|
(単位:百万円)
|
1Q16
|
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
|
4Q25
|
|
売上高
|
520,303
|
491,350
|
422,962
|
351,857
|
528,847
|
488,660
|
460,449
|
383,959
|
617,026
|
569,738
|
517,384
|
425,911
|
644,466
|
623,230
|
555,180
|
467,671
|
623,484
|
585,028
|
336,411
|
463,922
|
619,797
|
583,066
|
495,218
|
434,910
|
627,391
|
591,585
|
546,129
|
536,016
|
716,393
|
750,957
|
676,153
|
623,053
|
810,833
|
788,166
|
767,502
|
737,335
|
895,192
|
895,006
|
-
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
310,560
|
321,161
|
161,915
|
239,363
|
294,976
|
307,436
|
236,833
|
219,790
|
288,765
|
301,126
|
247,255
|
257,117
|
336,109
|
389,720
|
312,079
|
292,287
|
368,010
|
385,745
|
333,771
|
343,238
|
407,620
|
427,751
|
-
|
|
売上総利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
312,923
|
263,867
|
174,495
|
224,559
|
324,821
|
275,630
|
258,385
|
215,119
|
338,626
|
248,802
|
298,874
|
278,900
|
380,283
|
361,236
|
364,074
|
330,766
|
442,823
|
402,420
|
433,730
|
394,097
|
487,571
|
467,256
|
-
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
224,098
|
214,699
|
169,231
|
197,792
|
213,245
|
198,299
|
194,979
|
202,697
|
222,451
|
216,813
|
216,271
|
244,618
|
265,033
|
222,810
|
255,970
|
274,188
|
301,400
|
292,673
|
291,799
|
301,841
|
330,580
|
322,575
|
-
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91,690
|
45,045
|
-4,352
|
16,964
|
113,094
|
48,576
|
59,914
|
21,114
|
119,406
|
69,871
|
81,806
|
26,241
|
117,077
|
73,577
|
110,311
|
50,516
|
146,686
|
110,398
|
144,718
|
99,101
|
157,556
|
146,661
|
-
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
経常(税引前)利益
|
77,666
|
4,375
|
40,054
|
-31,858
|
104,204
|
43,406
|
47,867
|
-2,079
|
117,832
|
47,364
|
72,279
|
5,203
|
111,086
|
63,128
|
72,997
|
5,236
|
102,015
|
48,844
|
-8,438
|
10,448
|
107,164
|
64,318
|
74,172
|
20,218
|
134,208
|
78,358
|
136,689
|
64,329
|
126,812
|
103,687
|
128,704
|
78,715
|
162,471
|
136,924
|
178,372
|
79,434
|
196,613
|
167,111
|
-
|
|
経常(税引前)利益率(%)
|
14.93
|
0.89
|
9.47
|
-9.05
|
19.7
|
8.88
|
10.4
|
-0.54
|
19.1
|
8.31
|
13.97
|
1.22
|
17.24
|
10.13
|
13.15
|
1.12
|
16.36
|
8.35
|
-2.51
|
2.25
|
17.29
|
11.03
|
14.98
|
4.65
|
21.39
|
13.25
|
25.03
|
12.0
|
17.7
|
13.81
|
19.03
|
12.63
|
20.04
|
17.37
|
23.24
|
10.77
|
21.96
|
18.67
|
-
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
30,174
|
17,239
|
3,530
|
11,526
|
34,672
|
27,555
|
26,550
|
1,411
|
36,588
|
21,595
|
43,531
|
27,120
|
36,981
|
28,887
|
38,429
|
18,449
|
47,764
|
42,192
|
55,873
|
17,766
|
56,312
|
58,130
|
-
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
純利益
|
48,024
|
-981
|
23,967
|
-22,958
|
69,695
|
27,538
|
22,879
|
-833
|
78,540
|
25,610
|
44,184
|
6,476
|
73,476
|
40,552
|
44,639
|
3,910
|
70,907
|
29,552
|
-9,818
|
-283
|
70,381
|
35,487
|
45,483
|
18,496
|
93,592
|
53,252
|
90,991
|
35,499
|
85,074
|
68,318
|
85,127
|
57,710
|
107,800
|
88,111
|
116,926
|
59,161
|
131,963
|
101,603
|
-
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
一株あたり利益
|
471.07
|
-9.63
|
235.07
|
-225.19
|
683.51
|
270.05
|
224.35
|
-8.19
|
770.11
|
251.09
|
433.13
|
63.42
|
720.16
|
397.4
|
437.41
|
38.26
|
694.73
|
289.51
|
-96.18
|
-2.81
|
689.29
|
347.49
|
445.32
|
181.04
|
916.21
|
521.23
|
890.52
|
347.34
|
832.47
|
222.8
|
277.6
|
188.19
|
351.5
|
287.28
|
381.23
|
192.86
|
430.19
|
331.19
|
-
|
|
希薄化後一株あたり利益
|
471.07
|
-9.63
|
235.07
|
-225.19
|
683.51
|
270.05
|
224.35
|
-8.19
|
770.11
|
251.09
|
433.13
|
63.42
|
720.16
|
397.4
|
437.41
|
38.26
|
693.59
|
288.98
|
-96.18
|
-2.8
|
688.17
|
346.87
|
444.61
|
180.79
|
914.87
|
520.34
|
889.23
|
346.85
|
831.32
|
-331.76
|
277.09
|
187.83
|
350.88
|
286.79
|
380.57
|
192.56
|
429.51
|
330.7
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
240
|
-
|
240
|
-
|
240
|
-
|
240
|
-
|
240
|
-
|
240
|
-
|
280
|
-
|
340
|
-
|
125
|
-
|
165
|
-
|
175
|
-
|
225
|
-
|
240
|
260
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|