|
(単位:%)
|
1Q10
|
2Q10
|
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
|
935
|
1,079
|
1,256
|
1,488
|
1,803
|
1,956
|
1,819
|
2,011
|
1,822
|
1,695
|
1,723
|
1,908
|
1,810
|
1,642
|
1,654
|
2,055
|
1,809
|
1,789
|
1,495
|
1,828
|
1,641
|
1,577
|
1,426
|
1,297
|
1,056
|
974
|
1,006
|
1,181
|
1,111
|
1,063
|
1,260
|
1,402
|
1,228
|
1,233
|
1,136
|
1,306
|
1,024
|
885
|
833
|
690
|
765
|
786
|
864
|
1,038
|
993
|
990
|
1,002
|
1,077
|
1,120
|
1,217
|
1,235
|
1,403
|
1,290
|
1,222
|
1,292
|
1,381
|
1,212
|
1,241
|
1,229
|
1,487
|
1,387
|
1,318
|
|
売上成長率(%)
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.5
|
-4.9
|
7.6
|
14.4
|
6.2
|
|
売上原価
|
837
|
925
|
1,089
|
1,273
|
1,528
|
1,654
|
1,488
|
1,582
|
1,443
|
1,387
|
1,395
|
1,551
|
1,423
|
1,273
|
1,321
|
1,631
|
1,452
|
1,450
|
1,219
|
1,444
|
1,304
|
1,266
|
1,203
|
1,055
|
872
|
870
|
854
|
941
|
892
|
859
|
1,030
|
1,123
|
995
|
1,009
|
898
|
1,035
|
815
|
716
|
696
|
583
|
619
|
637
|
688
|
807
|
815
|
818
|
816
|
864
|
883
|
982
|
957
|
1,060
|
997
|
960
|
995
|
1,053
|
967
|
1,044
|
999
|
1,196
|
1,105
|
1,070
|
|
売上総利益
|
98
|
154
|
167
|
214
|
275
|
302
|
330
|
428
|
378
|
307
|
327
|
356
|
387
|
368
|
333
|
423
|
357
|
339
|
276
|
384
|
336
|
311
|
223
|
242
|
183
|
104
|
152
|
240
|
219
|
204
|
230
|
279
|
232
|
223
|
237
|
271
|
209
|
168
|
136
|
107
|
146
|
149
|
175
|
231
|
178
|
171
|
185
|
212
|
237
|
235
|
278
|
342
|
292
|
262
|
297
|
328
|
245
|
197
|
230
|
291
|
282
|
248
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.9
|
18.7
|
19.6
|
20.3
|
18.8
|
|
販売管理費
|
165
|
165
|
176
|
208
|
223
|
271
|
267
|
253
|
246
|
279
|
259
|
271
|
246
|
243
|
258
|
262
|
240
|
268
|
232
|
235
|
224
|
225
|
265
|
168
|
144
|
200
|
158
|
164
|
154
|
164
|
159
|
175
|
160
|
177
|
138
|
145
|
123
|
145
|
143
|
99
|
109
|
117
|
113
|
109
|
104
|
102
|
111
|
109
|
116
|
114
|
131
|
133
|
129
|
146
|
139
|
135
|
123
|
144
|
161
|
162
|
142
|
111
|
|
営業利益
|
-67
|
-11
|
-10
|
6
|
52
|
31
|
63
|
175
|
131
|
27
|
68
|
85
|
140
|
124
|
75
|
160
|
116
|
70
|
44
|
148
|
111
|
50
|
-42
|
73
|
39
|
-273
|
-7
|
75
|
64
|
39
|
71
|
103
|
71
|
46
|
99
|
126
|
86
|
22
|
-8
|
7
|
36
|
31
|
61
|
122
|
74
|
69
|
74
|
103
|
120
|
120
|
147
|
209
|
163
|
115
|
158
|
193
|
122
|
53
|
69
|
129
|
140
|
137
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.3
|
5.6
|
8.7
|
10.1
|
10.4
|
|
経常(税引前)利益
|
-
|
-
|
-
|
16
|
67
|
-10
|
30
|
124
|
37
|
-37
|
34
|
47
|
109
|
99
|
43
|
128
|
86
|
39
|
10
|
119
|
76
|
20
|
-70
|
42
|
13
|
-309
|
-89
|
118
|
56
|
25
|
59
|
84
|
50
|
-46
|
75
|
101
|
67
|
2
|
-26
|
-7
|
20
|
21
|
47
|
86
|
61
|
68
|
64
|
89
|
107
|
105
|
133
|
191
|
149
|
105
|
136
|
174
|
99
|
-2
|
26
|
89
|
94
|
83
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
1.1
|
3.7
|
-0.5
|
1.7
|
6.2
|
2.0
|
-2.2
|
2.0
|
2.5
|
6.0
|
6.1
|
2.6
|
6.2
|
4.8
|
2.2
|
0.7
|
6.5
|
4.7
|
1.3
|
-4.9
|
3.3
|
1.3
|
-31.7
|
-8.8
|
10.0
|
5.1
|
2.4
|
4.7
|
6.0
|
4.1
|
-3.7
|
6.6
|
7.8
|
6.6
|
0.3
|
-3.1
|
-0.9
|
2.7
|
2.8
|
5.5
|
8.3
|
6.2
|
6.9
|
6.4
|
8.3
|
9.6
|
8.7
|
10.8
|
13.7
|
11.5
|
8.6
|
10.6
|
12.6
|
8.2
|
-0.2
|
2.1
|
6.0
|
6.8
|
6.3
|
|
法人税等合計
|
-37
|
-24
|
6
|
16
|
34
|
-7
|
8
|
44
|
8
|
-8
|
15
|
28
|
20
|
23
|
11
|
40
|
27
|
-42
|
11
|
33
|
30
|
5
|
5
|
-68
|
-20
|
5
|
-29
|
23
|
0
|
57
|
11
|
28
|
12
|
-16
|
18
|
20
|
15
|
-16
|
-1
|
-3
|
-2
|
6
|
7
|
14
|
13
|
10
|
11
|
15
|
25
|
13
|
23
|
32
|
29
|
-23
|
28
|
33
|
11
|
0
|
5
|
17
|
29
|
20
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0
|
19.2
|
19.1
|
30.9
|
24.1
|
|
純利益
|
539
|
-41
|
11
|
-1
|
36
|
-3
|
23
|
85
|
30
|
-32
|
23
|
21
|
94
|
86
|
35
|
140
|
64
|
81
|
1
|
85
|
44
|
16
|
-71
|
65
|
97
|
-267
|
-5
|
100
|
59
|
-27
|
50
|
57
|
38
|
-33
|
-67
|
75
|
21
|
24
|
-25
|
-10
|
5
|
17
|
40
|
73
|
48
|
58
|
51
|
74
|
81
|
92
|
112
|
159
|
119
|
126
|
108
|
140
|
88
|
-2
|
21
|
72
|
65
|
63
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.2
|
1.7
|
4.8
|
4.7
|
4.8
|
|
一株あたり利益
|
4.98
|
-0.37
|
0.11
|
0
|
0.34
|
-0.03
|
0.21
|
0.78
|
0.27
|
-0.3
|
0.22
|
0.19
|
0.85
|
0.77
|
0.32
|
1.27
|
0.58
|
0.75
|
0.01
|
0.8
|
0.4
|
0.15
|
-0.65
|
0.6
|
0.9
|
-2.47
|
-0.04
|
1.05
|
0.67
|
-0.23
|
0.63
|
0.77
|
0.52
|
-0.41
|
-0.94
|
1.05
|
0.3
|
0.35
|
-0.35
|
-0.13
|
0.08
|
0.26
|
0.58
|
1.06
|
0.69
|
0.84
|
0.74
|
1.08
|
1.21
|
1.36
|
1.66
|
2.36
|
1.77
|
1.88
|
1.62
|
2.09
|
1.32
|
-0.03
|
0.32
|
1.1
|
0.99
|
0.96
|
|
希薄化後一株あたり利益
|
4.98
|
-0.37
|
0.1
|
0
|
0.33
|
-0.02
|
0.2
|
0.77
|
0.27
|
-0.3
|
0.21
|
0.18
|
0.81
|
0.73
|
0.3
|
1.21
|
0.56
|
0.72
|
0.01
|
0.78
|
0.4
|
0.15
|
-0.65
|
0.59
|
0.89
|
-2.46
|
-0.04
|
1.04
|
0.66
|
-0.22
|
0.62
|
0.75
|
0.51
|
-0.4
|
-0.93
|
1.05
|
0.3
|
0.34
|
-0.35
|
-0.13
|
0.08
|
0.26
|
0.57
|
1.04
|
0.68
|
0.83
|
0.73
|
1.07
|
1.2
|
1.33
|
1.64
|
2.34
|
1.75
|
1.86
|
1.6
|
2.08
|
1.31
|
-0.02
|
0.31
|
1.09
|
0.98
|
0.95
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-850
|
-
|
-
|
-
|
17.9
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.05
|
0.05
|
0.05
|
-0.1
|
0.06
|
0.06
|
0.06
|
-
|
0.07
|
0.07
|
0.07
|
-
|
0.08
|
0.08
|
0.08
|
0.08
|
0.1
|
0.1
|
0.1
|
0.1
|
-
|
0.11
|
0.11
|
0.11
|
0.12
|
-
|
-
|
-
|
0.12
|
0.12
|
0.12
|
0.12
|
0.13
|
0.13
|
0.13
|
0.13
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
0.17
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|