|
(単位:%)
|
1Q12
|
2Q12
|
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
|
|
売上高
|
81,330
|
82,941
|
68,793
|
72,325
|
68,232
|
75,931
|
66,426
|
63,212
|
60,705
|
73,566
|
64,824
|
72,691
|
60,941
|
67,334
|
37,373
|
44,829
|
41,434
|
42,647
|
35,835
|
33,672
|
45,084
|
53,591
|
45,064
|
56,546
|
65,349
|
73,773
|
74,689
|
78,107
|
77,420
|
72,447
|
59,290
|
59,536
|
68,636
|
59,376
|
46,143
|
48,438
|
57,640
|
66,204
|
47,761
|
59,889
|
59,289
|
75,974
|
55,913
|
63,351
|
73,772
|
83,924
|
63,554
|
72,994
|
74,161
|
84,418
|
72,897
|
89,921
|
81,242
|
96,678
|
79,996
|
90,180
|
|
売上成長率(%)
|
-
|
-
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23.2
|
9.6
|
14.5
|
9.7
|
0.3
|
|
売上原価
|
50,562
|
53,379
|
49,377
|
50,014
|
50,558
|
55,308
|
45,759
|
44,668
|
44,177
|
52,051
|
42,435
|
50,588
|
41,935
|
47,800
|
29,183
|
33,223
|
31,816
|
31,465
|
26,662
|
24,723
|
31,790
|
36,775
|
31,169
|
38,420
|
44,624
|
46,283
|
50,704
|
52,019
|
54,303
|
55,996
|
49,654
|
43,825
|
52,087
|
45,564
|
35,866
|
38,953
|
43,678
|
47,889
|
34,314
|
46,407
|
41,598
|
51,782
|
42,616
|
46,328
|
54,507
|
59,177
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
57,062
|
67,813
|
|
売上総利益
|
30,768
|
29,562
|
19,416
|
22,311
|
17,674
|
20,623
|
20,667
|
18,544
|
16,528
|
21,515
|
22,389
|
22,103
|
19,006
|
19,534
|
8,190
|
11,606
|
9,618
|
11,182
|
9,173
|
8,949
|
13,294
|
16,816
|
13,895
|
18,126
|
20,725
|
27,490
|
23,985
|
26,088
|
23,117
|
16,451
|
9,636
|
15,711
|
16,549
|
13,812
|
10,277
|
9,485
|
13,962
|
18,315
|
13,447
|
13,482
|
17,691
|
24,192
|
13,297
|
17,023
|
19,265
|
24,747
|
-
|
20,656
|
20,940
|
25,086
|
19,322
|
21,680
|
21,706
|
30,018
|
22,934
|
22,367
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
24.1
|
26.7
|
31.0
|
28.7
|
24.8
|
|
販売管理費
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
16,870
|
17,834
|
15,910
|
16,507
|
15,669
|
16,178
|
15,240
|
14,592
|
14,072
|
13,208
|
12,475
|
12,560
|
13,737
|
14,001
|
13,668
|
15,268
|
14,747
|
18,226
|
18,986
|
18,909
|
17,375
|
16,272
|
16,346
|
16,413
|
15,349
|
15,112
|
13,022
|
13,973
|
13,196
|
16,750
|
13,091
|
15,267
|
14,396
|
17,332
|
15,079
|
15,983
|
14,626
|
16,555
|
-
|
17,149
|
17,199
|
20,354
|
19,487
|
18,920
|
19,472
|
24,620
|
20,699
|
20,654
|
|
営業利益
|
14,859
|
9,465
|
2,796
|
5,541
|
269
|
1,406
|
4,056
|
1,359
|
-342
|
3,814
|
6,479
|
5,596
|
3,337
|
74
|
-6,550
|
-3,557
|
-4,726
|
-9,762
|
-3,560
|
-4,427
|
-3,373
|
2,382
|
-991
|
2,027
|
5,526
|
8,367
|
4,826
|
6,745
|
6,968
|
-42
|
-6,831
|
-4,950
|
-26,935
|
-1,536
|
-3,150
|
-4,608
|
515
|
-5,035
|
3,247
|
-3,020
|
3,055
|
7,754
|
-1,793
|
5,026
|
4,605
|
8,222
|
-
|
3,438
|
3,602
|
4,721
|
-165
|
2,760
|
1,947
|
5,345
|
2,235
|
2,087
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
3.1
|
2.4
|
5.5
|
2.8
|
2.3
|
|
経常(税引前)利益
|
14,894
|
9,234
|
2,363
|
5,234
|
32
|
1,607
|
3,836
|
1,255
|
-630
|
3,635
|
6,655
|
5,588
|
3,754
|
-97
|
-6,483
|
-3,897
|
-5,069
|
-9,845
|
-3,723
|
-4,093
|
-3,367
|
1,653
|
-1,253
|
1,875
|
5,469
|
8,329
|
3,790
|
5,530
|
6,029
|
-842
|
-7,911
|
-5,426
|
-28,321
|
-2,083
|
-4,866
|
-6,917
|
466
|
1,479
|
2,362
|
-3,128
|
3,063
|
7,933
|
-2,619
|
3,643
|
3,298
|
10,143
|
-537
|
2,597
|
4,298
|
9,009
|
-2,145
|
2,651
|
-280
|
1,543
|
571
|
698
|
|
経常(税引前)利益率(%)
|
18.3
|
11.1
|
3.4
|
7.2
|
0.0
|
2.1
|
5.8
|
2.0
|
-1.0
|
4.9
|
10.3
|
7.7
|
6.2
|
-0.1
|
-17.3
|
-8.7
|
-12.2
|
-23.1
|
-10.4
|
-12.2
|
-7.5
|
3.1
|
-2.8
|
3.3
|
8.4
|
11.3
|
5.1
|
7.1
|
7.8
|
-1.2
|
-13.3
|
-9.1
|
-41.3
|
-3.5
|
-10.5
|
-14.3
|
0.8
|
2.2
|
4.9
|
-5.2
|
5.2
|
10.4
|
-4.7
|
5.8
|
4.5
|
12.1
|
-0.8
|
3.6
|
5.8
|
10.7
|
-2.9
|
2.9
|
-0.3
|
1.6
|
0.7
|
0.8
|
|
法人税等合計
|
5,259
|
3,368
|
1,077
|
1,815
|
640
|
1,434
|
2,472
|
689
|
-188
|
1,253
|
2,593
|
1,788
|
707
|
-573
|
-2,208
|
-1,608
|
-4,138
|
-4,327
|
-1,052
|
-1,201
|
-1,639
|
478
|
-4,658
|
5,925
|
1,133
|
2,372
|
887
|
1,451
|
1,442
|
-69
|
-1,618
|
1,040
|
-3,145
|
-447
|
-929
|
-2,637
|
300
|
22,947
|
382
|
622
|
753
|
66
|
-688
|
2,489
|
548
|
1,439
|
546
|
1,662
|
398
|
1,515
|
627
|
1,552
|
1,142
|
48
|
983
|
-21,780
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58.5
|
-407.9
|
3.1
|
172.2
|
-3120.3
|
|
純利益
|
9,635
|
5,866
|
1,286
|
3,419
|
-608
|
173
|
1,364
|
566
|
-442
|
2,382
|
4,062
|
3,800
|
3,047
|
476
|
-4,275
|
-2,289
|
-931
|
-5,518
|
-2,671
|
-2,892
|
-1,728
|
1,175
|
3,405
|
-4,050
|
4,336
|
5,957
|
2,903
|
4,079
|
4,587
|
-773
|
-6,293
|
-6,466
|
-25,176
|
-1,636
|
-3,937
|
-4,280
|
166
|
-21,468
|
1,980
|
-3,750
|
2,310
|
7,867
|
-1,931
|
1,154
|
2,750
|
8,704
|
-1,083
|
935
|
3,900
|
7,494
|
-2,765
|
1,099
|
-1,422
|
1,495
|
-412
|
22,478
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.2
|
-1.8
|
1.5
|
-0.5
|
24.9
|
|
一株あたり利益
|
0.84
|
0.51
|
0.11
|
0.3
|
-0.07
|
0
|
0.11
|
0.05
|
-0.04
|
0.2
|
0.36
|
0.33
|
0.26
|
0.04
|
-0.39
|
-0.21
|
-0.09
|
-0.49
|
-0.24
|
-0.26
|
-0.16
|
0.1
|
0.29
|
-0.36
|
0.37
|
0.51
|
0.24
|
0.31
|
0.35
|
-0.07
|
-0.48
|
-0.49
|
-1.92
|
-0.14
|
-0.3
|
-0.33
|
0.01
|
-1.62
|
0.14
|
-0.29
|
0.17
|
0.59
|
-0.15
|
0.08
|
0.2
|
0.64
|
-0.09
|
0.07
|
0.28
|
0.54
|
-0.2
|
0.07
|
-0.11
|
0.1
|
-0.04
|
1.58
|
|
希薄化後一株あたり利益
|
0.83
|
0.51
|
0.11
|
0.29
|
-0.07
|
0
|
0.11
|
0.05
|
-0.04
|
0.2
|
0.36
|
0.33
|
0.26
|
0.04
|
-0.39
|
-0.21
|
-0.09
|
-0.49
|
-0.24
|
-0.26
|
-0.16
|
0.1
|
0.29
|
-0.36
|
0.37
|
0.51
|
0.24
|
0.31
|
0.34
|
-0.07
|
-0.48
|
-0.49
|
-1.92
|
-0.14
|
-0.3
|
-0.33
|
0.01
|
-1.62
|
0.14
|
-0.29
|
0.17
|
0.58
|
-0.15
|
0.08
|
0.2
|
0.62
|
-0.09
|
0.07
|
0.27
|
0.53
|
-0.2
|
0.07
|
-0.11
|
0.1
|
-0.04
|
1.55
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
40
|
-
|
-
|
|
一株あたり配当金
|
0.08
|
0.08
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0.09
|
-
|
0.09
|
0.09
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
0.04
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
6,056
|
5,607
|
10,050
|
5,699
|
5,424
|
|
EBITDAマージン(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
6.7
|
6.9
|
10.4
|
7.1
|
6.0
|