|
(単位:%)
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
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
|
3Q25
|
4Q25
|
|
売上高
|
180,700
|
206,200
|
211,200
|
218,100
|
202,100
|
198,800
|
202,000
|
196,800
|
194,500
|
196,500
|
185,300
|
196,500
|
204,700
|
203,600
|
204,300
|
181,700
|
188,000
|
181,900
|
184,400
|
209,800
|
214,600
|
217,300
|
209,300
|
198,700
|
233,300
|
255,300
|
257,800
|
235,700
|
261,900
|
270,400
|
260,300
|
248,700
|
258,000
|
269,900
|
256,400
|
238,500
|
261,500
|
254,200
|
279,300
|
279,400
|
288,200
|
377,800
|
383,600
|
390,400
|
406,800
|
426,400
|
674,100
|
660,100
|
679,000
|
668,300
|
498,200
|
452,300
|
500,200
|
523,800
|
498,500
|
458,600
|
484,800
|
525,400
|
513,700
|
463,100
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.4
|
-3.1
|
0.3
|
3.1
|
1.0
|
|
売上原価
|
133,500
|
151,100
|
154,900
|
136,200
|
137,700
|
136,300
|
138,200
|
125,000
|
131,800
|
131,600
|
122,100
|
134,600
|
147,100
|
144,400
|
151,400
|
132,600
|
136,600
|
127,100
|
132,000
|
144,000
|
151,100
|
150,400
|
146,200
|
135,500
|
170,200
|
178,700
|
182,000
|
168,900
|
189,900
|
193,000
|
195,000
|
184,900
|
190,100
|
190,900
|
184,200
|
167,600
|
187,200
|
179,900
|
199,100
|
199,900
|
207,400
|
289,700
|
298,400
|
314,200
|
314,200
|
326,800
|
551,000
|
537,800
|
570,000
|
539,800
|
411,500
|
366,400
|
416,200
|
414,900
|
404,900
|
381,000
|
412,200
|
421,700
|
414,300
|
375,900
|
|
売上総利益
|
47,200
|
55,100
|
56,300
|
81,900
|
64,400
|
62,500
|
63,800
|
61,100
|
62,700
|
64,900
|
63,200
|
61,900
|
57,600
|
59,200
|
52,900
|
49,100
|
51,400
|
54,800
|
52,400
|
65,800
|
63,500
|
66,900
|
63,100
|
63,200
|
63,100
|
76,600
|
75,800
|
66,800
|
72,000
|
77,400
|
65,300
|
63,800
|
67,900
|
79,000
|
72,200
|
70,900
|
74,300
|
74,300
|
80,200
|
79,500
|
80,800
|
88,100
|
85,200
|
76,200
|
92,600
|
99,600
|
123,100
|
122,300
|
109,000
|
128,500
|
86,700
|
85,900
|
84,000
|
108,900
|
93,600
|
77,600
|
72,600
|
103,700
|
99,400
|
87,200
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16.9
|
15.0
|
19.7
|
19.3
|
18.8
|
|
研究開発費
|
2,000
|
2,400
|
2,300
|
2,600
|
2,200
|
2,600
|
2,400
|
2,800
|
3,800
|
3,700
|
3,600
|
4,200
|
4,100
|
4,200
|
3,600
|
3,800
|
3,300
|
3,700
|
3,500
|
3,500
|
4,300
|
4,400
|
4,200
|
4,600
|
4,400
|
4,600
|
3,900
|
4,900
|
4,100
|
4,100
|
3,600
|
3,400
|
3,300
|
3,700
|
3,100
|
3,400
|
3,200
|
3,600
|
3,600
|
3,400
|
3,800
|
5,400
|
5,700
|
5,400
|
5,200
|
5,400
|
7,700
|
8,300
|
9,100
|
7,000
|
5,400
|
4,600
|
6,000
|
5,800
|
5,700
|
5,500
|
6,300
|
6,700
|
5,600
|
5,000
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
63,300
|
57,200
|
53,700
|
54,500
|
|
営業費用
|
19,800
|
22,800
|
22,600
|
26,200
|
21,300
|
21,700
|
18,700
|
25,700
|
19,400
|
22,100
|
20,800
|
24,200
|
24,400
|
25,500
|
24,400
|
25,300
|
24,900
|
25,600
|
19,300
|
37,000
|
30,100
|
28,500
|
31,000
|
35,400
|
35,400
|
35,500
|
35,800
|
42,800
|
36,600
|
34,700
|
33,800
|
36,700
|
37,500
|
34,400
|
36,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
26,400
|
31,600
|
11,200
|
50,000
|
24,400
|
35,500
|
43,700
|
29,800
|
41,700
|
42,100
|
41,800
|
-700
|
33,100
|
30,500
|
25,200
|
17,300
|
22,500
|
24,000
|
31,800
|
24,700
|
31,600
|
37,500
|
30,800
|
6,200
|
26,600
|
39,500
|
38,500
|
20,100
|
35,000
|
42,100
|
31,100
|
26,800
|
30,400
|
44,200
|
34,600
|
24,800
|
34,100
|
34,400
|
37,000
|
23,300
|
33,500
|
15,900
|
23,000
|
10,900
|
10,600
|
27,800
|
-13,900
|
26,900
|
9,300
|
33,600
|
-419,900
|
-2,200
|
-13,800
|
10,500
|
7,000
|
2,600
|
-430,600
|
20,100
|
16,000
|
10,100
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6
|
-88.8
|
3.8
|
3.1
|
2.2
|
|
経常(税引前)利益
|
26,600
|
30,800
|
9,000
|
47,600
|
23,800
|
34,100
|
43,100
|
30,600
|
42,300
|
42,600
|
41,700
|
1,100
|
32,400
|
31,200
|
26,100
|
18,500
|
22,900
|
28,200
|
31,400
|
23,000
|
29,300
|
34,400
|
27,600
|
2,100
|
20,700
|
31,900
|
35,200
|
13,700
|
28,500
|
35,000
|
35,000
|
18,300
|
22,000
|
26,400
|
29,600
|
18,900
|
27,800
|
26,000
|
28,200
|
15,300
|
28,000
|
2,500
|
11,400
|
31,200
|
1,600
|
14,700
|
-35,300
|
-5,400
|
-10,200
|
2,000
|
-437,000
|
-16,800
|
-30,400
|
-9,000
|
-24,000
|
-15,500
|
-450,200
|
3,000
|
-5,600
|
-10,200
|
|
経常(税引前)利益率(%)
|
14.7
|
14.9
|
4.3
|
21.8
|
11.8
|
17.2
|
21.3
|
15.5
|
21.7
|
21.7
|
22.5
|
0.6
|
15.8
|
15.3
|
12.8
|
10.2
|
12.2
|
15.5
|
17.0
|
11.0
|
13.7
|
15.8
|
13.2
|
1.1
|
8.9
|
12.5
|
13.7
|
5.8
|
10.9
|
12.9
|
13.4
|
7.4
|
8.5
|
9.8
|
11.5
|
7.9
|
10.6
|
10.2
|
10.1
|
5.5
|
9.7
|
0.7
|
3.0
|
8.0
|
0.4
|
3.4
|
-5.2
|
-0.8
|
-1.5
|
0.3
|
-87.7
|
-3.7
|
-6.1
|
-1.7
|
-4.8
|
-3.4
|
-92.9
|
0.6
|
-1.1
|
-2.2
|
|
法人税等合計
|
10,900
|
11,600
|
900
|
7,700
|
9,700
|
13,500
|
16,700
|
12,000
|
12,400
|
13,800
|
13,800
|
13,000
|
9,800
|
6,500
|
2,300
|
1,900
|
5,500
|
6,500
|
5,900
|
3,700
|
8,100
|
9,100
|
10,700
|
-12,500
|
7,100
|
9,900
|
9,500
|
43,100
|
7,300
|
8,700
|
-5,600
|
300
|
4,400
|
5,200
|
3,200
|
2,400
|
5,300
|
5,400
|
4,800
|
2,900
|
7,400
|
3,500
|
1,500
|
-21,800
|
2,100
|
4,600
|
-11,500
|
-7,800
|
-2,400
|
6,600
|
27,300
|
-3,200
|
-2,400
|
-7,600
|
-3,200
|
-17,000
|
-24,700
|
12,500
|
-2,400
|
-111,000
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
109.7
|
5.5
|
416.7
|
42.9
|
1088.2
|
|
純利益
|
16,200
|
19,800
|
9,000
|
47,600
|
14,600
|
21,000
|
27,700
|
16,500
|
30,100
|
26,600
|
29,100
|
-9,700
|
23,200
|
25,000
|
23,000
|
18,500
|
18,800
|
23,400
|
25,800
|
21,700
|
21,100
|
26,000
|
18,700
|
17,000
|
13,700
|
22,300
|
25,800
|
-27,300
|
20,500
|
25,800
|
41,000
|
7,200
|
17,400
|
20,500
|
27,700
|
20,200
|
22,500
|
21,500
|
24,500
|
15,300
|
21,600
|
1,800
|
12,200
|
53,300
|
1,600
|
11,800
|
-22,500
|
2,500
|
-7,700
|
-4,500
|
-455,000
|
157,700
|
-28,000
|
-1,400
|
-20,800
|
1,500
|
-425,500
|
-9,500
|
-3,200
|
100,800
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3
|
-87.8
|
-1.8
|
-0.6
|
21.8
|
|
一株あたり利益
|
0.91
|
1.15
|
0.58
|
2.86
|
0.91
|
1.33
|
0.89
|
0.53
|
0.96
|
0.85
|
0.93
|
-0.31
|
0.75
|
0.82
|
0.76
|
0.61
|
0.62
|
0.76
|
0.85
|
0.72
|
0.69
|
0.85
|
0.62
|
0.55
|
0.45
|
0.73
|
0.84
|
-0.9
|
0.67
|
0.84
|
1.33
|
0.23
|
0.57
|
0.66
|
0.9
|
0.65
|
0.72
|
0.69
|
0.78
|
0.49
|
0.69
|
0.06
|
0.38
|
1.7
|
0.05
|
0.36
|
-0.43
|
0.07
|
-0.14
|
-0.08
|
-8.33
|
2.88
|
-0.52
|
-0.03
|
-0.38
|
0.03
|
-7.82
|
-0.18
|
-0.06
|
1.85
|
|
希薄化後一株あたり利益
|
0.91
|
1.14
|
0.57
|
2.84
|
0.9
|
1.32
|
0.87
|
0.53
|
0.96
|
0.84
|
0.92
|
-0.3
|
0.75
|
0.81
|
0.76
|
0.61
|
0.61
|
0.76
|
0.85
|
0.72
|
0.69
|
0.85
|
0.61
|
0.55
|
0.45
|
0.72
|
0.84
|
-0.89
|
0.67
|
0.83
|
1.33
|
0.23
|
0.56
|
0.66
|
0.9
|
0.64
|
0.72
|
0.68
|
0.78
|
0.48
|
0.68
|
0.06
|
0.38
|
1.68
|
0.05
|
0.36
|
-0.43
|
0.07
|
-0.14
|
-0.08
|
-8.33
|
2.88
|
-0.52
|
-0.03
|
-0.38
|
0.03
|
-7.82
|
-0.18
|
-0.06
|
1.85
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
333.3
|
-
|
-
|
-
|
5.4
|
|
一株あたり配当金
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0.15
|
0
|
0.15
|
0.3
|
0.3
|
0.3
|
0.36
|
0.36
|
0.36
|
0.36
|
0.38
|
0.38
|
0.38
|
0.38
|
0.4
|
0.4
|
0.4
|
0.4
|
0.42
|
0.42
|
0.42
|
0.42
|
0.43
|
0.43
|
0.43
|
0.43
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.44
|
0.4
|
0.4
|
0.4
|
0.4
|
0.1
|
-
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,000
|
-395,300
|
56,300
|
50,800
|
44,800
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.3
|
-81.5
|
10.7
|
9.9
|
9.7
|