|
(単位:%)
|
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
|
179,961
|
187,546
|
174,634
|
175,848
|
185,055
|
183,321
|
259,148
|
248,109
|
264,172
|
261,663
|
259,548
|
279,364
|
307,549
|
302,128
|
302,480
|
263,561
|
295,007
|
284,214
|
285,991
|
260,394
|
276,813
|
271,493
|
264,051
|
284,442
|
305,199
|
313,001
|
314,023
|
335,113
|
365,925
|
374,292
|
386,378
|
377,406
|
383,175
|
375,485
|
375,931
|
382,162
|
257,980
|
364,988
|
385,953
|
415,231
|
422,783
|
445,594
|
467,372
|
523,861
|
527,182
|
505,692
|
458,721
|
437,396
|
412,572
|
421,251
|
390,920
|
491,907
|
462,164
|
426,833
|
465,131
|
382,390
|
393,794
|
396,786
|
385,427
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19.0
|
-22.3
|
-14.8
|
-7.0
|
-17.1
|
|
販売管理費
|
13,223
|
13,116
|
13,305
|
14,198
|
14,059
|
13,923
|
-1,021
|
7,802
|
8,739
|
7,904
|
8,601
|
10,091
|
11,217
|
10,350
|
13,156
|
9,006
|
9,266
|
9,452
|
9,786
|
8,350
|
9,139
|
9,087
|
11,850
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業費用
|
173,850
|
179,124
|
168,606
|
170,470
|
177,544
|
175,524
|
444,311
|
228,858
|
240,543
|
239,183
|
240,415
|
264,735
|
283,136
|
279,128
|
283,687
|
248,494
|
272,087
|
267,270
|
267,527
|
246,464
|
260,039
|
261,466
|
258,202
|
275,273
|
298,782
|
316,485
|
300,911
|
318,009
|
339,673
|
351,762
|
368,470
|
350,893
|
352,459
|
382,838
|
360,427
|
358,254
|
247,141
|
342,925
|
362,404
|
384,075
|
391,470
|
428,880
|
443,595
|
466,013
|
462,531
|
435,921
|
410,556
|
399,200
|
376,177
|
384,490
|
356,828
|
416,815
|
415,061
|
384,199
|
426,847
|
366,710
|
373,901
|
471,030
|
411,103
|
|
営業利益
|
6,111
|
8,422
|
6,028
|
5,378
|
7,511
|
7,797
|
13,621
|
19,251
|
23,629
|
22,480
|
19,133
|
14,629
|
24,413
|
23,000
|
18,793
|
15,067
|
22,920
|
16,944
|
18,464
|
13,930
|
16,774
|
10,027
|
5,849
|
9,169
|
6,417
|
-3,484
|
13,112
|
17,104
|
26,252
|
22,530
|
17,908
|
26,513
|
30,716
|
-7,353
|
15,503
|
23,908
|
10,839
|
22,063
|
23,549
|
31,156
|
31,313
|
16,714
|
23,777
|
57,848
|
64,651
|
69,771
|
48,165
|
38,196
|
36,395
|
36,761
|
34,092
|
75,092
|
47,103
|
42,634
|
38,284
|
15,680
|
19,893
|
-74,244
|
-25,676
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.2
|
4.1
|
5.1
|
-18.7
|
-6.7
|
|
経常(税引前)利益
|
6,306
|
8,659
|
6,425
|
5,894
|
8,181
|
8,989
|
12,367
|
18,283
|
22,828
|
21,491
|
18,314
|
13,143
|
22,075
|
21,052
|
16,829
|
13,332
|
21,584
|
15,001
|
15,088
|
12,105
|
14,771
|
8,119
|
4,410
|
7,001
|
4,400
|
-5,271
|
11,011
|
14,156
|
23,634
|
19,973
|
11,625
|
23,097
|
26,714
|
-11,267
|
11,643
|
16,094
|
8,212
|
18,064
|
21,540
|
28,999
|
34,466
|
13,602
|
21,514
|
56,368
|
59,909
|
64,827
|
44,318
|
33,236
|
31,558
|
30,854
|
28,652
|
70,117
|
41,118
|
35,222
|
27,285
|
8,034
|
11,190
|
-83,396
|
-35,840
|
|
経常(税引前)利益率(%)
|
3.5
|
4.6
|
3.7
|
3.4
|
4.4
|
4.9
|
4.8
|
7.4
|
8.6
|
8.2
|
7.1
|
4.7
|
7.2
|
7.0
|
5.6
|
5.1
|
7.3
|
5.3
|
5.3
|
4.6
|
5.3
|
3.0
|
1.7
|
2.5
|
1.4
|
-1.7
|
3.5
|
4.2
|
6.5
|
5.3
|
3.0
|
6.1
|
7.0
|
-3.0
|
3.1
|
4.2
|
3.2
|
4.9
|
5.6
|
7.0
|
8.2
|
3.1
|
4.6
|
10.8
|
11.4
|
12.8
|
9.7
|
7.6
|
7.6
|
7.3
|
7.3
|
14.3
|
8.9
|
8.3
|
5.9
|
2.1
|
2.8
|
-21.0
|
-9.3
|
|
法人税等合計
|
2,371
|
3,224
|
2,881
|
2,296
|
3,183
|
3,477
|
9,915
|
6,909
|
8,674
|
7,749
|
-7,012
|
5,019
|
8,442
|
7,958
|
6,310
|
5,168
|
8,300
|
5,754
|
5,782
|
4,628
|
5,724
|
3,122
|
1,687
|
2,683
|
1,661
|
-1,966
|
-13,390
|
3,722
|
5,965
|
4,918
|
2,606
|
5,800
|
6,742
|
-2,847
|
2,906
|
3,931
|
2,044
|
4,486
|
5,317
|
7,344
|
8,862
|
3,329
|
5,314
|
14,360
|
15,210
|
16,347
|
10,873
|
8,360
|
7,992
|
7,807
|
7,239
|
17,660
|
10,384
|
8,682
|
7,109
|
2,020
|
2,874
|
-8,624
|
3,591
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.1
|
25.1
|
25.7
|
10.3
|
-10.0
|
|
純利益
|
3,935
|
5,435
|
3,544
|
3,598
|
4,998
|
5,512
|
2,452
|
11,374
|
14,154
|
13,742
|
11,302
|
8,124
|
13,633
|
13,094
|
10,519
|
8,164
|
13,284
|
9,247
|
9,306
|
7,477
|
9,047
|
4,997
|
2,723
|
4,318
|
2,739
|
-3,305
|
24,401
|
10,434
|
17,669
|
15,055
|
9,020
|
17,297
|
19,972
|
-8,420
|
8,737
|
12,163
|
6,168
|
13,578
|
16,223
|
21,655
|
25,604
|
10,273
|
16,200
|
42,008
|
44,699
|
48,480
|
33,445
|
24,876
|
23,566
|
23,047
|
21,413
|
52,457
|
30,734
|
26,540
|
20,176
|
6,014
|
8,316
|
-74,772
|
-39,431
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.3
|
1.6
|
2.1
|
-18.8
|
-10.2
|
|
一株あたり利益
|
0.25
|
0.35
|
0.22
|
0.23
|
0.32
|
0.36
|
0.08
|
0.38
|
0.47
|
0.46
|
0.38
|
0.27
|
0.45
|
0.44
|
0.35
|
0.27
|
0.44
|
0.32
|
0.33
|
0.26
|
0.32
|
0.18
|
0.1
|
0.15
|
0.1
|
-0.12
|
0.86
|
0.37
|
0.62
|
0.53
|
0.32
|
0.61
|
0.7
|
-0.3
|
0.32
|
0.45
|
0.23
|
0.5
|
0.6
|
0.8
|
0.95
|
0.38
|
0.6
|
1.56
|
1.69
|
1.84
|
1.27
|
0.95
|
0.9
|
0.88
|
0.81
|
1.99
|
1.17
|
1.01
|
0.77
|
0.23
|
0.32
|
-2.84
|
-1.49
|
|
希薄化後一株あたり利益
|
0.25
|
0.35
|
0.22
|
0.23
|
0.32
|
0.36
|
0.08
|
0.38
|
0.47
|
0.46
|
0.38
|
0.27
|
0.45
|
0.44
|
0.35
|
0.27
|
0.44
|
0.32
|
0.33
|
0.26
|
0.32
|
0.18
|
0.1
|
0.15
|
0.1
|
-0.12
|
0.86
|
0.37
|
0.62
|
0.53
|
0.32
|
0.61
|
0.7
|
-0.3
|
0.32
|
0.45
|
0.23
|
0.5
|
0.6
|
0.8
|
0.95
|
0.38
|
0.6
|
1.56
|
1.69
|
1.84
|
1.28
|
0.95
|
0.9
|
0.88
|
0.81
|
1.99
|
1.17
|
1.01
|
0.76
|
0.23
|
0.32
|
-2.84
|
-1.5
|
|
配当性向(%)
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
14.5
|
-
|
-
|
-
|
-7.3
|
|
一株あたり配当金
|
-
|
1
|
0
|
1
|
0
|
0
|
-
|
-
|
-
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.07
|
0.1
|
0.1
|
0.1
|
0.22
|
0.21
|
0.1
|
0.1
|
0.11
|
0.1
|
0
|
0
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.1
|
0.11
|
0.1
|
0.1
|
0.1
|
0.11
|
0.1
|
0.1
|
0.1
|
0.11
|
0.1
|
0.1
|
0.1
|
0.11
|