918
|
995
|
773
|
836
|
984
|
1,111
|
880
|
1,234
|
1,264
|
976
|
1,172
|
1,194
|
1,348
|
834
|
758
|
936
|
995
|
1,594
|
542
|
181
|
789
|
968
|
903
|
691
|
1,119
|
507
|
1,203
|
1,215
|
1,224
|
1,290
|
1,073
|
1,441
|
1,657
|
997
|
1,173
|
847
|
1,504
|
1,368
|
1,025
|
1,165
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
61.54
|
58.48
|
-49.81
|
49.26
|
53.25
|
62.69
|
-47.25
|
56.08
|
39.3
|
40.26
|
31.08
|
37.33
|
38.02
|
42.93
|
26.54
|
24.14
|
29.81
|
31.69
|
24.76
|
17.26
|
17.27
|
25.13
|
30.82
|
28.78
|
31.56
|
35.63
|
39.23
|
38.33
|
38.69
|
42.04
|
39.13
|
34.27
|
46.51
|
38.16
|
32.85
|
38.78
|
28.58
|
50.73
|
46.23
|
34.73
|
39.45
|
|
希薄化後一株あたり利益
|
61.54
|
58.48
|
-49.81
|
49.26
|
53.25
|
62.69
|
-47.25
|
56.08
|
39.3
|
40.26
|
31.08
|
37.33
|
38.02
|
42.93
|
26.54
|
24.14
|
29.81
|
31.69
|
24.76
|
17.26
|
17.27
|
25.13
|
30.82
|
28.78
|
31.56
|
35.63
|
39.23
|
38.33
|
38.69
|
42.04
|
39.13
|
34.27
|
46.51
|
38.16
|
32.85
|
38.78
|
28.58
|
50.73
|
46.23
|
34.73
|
39.45
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
45
|
-
|
0
|
-
|
40
|
-
|
0
|
-
|
65
|
-
|
0
|
-
|
65
|
-
|
0
|
-
|
65
|
-
|
30
|
-
|
45
|
-
|
35
|