|
(単位:千ドル)
|
2Q11
|
3Q11
|
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
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
|
売上高
|
79,530
|
104,961
|
78,929
|
83,765
|
99,430
|
101,950
|
88,713
|
87,133
|
108,860
|
94,614
|
87,472
|
95,745
|
113,025
|
111,792
|
90,188
|
96,026
|
113,048
|
105,282
|
93,699
|
103,105
|
121,993
|
105,283
|
94,837
|
109,582
|
135,388
|
122,227
|
105,085
|
116,983
|
143,147
|
133,115
|
122,008
|
127,439
|
173,562
|
147,221
|
129,453
|
137,673
|
156,448
|
148,980
|
121,195
|
146,435
|
173,292
|
145,373
|
177,031
|
200,536
|
163,718
|
203,030
|
243,506
|
187,827
|
212,611
|
266,758
|
195,416
|
235,616
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
40,171
|
57,574
|
39,094
|
42,985
|
55,790
|
-
|
49,715
|
46,987
|
63,650
|
-
|
48,922
|
53,666
|
63,727
|
-
|
51,101
|
55,108
|
62,902
|
-
|
53,044
|
59,349
|
71,560
|
-
|
51,167
|
60,371
|
76,613
|
-
|
54,915
|
63,055
|
79,097
|
-
|
65,003
|
67,558
|
95,280
|
-
|
67,797
|
74,441
|
88,244
|
-
|
64,114
|
80,568
|
97,487
|
78,884
|
99,194
|
111,096
|
86,351
|
108,420
|
131,972
|
94,559
|
109,196
|
142,779
|
98,980
|
124,902
|
|
売上総利益
|
39,359
|
47,387
|
39,835
|
40,780
|
43,640
|
44,039
|
38,998
|
40,146
|
45,210
|
44,472
|
38,550
|
42,079
|
49,298
|
52,204
|
39,087
|
40,918
|
50,146
|
46,756
|
40,655
|
43,756
|
50,433
|
49,323
|
43,670
|
49,211
|
58,775
|
54,689
|
50,170
|
53,928
|
64,050
|
65,103
|
57,005
|
59,881
|
78,282
|
70,997
|
61,656
|
63,232
|
68,204
|
70,654
|
57,081
|
65,867
|
75,805
|
66,489
|
77,837
|
89,440
|
77,367
|
94,610
|
111,534
|
93,268
|
103,415
|
123,979
|
96,436
|
110,714
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
販売管理費
|
18,645
|
20,081
|
21,361
|
21,163
|
20,848
|
-
|
21,638
|
21,792
|
22,383
|
-
|
23,411
|
23,840
|
24,200
|
-
|
25,212
|
24,453
|
24,996
|
-
|
26,397
|
25,683
|
26,201
|
-
|
27,848
|
27,365
|
28,489
|
-
|
28,128
|
29,479
|
28,226
|
-
|
29,695
|
30,815
|
31,534
|
-
|
31,954
|
30,540
|
30,871
|
-
|
33,137
|
36,261
|
39,907
|
39,127
|
40,788
|
44,095
|
57,498
|
47,026
|
48,508
|
59,818
|
61,370
|
49,297
|
50,869
|
53,543
|
|
営業利益
|
20,714
|
27,306
|
18,474
|
19,617
|
22,792
|
21,133
|
17,360
|
18,354
|
22,827
|
21,520
|
15,139
|
18,239
|
25,098
|
26,796
|
13,875
|
16,465
|
25,150
|
21,467
|
14,258
|
18,073
|
24,232
|
22,696
|
15,822
|
21,846
|
30,286
|
26,786
|
22,042
|
24,449
|
35,824
|
35,166
|
27,310
|
29,066
|
46,748
|
38,248
|
29,702
|
32,692
|
37,333
|
41,026
|
23,944
|
29,606
|
35,898
|
27,362
|
37,049
|
45,345
|
19,869
|
47,584
|
66,585
|
42,731
|
42,045
|
74,682
|
45,567
|
57,171
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
18,760
|
25,255
|
16,301
|
17,235
|
20,480
|
18,851
|
15,157
|
16,197
|
20,679
|
19,341
|
12,936
|
16,794
|
22,609
|
24,222
|
11,316
|
14,033
|
22,505
|
18,523
|
10,853
|
15,006
|
21,277
|
19,795
|
13,259
|
18,908
|
27,336
|
23,949
|
19,018
|
21,106
|
32,553
|
32,018
|
24,251
|
25,965
|
43,455
|
35,454
|
26,614
|
30,625
|
35,495
|
39,310
|
22,106
|
27,347
|
32,602
|
24,555
|
33,867
|
40,932
|
12,631
|
37,621
|
55,518
|
29,895
|
28,977
|
202,821
|
37,414
|
49,457
|
|
経常(税引前)利益率(%)
|
23.59
|
24.06
|
20.65
|
20.58
|
20.6
|
18.49
|
17.09
|
18.59
|
19.0
|
20.44
|
14.79
|
17.54
|
20.0
|
21.67
|
12.55
|
14.61
|
19.91
|
17.59
|
11.58
|
14.55
|
17.44
|
18.8
|
13.98
|
17.25
|
20.19
|
19.59
|
18.1
|
18.04
|
22.74
|
24.05
|
19.88
|
20.37
|
25.04
|
24.08
|
20.56
|
22.24
|
22.69
|
26.39
|
18.24
|
18.68
|
18.81
|
16.89
|
19.13
|
20.41
|
7.72
|
18.53
|
22.8
|
15.92
|
13.63
|
76.03
|
19.15
|
20.99
|
|
法人税等合計
|
7,354
|
9,900
|
6,390
|
6,756
|
8,029
|
-
|
5,942
|
6,349
|
8,106
|
-
|
5,065
|
6,589
|
8,863
|
-
|
4,470
|
5,543
|
8,889
|
-
|
4,287
|
5,927
|
8,405
|
-
|
5,286
|
7,447
|
10,574
|
-
|
4,552
|
5,194
|
7,774
|
-
|
5,802
|
6,477
|
10,987
|
-
|
6,455
|
8,076
|
7,394
|
-
|
4,708
|
6,739
|
9,350
|
5,762
|
7,730
|
10,365
|
1,113
|
9,669
|
15,152
|
7,047
|
8,359
|
53,504
|
9,205
|
13,484
|
|
実効税率(%)
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
11,406
|
15,355
|
9,911
|
10,479
|
12,451
|
11,936
|
9,215
|
9,848
|
12,573
|
11,761
|
7,871
|
10,205
|
13,746
|
13,887
|
6,846
|
8,490
|
13,616
|
11,518
|
6,566
|
9,079
|
12,872
|
9,734
|
7,973
|
11,461
|
16,762
|
117,724
|
14,466
|
15,912
|
24,779
|
24,249
|
18,449
|
19,488
|
32,468
|
26,401
|
20,159
|
22,549
|
28,101
|
31,175
|
17,398
|
20,608
|
23,252
|
18,793
|
26,137
|
30,567
|
71,657
|
30,582
|
40,366
|
22,848
|
20,618
|
149,317
|
28,209
|
35,973
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
0.47
|
0.63
|
0.4
|
0.42
|
0.5
|
0.48
|
0.37
|
0.39
|
0.49
|
0.46
|
0.31
|
0.39
|
0.53
|
0.54
|
0.26
|
0.33
|
0.54
|
0.48
|
0.28
|
0.38
|
0.54
|
0.41
|
0.33
|
0.48
|
0.7
|
4.9
|
0.6
|
0.66
|
1.03
|
1
|
0.76
|
0.8
|
1.34
|
1.09
|
0.83
|
0.93
|
1.17
|
1.29
|
0.72
|
0.85
|
0.96
|
0.77
|
1.07
|
1.25
|
2.93
|
1.25
|
1.65
|
0.93
|
0.84
|
6.08
|
1.15
|
1.46
|
|
希薄化後一株あたり利益
|
0.46
|
0.62
|
0.39
|
0.42
|
0.5
|
0.47
|
0.36
|
0.38
|
0.48
|
0.45
|
0.3
|
0.39
|
0.53
|
0.53
|
0.26
|
0.32
|
0.54
|
0.48
|
0.27
|
0.38
|
0.54
|
0.4
|
0.33
|
0.48
|
0.69
|
4.82
|
0.59
|
0.65
|
1.01
|
0.99
|
0.75
|
0.79
|
1.32
|
1.07
|
0.81
|
0.92
|
1.15
|
1.27
|
0.71
|
0.84
|
0.95
|
0.77
|
1.07
|
1.25
|
2.92
|
1.25
|
1.65
|
0.93
|
0.84
|
6.08
|
1.15
|
1.46
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
0.23
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.24
|
0.25
|
0.25
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.26
|
0.34
|
0.34
|
0.34
|
0.34
|
0.38
|
0.38
|
0.38
|
0.38
|
0.42
|
0.42
|
0.42
|
0.42
|
0.43
|
0.43
|
0.43
|
0.46
|
0.46
|
0.46
|
0.47
|
0.47
|
0.47
|
0.47
|
0.47
|
0.47
|
0.48
|
0.48
|
|
EBITDA
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|