|
(単位:%)
|
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
|
1Q26
|
2Q26
|
3Q26
|
4Q26
|
|
売上高
|
310,849
|
422,960
|
607,018
|
421,723
|
410,071
|
582,112
|
784,514
|
441,674
|
488,180
|
587,961
|
708,631
|
465,463
|
450,990
|
493,141
|
490,652
|
353,196
|
334,190
|
344,975
|
335,474
|
284,860
|
278,333
|
332,266
|
317,621
|
264,118
|
268,871
|
330,341
|
339,608
|
245,678
|
299,891
|
363,649
|
352,286
|
278,292
|
314,981
|
360,936
|
350,964
|
310,208
|
303,465
|
360,872
|
436,677
|
372,706
|
377,630
|
453,975
|
507,595
|
461,007
|
496,543
|
668,773
|
582,983
|
569,631
|
642,568
|
694,115
|
852,133
|
628,703
|
633,674
|
679,824
|
759,922
|
594,336
|
546,426
|
644,510
|
641,834
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-10.8
|
-5.5
|
-13.8
|
-5.2
|
-15.5
|
|
売上原価
|
254,998
|
348,963
|
514,208
|
351,314
|
339,707
|
488,053
|
679,985
|
367,726
|
404,638
|
494,355
|
611,653
|
389,524
|
371,337
|
408,450
|
422,551
|
292,761
|
272,121
|
277,834
|
319,205
|
231,312
|
225,400
|
273,840
|
268,799
|
215,199
|
216,064
|
268,864
|
287,511
|
198,120
|
240,990
|
294,107
|
296,699
|
224,392
|
250,954
|
289,162
|
289,846
|
251,798
|
240,777
|
288,321
|
368,965
|
301,728
|
302,612
|
361,495
|
413,346
|
372,313
|
393,844
|
529,193
|
474,117
|
451,051
|
509,169
|
555,774
|
711,097
|
506,948
|
521,295
|
569,330
|
708,918
|
503,401
|
452,780
|
533,494
|
554,875
|
|
売上総利益
|
55,851
|
73,997
|
92,810
|
70,409
|
70,364
|
94,059
|
104,529
|
73,948
|
83,542
|
93,606
|
96,978
|
75,939
|
79,653
|
84,691
|
68,101
|
60,435
|
62,069
|
67,141
|
16,269
|
53,548
|
52,933
|
58,426
|
48,822
|
48,919
|
52,807
|
61,477
|
52,097
|
47,558
|
58,901
|
69,542
|
55,585
|
53,900
|
64,027
|
71,774
|
61,118
|
58,410
|
62,688
|
72,551
|
67,712
|
70,978
|
75,018
|
92,480
|
94,249
|
88,694
|
102,699
|
139,580
|
108,866
|
118,580
|
133,399
|
138,341
|
141,036
|
121,755
|
112,379
|
110,494
|
51,004
|
90,935
|
93,646
|
111,016
|
86,959
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.7
|
15.3
|
17.1
|
17.2
|
13.5
|
|
営業費用
|
44,060
|
50,060
|
60,304
|
54,856
|
56,507
|
63,950
|
72,244
|
68,933
|
70,145
|
75,005
|
77,119
|
71,152
|
67,795
|
69,459
|
64,865
|
57,110
|
55,385
|
53,484
|
54,545
|
54,502
|
51,487
|
53,143
|
52,240
|
51,987
|
50,523
|
50,374
|
50,319
|
46,727
|
47,633
|
53,306
|
53,872
|
52,555
|
54,855
|
58,184
|
60,128
|
53,058
|
53,079
|
54,115
|
60,522
|
56,442
|
57,074
|
62,943
|
64,584
|
64,152
|
68,828
|
84,861
|
83,675
|
81,315
|
88,751
|
92,115
|
100,327
|
99,158
|
95,156
|
98,773
|
96,693
|
96,404
|
92,661
|
100,474
|
95,698
|
|
営業利益
|
11,791
|
23,937
|
32,506
|
15,553
|
13,857
|
30,109
|
32,285
|
5,015
|
13,397
|
18,601
|
9,862
|
1,986
|
11,707
|
15,232
|
-28,202
|
1,724
|
6,788
|
13,635
|
-45,257
|
-1,201
|
1,422
|
5,008
|
-7,601
|
-5,412
|
-3,265
|
8,516
|
1,086
|
831
|
10,547
|
16,083
|
18
|
1,210
|
9,172
|
13,539
|
-2,588
|
5,136
|
9,609
|
15,881
|
6,781
|
14,536
|
16,446
|
29,537
|
29,665
|
24,542
|
33,871
|
54,719
|
25,191
|
37,265
|
44,648
|
46,226
|
40,709
|
22,597
|
15,750
|
11,457
|
-45,794
|
-5,735
|
662
|
10,304
|
-11,944
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-6.0
|
-1.0
|
0.1
|
1.6
|
-1.9
|
|
経常(税引前)利益
|
10,383
|
21,336
|
29,640
|
12,350
|
8,782
|
23,777
|
25,787
|
-997
|
6,556
|
10,069
|
2,801
|
-6,272
|
1,812
|
5,713
|
-37,239
|
-8,826
|
-479
|
5,714
|
-52,620
|
-5,800
|
-4,549
|
56
|
-12,420
|
-9,410
|
-7,210
|
4,886
|
-2,705
|
-2,165
|
7,792
|
12,770
|
-2,242
|
-515
|
7,427
|
12,409
|
-4,669
|
3,148
|
8,292
|
13,824
|
5,488
|
13,679
|
15,632
|
28,823
|
28,768
|
23,584
|
33,150
|
54,678
|
23,829
|
35,439
|
41,591
|
40,452
|
33,557
|
12,786
|
-4,250
|
275
|
-58,794
|
-17,282
|
-8,236
|
2,808
|
-22,697
|
|
経常(税引前)利益率(%)
|
3.3
|
5.0
|
4.9
|
2.9
|
2.1
|
4.1
|
3.3
|
-0.2
|
1.3
|
1.7
|
0.4
|
-1.3
|
0.4
|
1.2
|
-7.6
|
-2.5
|
-0.1
|
1.7
|
-15.7
|
-2.0
|
-1.6
|
0.0
|
-3.9
|
-3.6
|
-2.7
|
1.5
|
-0.8
|
-0.9
|
2.6
|
3.5
|
-0.6
|
-0.2
|
2.4
|
3.4
|
-1.3
|
1.0
|
2.7
|
3.8
|
1.3
|
3.7
|
4.1
|
6.3
|
5.7
|
5.1
|
6.7
|
8.2
|
4.1
|
6.2
|
6.5
|
5.8
|
3.9
|
2.0
|
-0.7
|
0.0
|
-7.7
|
-2.9
|
-1.5
|
0.4
|
-3.5
|
|
法人税等合計
|
4,092
|
8,536
|
11,854
|
4,891
|
3,477
|
9,418
|
10,351
|
-394
|
2,589
|
4,311
|
3,819
|
-1,733
|
2,587
|
3,400
|
-9,177
|
-1,936
|
-649
|
2,231
|
-17,628
|
-1,942
|
-1,847
|
-208
|
-4,181
|
-3,478
|
-2,024
|
2,502
|
-4,390
|
-551
|
2,612
|
1,994
|
-83
|
-70
|
1,916
|
4,195
|
-5,342
|
886
|
1,892
|
3,912
|
4,706
|
3,132
|
4,383
|
7,007
|
6,333
|
6,044
|
8,191
|
13,421
|
5,717
|
8,474
|
10,270
|
10,259
|
9,595
|
3,345
|
54
|
-1,438
|
-15,033
|
-4,078
|
-2,236
|
1,610
|
13,471
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25.6
|
23.6
|
27.1
|
57.3
|
-59.4
|
|
純利益
|
6,291
|
-
|
-
|
7,459
|
5,305
|
14,359
|
15,606
|
-414
|
3,967
|
5,825
|
-393
|
-4,195
|
-614
|
2,470
|
-27,464
|
-6,304
|
170
|
3,483
|
-34,992
|
-3,684
|
-2,520
|
264
|
-8,239
|
-5,932
|
-5,186
|
2,384
|
1,685
|
-1,614
|
5,180
|
10,776
|
-2,159
|
-445
|
5,511
|
8,214
|
673
|
2,262
|
6,400
|
9,912
|
-
|
10,547
|
11,249
|
21,816
|
22,435
|
17,540
|
24,959
|
41,257
|
18,112
|
26,965
|
31,321
|
30,193
|
23,962
|
9,441
|
-4,304
|
1,713
|
-43,761
|
-13,204
|
-6,000
|
1,198
|
-36,168
|
|
純利益率(%)
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-5.8
|
-2.2
|
-1.1
|
0.2
|
-5.6
|
|
一株あたり利益
|
0.31
|
0.62
|
0.86
|
0.36
|
0.25
|
0.67
|
0.74
|
-0.02
|
0.18
|
0.27
|
-0.02
|
-0.2
|
-0.03
|
0.12
|
-1.28
|
-0.29
|
0
|
0.16
|
-1.62
|
-0.17
|
-0.12
|
0.01
|
-0.38
|
-0.27
|
-0.24
|
0.11
|
0.08
|
-0.07
|
0.23
|
0.49
|
-0.1
|
-0.02
|
0.25
|
0.37
|
0.03
|
0.1
|
0.28
|
0.44
|
0.03
|
0.47
|
0.5
|
0.97
|
1
|
0.78
|
1.1
|
1.82
|
0.8
|
1.19
|
1.38
|
1.32
|
1.05
|
0.41
|
-0.19
|
0.07
|
-1.93
|
-0.58
|
-0.26
|
0.05
|
-1.59
|
|
希薄化後一株あたり利益
|
0.3
|
0.61
|
0.87
|
0.36
|
0.25
|
0.66
|
0.73
|
-0.02
|
0.18
|
0.27
|
-0.02
|
-0.2
|
-0.03
|
0.11
|
-1.28
|
-0.29
|
0
|
0.16
|
-1.62
|
-0.17
|
-0.12
|
0.01
|
-0.38
|
-0.27
|
-0.24
|
0.11
|
0.08
|
-0.07
|
0.23
|
0.48
|
-0.1
|
-0.02
|
0.25
|
0.37
|
0.03
|
0.1
|
0.28
|
0.44
|
0.03
|
0.47
|
0.5
|
0.97
|
0.99
|
0.78
|
1.1
|
1.82
|
0.79
|
1.19
|
1.38
|
1.32
|
1.05
|
0.41
|
-0.19
|
0.07
|
-1.93
|
-0.58
|
-0.26
|
0.05
|
-1.59
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-35,880
|
3,180
|
10,076
|
20,150
|
-2,554
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.7
|
0.5
|
1.8
|
3.1
|
-0.4
|