|
(単位:%)
|
2Q11
|
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
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
155,631
|
150,845
|
167,107
|
168,500
|
167,027
|
-
|
-
|
-
|
175,188
|
178,338
|
168,876
|
179,082
|
184,059
|
185,552
|
181,267
|
204,289
|
208,366
|
215,706
|
216,388
|
218,565
|
224,643
|
224,939
|
229,013
|
230,014
|
227,607
|
235,552
|
204,168
|
219,416
|
217,552
|
257,211
|
271,549
|
289,097
|
292,692
|
300,840
|
281,564
|
190,566
|
291,776
|
307,935
|
315,319
|
333,918
|
332,690
|
333,149
|
341,767
|
354,375
|
350,044
|
383,876
|
390,564
|
403,715
|
401,968
|
420,383
|
431,707
|
459,714
|
461,142
|
477,101
|
471,399
|
498,230
|
522,869
|
547,712
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13.5
|
9.2
|
8.4
|
13.4
|
14.8
|
|
売上原価
|
119,113
|
117,747
|
125,140
|
135,400
|
133,223
|
137,816
|
149,562
|
148,698
|
151,770
|
148,625
|
145,030
|
147,808
|
153,000
|
156,814
|
168,921
|
175,796
|
175,631
|
187,941
|
196,826
|
194,062
|
192,752
|
192,161
|
205,454
|
198,611
|
198,109
|
200,203
|
215,634
|
210,055
|
208,511
|
233,347
|
243,057
|
246,558
|
254,383
|
255,695
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
140,810
|
140,649
|
149,622
|
150,765
|
146,613
|
152,661
|
164,615
|
163,535
|
166,599
|
164,634
|
161,328
|
163,436
|
168,824
|
170,676
|
183,213
|
190,905
|
191,137
|
205,256
|
213,405
|
210,487
|
212,192
|
209,971
|
222,266
|
215,853
|
216,768
|
217,252
|
232,280
|
228,525
|
225,700
|
257,755
|
264,279
|
267,113
|
275,842
|
277,571
|
290,340
|
215,862
|
268,622
|
287,599
|
303,914
|
306,283
|
300,120
|
331,316
|
343,486
|
334,817
|
343,120
|
362,274
|
383,893
|
379,274
|
358,717
|
396,049
|
420,368
|
424,868
|
427,231
|
452,576
|
495,500
|
467,351
|
495,480
|
519,887
|
|
営業利益
|
14,821
|
10,196
|
17,485
|
11,251
|
13,840
|
6,672
|
8,325
|
12,985
|
8,589
|
13,704
|
7,548
|
15,646
|
15,235
|
14,876
|
-1,946
|
13,384
|
17,229
|
10,450
|
2,983
|
8,078
|
12,451
|
14,968
|
6,747
|
14,161
|
10,839
|
18,303
|
-888
|
15,870
|
16,448
|
-544
|
7,270
|
21,984
|
16,850
|
23,774
|
-8,776
|
179
|
23,375
|
20,904
|
17,653
|
27,678
|
32,570
|
4,652
|
-1,719
|
19,558
|
6,924
|
21,602
|
6,671
|
24,441
|
43,251
|
24,334
|
11,339
|
34,846
|
33,911
|
24,525
|
-24,101
|
30,879
|
27,389
|
27,825
|
|
営業利益率 (%)
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.1
|
-5.1
|
6.2
|
5.2
|
5.1
|
|
経常(税引前)利益
|
1,860
|
-1,540
|
5,503
|
-1,169
|
4,102
|
-6,366
|
-3,820
|
5,258
|
-850
|
4,092
|
-16,853
|
6,489
|
6,843
|
7,173
|
-7,567
|
5,755
|
13,490
|
2,967
|
-2,613
|
5,635
|
3,449
|
5,965
|
-1,318
|
9,146
|
4,961
|
13,596
|
-7,951
|
8,972
|
8,600
|
28,906
|
-3,152
|
10,560
|
6,908
|
15,353
|
-18,379
|
-13,435
|
14,050
|
16,909
|
18,151
|
10,961
|
26,428
|
3,340
|
9,859
|
17,234
|
8,635
|
7,242
|
-13,148
|
13,944
|
31,286
|
6,728
|
3,546
|
9,401
|
16,591
|
15,324
|
-33,135
|
23,854
|
20,274
|
20,916
|
|
経常(税引前)利益率(%)
|
1.2
|
-1.0
|
3.3
|
-0.7
|
2.5
|
-
|
-
|
-
|
-0.5
|
2.3
|
-10.0
|
3.6
|
3.7
|
3.9
|
-4.2
|
2.8
|
6.5
|
1.4
|
-1.2
|
2.6
|
1.5
|
2.7
|
-0.6
|
4.0
|
2.2
|
5.8
|
-3.9
|
4.1
|
4.0
|
11.2
|
-1.2
|
3.7
|
2.4
|
5.1
|
-6.5
|
-7.1
|
4.8
|
5.5
|
5.8
|
3.3
|
7.9
|
1.0
|
2.9
|
4.9
|
2.5
|
1.9
|
-3.4
|
3.5
|
7.8
|
1.6
|
0.8
|
2.0
|
3.6
|
3.2
|
-7.0
|
4.8
|
3.9
|
3.8
|
|
法人税等合計
|
337
|
234
|
102
|
245
|
30
|
60,606
|
-1,248
|
2,497
|
-483
|
2,744
|
-4,478
|
1,233
|
2,334
|
2,878
|
-3,091
|
2,192
|
5,199
|
1,707
|
-1,180
|
2,253
|
1,458
|
1,901
|
-458
|
3,523
|
1,112
|
20,133
|
-2,497
|
2,505
|
2,827
|
-2,441
|
-1,200
|
3,000
|
1,816
|
2,673
|
-4,400
|
-4,500
|
3,800
|
5,895
|
4,400
|
2,900
|
5,300
|
2,060
|
1,500
|
3,400
|
2,200
|
2,261
|
1,100
|
-600
|
7,200
|
773
|
-1,900
|
2,500
|
4,300
|
1,126
|
-3,400
|
800
|
6,400
|
11,062
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.3
|
10.3
|
3.4
|
31.6
|
52.9
|
|
純利益
|
3,606
|
48
|
4,385
|
-111
|
5,053
|
56,629
|
-1,342
|
2,761
|
-367
|
1,348
|
-12,375
|
5,256
|
4,509
|
4,295
|
-4,476
|
3,563
|
8,291
|
1,260
|
-1,433
|
3,625
|
1,991
|
4,064
|
-860
|
5,623
|
3,849
|
-6,540
|
-5,454
|
6,467
|
5,773
|
31,347
|
-1,922
|
7,591
|
5,092
|
12,680
|
-13,998
|
-8,960
|
10,225
|
10,985
|
13,775
|
8,087
|
21,144
|
1,314
|
8,363
|
13,831
|
6,447
|
4,968
|
-14,283
|
14,558
|
24,066
|
5,996
|
5,410
|
6,945
|
12,256
|
14,225
|
-29,737
|
23,034
|
13,889
|
9,861
|
|
純利益率(%)
|
|
|
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.0
|
-6.3
|
4.6
|
2.7
|
1.8
|
|
一株あたり利益
|
0.09
|
0
|
0.12
|
-
|
0.13
|
1.47
|
-
|
0.07
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.08
|
0.18
|
0.02
|
-
|
0.08
|
0.04
|
0.08
|
-
|
0.11
|
0.07
|
-0.15
|
-0.15
|
0.11
|
0.1
|
0.6
|
-0.08
|
0.1
|
0.06
|
0.21
|
-0.33
|
-0.21
|
0.12
|
0.12
|
0.18
|
0.05
|
0.31
|
-0.08
|
0.05
|
0.14
|
0.01
|
-0.02
|
-0.36
|
0.14
|
0.26
|
-0.03
|
-0.04
|
-0.04
|
0.04
|
0.08
|
-0.51
|
0.19
|
0.07
|
-0.01
|
|
希薄化後一株あたり利益
|
0.09
|
0
|
0.12
|
-
|
0.13
|
1.42
|
-
|
0.07
|
-0.01
|
0.03
|
-
|
0.12
|
0.1
|
0.1
|
-
|
0.08
|
0.18
|
0.02
|
-
|
0.08
|
0.04
|
0.08
|
-
|
0.11
|
0.07
|
-0.15
|
-0.15
|
0.11
|
0.1
|
0.59
|
-0.08
|
0.1
|
0.06
|
0.21
|
-0.33
|
-0.21
|
0.12
|
0.12
|
0.18
|
0.05
|
0.3
|
-0.08
|
0.05
|
0.13
|
0.01
|
-0.02
|
-0.36
|
0.12
|
0.25
|
-0.03
|
-0.04
|
-0.04
|
0.04
|
0.08
|
-0.51
|
0.19
|
0.07
|
-0.01
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60,541
|
11,382
|
66,872
|
67,188
|
68,677
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.7
|
2.4
|
13.4
|
12.8
|
12.5
|