|
(単位:百万円)
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
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
|
2Q26
|
|
売上高
|
-
|
119,320
|
130,830
|
126,692
|
131,313
|
122,752
|
131,888
|
127,607
|
131,121
|
122,507
|
132,720
|
125,887
|
131,497
|
123,750
|
131,112
|
125,971
|
-
|
130,702
|
125,142
|
137,403
|
140,490
|
-
|
141,658
|
132,692
|
142,106
|
142,615
|
-
|
148,635
|
148,432
|
147,887
|
138,297
|
-
|
142,952
|
137,531
|
147,429
|
142,900
|
-
|
149,301
|
144,209
|
155,147
|
148,824
|
-
|
153,916
|
146,894
|
158,650
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
売上原価
|
-
|
90,112
|
98,128
|
95,917
|
99,508
|
92,411
|
98,596
|
96,644
|
98,891
|
91,934
|
99,027
|
94,614
|
99,050
|
92,057
|
97,258
|
94,839
|
-
|
98,241
|
93,248
|
101,843
|
104,858
|
-
|
105,480
|
99,219
|
93,890
|
105,828
|
-
|
111,125
|
102,954
|
109,291
|
103,822
|
-
|
107,862
|
95,844
|
109,711
|
106,718
|
-
|
112,135
|
99,895
|
114,998
|
111,509
|
-
|
115,737
|
109,975
|
118,123
|
-
|
|
売上総利益
|
-
|
29,208
|
32,703
|
30,775
|
31,804
|
30,341
|
33,292
|
30,962
|
32,230
|
30,573
|
33,693
|
31,272
|
32,447
|
31,694
|
33,854
|
31,132
|
-
|
32,460
|
31,894
|
26,734
|
35,632
|
-
|
35,207
|
30,016
|
38,837
|
36,787
|
-
|
39,821
|
35,478
|
38,596
|
34,475
|
-
|
33,383
|
34,519
|
32,531
|
36,181
|
-
|
37,167
|
33,775
|
40,148
|
37,314
|
-
|
38,180
|
36,919
|
40,526
|
-
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
営業費用
|
-
|
26,507
|
27,900
|
27,373
|
27,855
|
27,473
|
28,657
|
27,762
|
28,431
|
27,807
|
29,018
|
28,053
|
28,659
|
28,368
|
29,365
|
28,608
|
-
|
29,011
|
30,297
|
31,011
|
29,784
|
-
|
27,914
|
30,375
|
34,581
|
32,531
|
-
|
33,392
|
32,702
|
39,002
|
30,629
|
-
|
31,526
|
31,650
|
33,160
|
32,199
|
-
|
33,213
|
32,763
|
34,411
|
33,444
|
-
|
34,887
|
34,024
|
34,647
|
-
|
|
営業利益
|
-
|
2,701
|
4,802
|
3,402
|
3,948
|
2,869
|
4,635
|
3,200
|
3,799
|
2,766
|
4,675
|
3,219
|
3,787
|
3,327
|
4,488
|
2,524
|
-
|
3,449
|
1,597
|
4,549
|
5,848
|
-
|
4,546
|
3,097
|
4,257
|
4,256
|
-
|
4,528
|
2,775
|
4,414
|
3,845
|
-
|
3,564
|
2,868
|
4,558
|
3,982
|
-
|
3,953
|
3,932
|
5,737
|
3,870
|
-
|
3,292
|
2,896
|
5,878
|
-
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
経常(税引前)利益
|
-
|
3,027
|
5,212
|
3,702
|
4,340
|
3,389
|
5,040
|
3,567
|
4,180
|
3,110
|
5,509
|
3,613
|
4,207
|
3,712
|
4,873
|
2,952
|
-
|
3,934
|
1,933
|
4,927
|
6,302
|
-
|
5,088
|
3,499
|
4,614
|
4,658
|
-
|
4,595
|
3,188
|
4,865
|
4,209
|
-
|
4,040
|
3,277
|
4,918
|
4,455
|
-
|
4,355
|
4,368
|
6,098
|
4,264
|
-
|
3,709
|
3,308
|
6,259
|
-
|
|
経常(税引前)利益率(%)
|
-
|
2.54
|
3.98
|
2.92
|
3.31
|
2.76
|
3.82
|
2.8
|
3.19
|
2.54
|
4.15
|
2.87
|
3.2
|
3.0
|
3.72
|
2.34
|
-
|
3.01
|
1.54
|
3.59
|
4.49
|
-
|
3.59
|
2.64
|
3.25
|
3.27
|
-
|
3.09
|
2.15
|
3.29
|
3.04
|
-
|
2.83
|
2.38
|
3.34
|
3.12
|
-
|
2.92
|
3.03
|
3.93
|
2.87
|
-
|
2.41
|
2.25
|
3.95
|
-
|
|
法人税等合計
|
-
|
1,281
|
2,929
|
976
|
1,006
|
790
|
985
|
1,220
|
1,372
|
1,012
|
1,168
|
1,229
|
1,365
|
973
|
688
|
1,012
|
-
|
1,318
|
849
|
2,184
|
1,996
|
-
|
1,649
|
1,190
|
1,764
|
1,791
|
-
|
1,522
|
1,695
|
2,016
|
1,385
|
-
|
1,339
|
1,157
|
1,147
|
1,444
|
-
|
1,547
|
1,456
|
1,279
|
1,581
|
-
|
1,366
|
1,246
|
1,145
|
-
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
純利益
|
-
|
1,749
|
462
|
2,681
|
3,181
|
2,352
|
2,286
|
2,289
|
2,761
|
1,982
|
3,228
|
2,365
|
2,841
|
1,860
|
3,106
|
1,889
|
-
|
2,621
|
1,110
|
1,256
|
4,249
|
-
|
4,738
|
2,325
|
3,026
|
2,883
|
-
|
3,108
|
2,071
|
2,538
|
2,872
|
-
|
2,647
|
2,247
|
2,181
|
3,008
|
-
|
2,791
|
2,908
|
3,859
|
2,664
|
-
|
2,335
|
2,045
|
4,019
|
-
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
一株あたり利益
|
46.34
|
31.47
|
8.32
|
48.24
|
57.17
|
42.3
|
41.09
|
41.2
|
49.66
|
35.85
|
58.36
|
43.03
|
51.64
|
33.79
|
55.43
|
33.17
|
-
|
46.62
|
19.62
|
22.21
|
75.25
|
-
|
59.66
|
41.15
|
53.53
|
51.05
|
-
|
55
|
36.64
|
39.78
|
51.06
|
-
|
47.29
|
40.14
|
38.98
|
53.81
|
-
|
50.47
|
38.75
|
71
|
49.35
|
-
|
43.26
|
37.88
|
74.47
|
-
|
|
希薄化後一株あたり利益
|
46.34
|
31.47
|
8.32
|
48.24
|
57.17
|
42.3
|
41.09
|
41.2
|
49.66
|
35.85
|
58.36
|
43.03
|
51.64
|
33.79
|
55.43
|
33.17
|
-
|
46.62
|
19.62
|
22.21
|
75.25
|
-
|
59.66
|
41.15
|
53.53
|
51.05
|
-
|
55
|
36.64
|
39.78
|
51.06
|
-
|
47.29
|
40.14
|
38.98
|
53.81
|
-
|
50.47
|
38.75
|
71
|
49.35
|
-
|
43.26
|
37.88
|
74.47
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25
|
-
|
-
|
25
|
-
|
25
|
-
|
-
|
30
|
-
|
27
|
-
|
-
|
30
|
-
|
28
|
-
|
-
|
30
|
-
|
29
|
-
|
-
|
39
|
-
|
34
|
-
|
-
|
40
|
37
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
-
|
|
|
-
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|