|
(単位:%)
|
3Q11
|
4Q11
|
1Q12
|
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
|
1Q20
|
2Q20
|
3Q20
|
4Q21
|
1Q21
|
2Q21
|
3Q21
|
4Q22
|
1Q22
|
2Q22
|
3Q22
|
4Q23
|
1Q23
|
2Q23
|
3Q23
|
4Q24
|
1Q24
|
2Q24
|
3Q24
|
4Q25
|
1Q25
|
2Q25
|
3Q25
|
|
売上高
|
1,516
|
1,398
|
1,369
|
1,654
|
1,532
|
1,427
|
1,336
|
1,642
|
1,636
|
1,910
|
1,964
|
2,259
|
2,052
|
1,963
|
1,975
|
2,233
|
2,068
|
1,879
|
1,864
|
2,165
|
2,112
|
1,917
|
1,933
|
2,244
|
2,107
|
1,989
|
2,069
|
2,357
|
2,499
|
2,315
|
2,334
|
2,525
|
2,484
|
2,356
|
2,364
|
2,588
|
4,866
|
1,344
|
1,580
|
2,118
|
407
|
2,079
|
2,313
|
2,333
|
2,619
|
2,122
|
2,132
|
2,281
|
2,296
|
2,158
|
2,207
|
2,363
|
2,936
|
1,951
|
2,074
|
2,255
|
2,208
|
1,983
|
2,167
|
2,294
|
|
売上成長率(%)
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.6
|
-24.8
|
1.6
|
4.5
|
1.7
|
|
売上原価
|
722
|
661
|
640
|
825
|
758
|
670
|
593
|
773
|
755
|
958
|
938
|
1,087
|
982
|
930
|
920
|
1,065
|
997
|
893
|
861
|
1,063
|
1,039
|
910
|
899
|
1,052
|
969
|
908
|
922
|
1,059
|
1,129
|
1,023
|
1,036
|
1,159
|
1,128
|
1,060
|
1,075
|
1,181
|
1,202
|
678
|
697
|
1,016
|
538
|
850
|
979
|
987
|
1,027
|
884
|
912
|
1,006
|
1,035
|
907
|
934
|
1,023
|
1,334
|
753
|
828
|
938
|
770
|
821
|
916
|
1,001
|
|
売上総利益
|
793
|
736
|
728
|
828
|
774
|
756
|
742
|
869
|
880
|
951
|
1,026
|
1,171
|
1,069
|
1,033
|
1,054
|
1,167
|
1,071
|
985
|
1,002
|
1,101
|
1,072
|
1,006
|
1,033
|
1,191
|
1,138
|
1,080
|
1,147
|
1,297
|
1,369
|
1,291
|
1,297
|
1,364
|
1,355
|
1,295
|
1,288
|
1,406
|
1,397
|
665
|
883
|
1,101
|
-131
|
1,229
|
1,333
|
1,345
|
1,591
|
1,238
|
1,219
|
1,274
|
1,260
|
1,250
|
1,272
|
1,339
|
1,602
|
1,198
|
1,245
|
1,316
|
1,437
|
1,161
|
1,250
|
1,292
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.4
|
65.1
|
58.6
|
57.7
|
56.3
|
|
販売管理費
|
615
|
644
|
591
|
632
|
665
|
606
|
592
|
634
|
760
|
907
|
953
|
927
|
885
|
859
|
895
|
892
|
1,065
|
814
|
850
|
853
|
898
|
865
|
874
|
918
|
978
|
968
|
968
|
1,020
|
1,291
|
1,053
|
1,071
|
1,091
|
1,217
|
1,161
|
1,154
|
1,141
|
1,905
|
940
|
882
|
987
|
784
|
1,039
|
1,062
|
1,097
|
1,259
|
1,039
|
1,070
|
1,085
|
1,051
|
1,064
|
1,138
|
1,123
|
1,288
|
1,017
|
1,083
|
1,154
|
1,137
|
1,023
|
1,128
|
1,121
|
|
営業利益
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
294
|
143
|
197
|
153
|
113
|
180
|
280
|
58
|
244
|
231
|
282
|
133
|
135
|
249
|
269
|
1,656
|
-1,219
|
-2
|
122
|
-1,926
|
197
|
279
|
377
|
903
|
210
|
177
|
-214
|
-102
|
198
|
143
|
229
|
366
|
205
|
173
|
183
|
790
|
-333
|
133
|
180
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.1
|
35.8
|
-16.7
|
6.1
|
7.9
|
|
経常(税引前)利益
|
137
|
53
|
87
|
165
|
76
|
123
|
121
|
209
|
89
|
-40
|
26
|
203
|
138
|
43
|
125
|
247
|
-26
|
147
|
126
|
226
|
148
|
265
|
114
|
168
|
125
|
84
|
150
|
249
|
25
|
215
|
202
|
252
|
104
|
105
|
222
|
241
|
-126
|
-1,240
|
-34
|
88
|
-1,967
|
168
|
252
|
352
|
860
|
188
|
156
|
-233
|
-116
|
176
|
119
|
207
|
331
|
187
|
154
|
167
|
783
|
-350
|
111
|
160
|
|
経常(税引前)利益率(%)
|
9.0
|
3.8
|
6.4
|
10.0
|
5.0
|
8.6
|
9.1
|
12.7
|
5.5
|
-2.1
|
1.3
|
9.0
|
6.7
|
2.2
|
6.4
|
11.1
|
-1.2
|
7.8
|
6.8
|
10.5
|
7.0
|
13.8
|
5.9
|
7.5
|
5.9
|
4.2
|
7.3
|
10.6
|
1.0
|
9.3
|
8.7
|
10.0
|
4.2
|
4.5
|
9.4
|
9.3
|
-2.6
|
-92.2
|
-2.1
|
4.2
|
-482.4
|
8.1
|
10.9
|
15.1
|
32.8
|
8.9
|
7.3
|
-10.2
|
-5.0
|
8.2
|
5.4
|
8.8
|
11.3
|
9.6
|
7.5
|
7.4
|
35.5
|
-17.6
|
5.1
|
7.0
|
|
法人税等合計
|
56
|
-2
|
29
|
53
|
-5
|
29
|
33
|
43
|
2
|
-20
|
41
|
6
|
155
|
8
|
-1
|
22
|
-78
|
32
|
23
|
4
|
14
|
34
|
24
|
42
|
24
|
14
|
31
|
11
|
-83
|
37
|
37
|
10
|
-54
|
23
|
29
|
32
|
-58
|
-143
|
17
|
19
|
-268
|
68
|
70
|
72
|
-30
|
55
|
41
|
-47
|
75
|
40
|
25
|
46
|
109
|
36
|
-4
|
35
|
368
|
-305
|
-113
|
156
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.0
|
47.1
|
87.2
|
-101.6
|
97.4
|
|
純利益
|
80
|
55
|
57
|
112
|
81
|
93
|
87
|
165
|
87
|
-21
|
-16
|
196
|
-18
|
35
|
126
|
225
|
51
|
114
|
102
|
221
|
134
|
231
|
90
|
126
|
100
|
70
|
119
|
239
|
108
|
179
|
165
|
243
|
158
|
82
|
193
|
209
|
-68
|
-1,097
|
-52
|
69
|
-1,698
|
99
|
181
|
279
|
890
|
133
|
115
|
-187
|
-192
|
136
|
94
|
161
|
222
|
151
|
158
|
131
|
414
|
-45
|
224
|
4
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.8
|
18.8
|
-2.3
|
10.3
|
0.2
|
|
一株あたり利益
|
1.15
|
0.85
|
0.81
|
1.57
|
1.14
|
1.29
|
1.21
|
2.28
|
1.2
|
-0.25
|
-0.2
|
2.41
|
-0.21
|
0.43
|
1.54
|
2.74
|
0.62
|
1.38
|
1.24
|
2.69
|
1.64
|
2.85
|
1.12
|
1.58
|
1.28
|
0.9
|
1.54
|
3.09
|
1.41
|
2.33
|
2.15
|
3.18
|
2.1
|
1.09
|
2.59
|
2.83
|
20.78
|
-15.37
|
-0.72
|
0.98
|
-23.85
|
1.4
|
2.55
|
3.94
|
12.52
|
1.96
|
1.73
|
-2.88
|
-3.3
|
2.17
|
1.52
|
2.68
|
3.05
|
2.63
|
2.83
|
2.37
|
6.93
|
-0.88
|
4.66
|
0.09
|
|
希薄化後一株あたり利益
|
1.12
|
0.83
|
0.79
|
1.54
|
1.11
|
1.27
|
1.19
|
2.24
|
1.17
|
-0.25
|
-0.2
|
2.37
|
-0.21
|
0.42
|
1.52
|
2.71
|
0.61
|
1.37
|
1.22
|
2.67
|
1.63
|
2.83
|
1.11
|
1.56
|
1.27
|
0.89
|
1.52
|
3.05
|
1.39
|
2.29
|
2.12
|
3.15
|
2.09
|
1.08
|
2.58
|
2.82
|
20.75
|
-15.37
|
-0.72
|
0.98
|
-23.73
|
1.38
|
2.51
|
3.89
|
12.33
|
1.94
|
1.72
|
-2.88
|
-3.26
|
2.14
|
1.5
|
2.66
|
3.02
|
2.59
|
2.8
|
2.34
|
6.84
|
-0.88
|
4.63
|
0.09
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
一株あたり配当金
|
0.04
|
-
|
0.07
|
0.04
|
-
|
0.07
|
0
|
0.04
|
-
|
0.07
|
0.04
|
0.04
|
-
|
0.04
|
0.07
|
0.04
|
-
|
0.07
|
0.04
|
0.04
|
-
|
0.07
|
0.04
|
0.04
|
-
|
0.07
|
0.04
|
0.04
|
-
|
0.07
|
0.04
|
0.04
|
-
|
0.07
|
0.04
|
0.04
|
0.11
|
0.04
|
-
|
-
|
-
|
-
|
-
|
0.04
|
-0.07
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
-
|
0.07
|
-
|
0.07
|
-
|
0.07
|
-
|
0.07
|
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
252
|
866
|
-265
|
201
|
250
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.2
|
39.3
|
-13.3
|
9.3
|
10.9
|