|
(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
|
-
|
22,051
|
23,788
|
20,925
|
23,223
|
24,503
|
30,078
|
24,121
|
24,998
|
27,720
|
27,986
|
25,920
|
25,417
|
26,710
|
30,331
|
26,719
|
28,267
|
29,386
|
29,955
|
24,484
|
26,344
|
29,446
|
28,384
|
24,066
|
26,210
|
31,546
|
32,175
|
25,892
|
28,683
|
25,719
|
32,830
|
31,528
|
30,444
|
34,419
|
31,803
|
26,954
|
26,827
|
28,604
|
29,165
|
27,182
|
27,739
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
17,264
|
19,174
|
16,890
|
19,059
|
19,814
|
24,765
|
19,746
|
20,666
|
22,936
|
23,058
|
21,356
|
20,731
|
21,777
|
25,274
|
21,998
|
23,472
|
23,963
|
24,584
|
19,842
|
21,484
|
24,168
|
22,447
|
19,631
|
21,621
|
26,540
|
21,725
|
21,418
|
24,032
|
27,810
|
20,794
|
26,380
|
25,193
|
37,075
|
26,141
|
21,521
|
21,392
|
22,589
|
22,738
|
21,050
|
21,261
|
|
売上総利益
|
-
|
4,786
|
4,615
|
4,035
|
4,164
|
4,689
|
5,313
|
4,375
|
4,332
|
4,784
|
4,928
|
4,563
|
4,687
|
4,933
|
5,057
|
4,722
|
4,794
|
5,423
|
5,530
|
4,642
|
4,860
|
5,278
|
5,187
|
4,435
|
4,589
|
4,905
|
4,981
|
4,475
|
4,650
|
4,032
|
5,308
|
5,149
|
5,250
|
6,005
|
5,661
|
5,432
|
5,436
|
6,015
|
6,427
|
6,132
|
6,478
|
|
売上総利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
2,888
|
2,806
|
2,952
|
2,943
|
3,052
|
3,030
|
3,109
|
3,065
|
3,205
|
3,193
|
3,282
|
3,235
|
3,287
|
3,427
|
3,487
|
3,433
|
3,440
|
3,683
|
3,318
|
3,452
|
3,541
|
3,584
|
3,539
|
3,532
|
3,134
|
3,648
|
3,802
|
3,722
|
3,565
|
3,904
|
3,895
|
3,872
|
3,591
|
4,113
|
4,066
|
4,051
|
4,039
|
4,303
|
4,441
|
4,438
|
|
営業利益
|
-
|
1,898
|
1,809
|
1,083
|
1,221
|
1,637
|
2,283
|
1,266
|
1,267
|
1,579
|
1,735
|
1,282
|
1,451
|
1,646
|
1,630
|
1,235
|
1,361
|
1,983
|
1,737
|
1,324
|
1,408
|
1,736
|
2,700
|
896
|
1,057
|
1,419
|
1,333
|
673
|
928
|
1,498
|
1,404
|
1,253
|
1,379
|
2,063
|
1,549
|
1,366
|
1,386
|
1,975
|
2,124
|
1,691
|
2,040
|
|
営業利益率 (%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
-
|
1,933
|
1,887
|
1,144
|
1,306
|
1,714
|
2,421
|
1,368
|
1,365
|
1,682
|
1,897
|
1,379
|
1,555
|
1,736
|
1,739
|
1,338
|
1,468
|
2,053
|
1,925
|
1,440
|
1,520
|
1,823
|
2,731
|
1,008
|
1,154
|
1,607
|
1,469
|
780
|
1,037
|
1,591
|
1,495
|
1,372
|
1,473
|
2,001
|
1,756
|
1,375
|
1,354
|
2,082
|
1,983
|
1,896
|
2,226
|
|
経常(税引前)利益率(%)
|
-
|
8.77
|
7.93
|
5.47
|
5.62
|
7.0
|
8.05
|
5.67
|
5.46
|
6.07
|
6.78
|
5.32
|
6.12
|
6.5
|
5.73
|
5.01
|
5.19
|
6.99
|
6.43
|
5.88
|
5.77
|
6.19
|
9.62
|
4.19
|
4.4
|
5.09
|
4.57
|
3.01
|
3.62
|
6.19
|
4.55
|
4.35
|
4.84
|
5.81
|
5.52
|
5.1
|
5.05
|
7.28
|
6.8
|
6.98
|
8.02
|
|
法人税等合計
|
-
|
628
|
-181
|
309
|
423
|
548
|
692
|
427
|
422
|
544
|
485
|
456
|
492
|
541
|
556
|
422
|
474
|
611
|
641
|
419
|
468
|
557
|
817
|
305
|
354
|
500
|
318
|
291
|
339
|
573
|
472
|
433
|
444
|
667
|
-240
|
473
|
500
|
672
|
606
|
600
|
748
|
|
実効税率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
-
|
1,306
|
1,339
|
769
|
881
|
1,166
|
1,679
|
941
|
944
|
1,139
|
1,411
|
923
|
1,063
|
1,183
|
1,183
|
916
|
995
|
1,408
|
1,088
|
1,021
|
1,053
|
1,260
|
1,964
|
704
|
763
|
1,396
|
741
|
490
|
699
|
1,218
|
167
|
938
|
1,026
|
1,334
|
1,153
|
902
|
854
|
1,410
|
1,378
|
1,296
|
1,460
|
|
純利益率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
28.87
|
35.87
|
36.77
|
21.14
|
24.2
|
32.02
|
46.13
|
25.84
|
25.92
|
31.29
|
38.77
|
25.33
|
29.21
|
32.49
|
32.54
|
25.17
|
27.32
|
38.66
|
29.89
|
28.06
|
28.92
|
34.62
|
33.37
|
19.33
|
20.97
|
30.73
|
20.35
|
13.45
|
19.19
|
33.45
|
28.96
|
27.77
|
29.28
|
39.45
|
34.11
|
26.68
|
25.31
|
41.87
|
40.91
|
38.53
|
43.37
|
|
希薄化後一株あたり利益
|
28.87
|
35.87
|
36.77
|
21.14
|
24.2
|
32.02
|
46.13
|
25.84
|
25.92
|
31.29
|
38.77
|
25.33
|
29.21
|
32.49
|
32.54
|
25.17
|
27.32
|
38.66
|
29.89
|
28.06
|
28.92
|
34.62
|
33.37
|
19.33
|
20.97
|
30.73
|
20.35
|
13.45
|
19.19
|
33.45
|
28.96
|
27.77
|
29.28
|
39.45
|
34.11
|
26.68
|
25.31
|
41.87
|
40.91
|
38.53
|
43.37
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
-
|
20
|
-
|
15
|
-
|
20
|
-
|
15
|
-
|
20
|
-
|
15
|
-
|
20
|
-
|
17
|
-
|
23
|
-
|
20
|
-
|
34
|
-
|
25
|