|
(単位:千ドル)
|
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
|
36,840
|
39,182
|
33,494
|
36,028
|
36,498
|
34,116
|
31,883
|
31,585
|
35,172
|
36,899
|
30,109
|
36,691
|
38,676
|
39,073
|
35,401
|
30,064
|
32,450
|
37,029
|
31,294
|
33,586
|
32,880
|
38,650
|
34,166
|
36,153
|
36,518
|
36,934
|
35,239
|
35,287
|
39,242
|
35,272
|
34,634
|
37,799
|
38,954
|
43,559
|
37,965
|
38,440
|
37,547
|
43,727
|
40,990
|
41,674
|
49,162
|
52,311
|
46,108
|
50,909
|
60,492
|
66,457
|
58,292
|
66,777
|
73,983
|
74,878
|
65,692
|
71,687
|
76,545
|
89,427
|
80,062
|
91,253
|
91,518
|
102,016
|
87,940
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.9
|
27.3
|
19.6
|
14.1
|
9.8
|
|
売上原価
|
26,441
|
26,643
|
24,496
|
26,825
|
28,145
|
26,357
|
23,760
|
25,294
|
26,208
|
27,789
|
23,674
|
28,099
|
28,253
|
29,190
|
27,508
|
24,200
|
25,437
|
26,662
|
25,824
|
25,738
|
25,639
|
28,081
|
26,732
|
27,915
|
27,680
|
27,382
|
27,487
|
28,250
|
29,605
|
28,076
|
28,018
|
29,106
|
29,227
|
30,076
|
28,192
|
28,563
|
27,190
|
29,545
|
27,819
|
29,869
|
32,367
|
34,970
|
32,789
|
36,442
|
44,011
|
43,867
|
41,488
|
42,785
|
46,852
|
46,723
|
42,103
|
41,080
|
41,723
|
46,314
|
44,623
|
45,097
|
49,640
|
49,827
|
45,765
|
|
売上総利益
|
10,399
|
12,539
|
8,998
|
9,203
|
8,353
|
7,759
|
8,123
|
6,291
|
8,964
|
9,110
|
6,435
|
8,592
|
10,423
|
9,883
|
7,893
|
5,864
|
7,013
|
10,367
|
5,470
|
7,848
|
7,241
|
10,569
|
7,434
|
8,238
|
8,838
|
9,552
|
7,752
|
7,037
|
9,637
|
7,196
|
6,616
|
8,693
|
9,727
|
13,483
|
9,773
|
9,877
|
10,357
|
14,182
|
13,171
|
11,805
|
16,795
|
17,341
|
13,319
|
14,467
|
16,481
|
22,590
|
16,804
|
23,992
|
27,131
|
28,155
|
23,589
|
30,607
|
34,822
|
43,113
|
35,439
|
46,156
|
41,878
|
52,189
|
42,175
|
|
売上総利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44.3
|
50.6
|
45.8
|
51.2
|
48.0
|
|
販売管理費
|
2,081
|
2,297
|
2,283
|
2,267
|
2,327
|
2,090
|
2,509
|
2,143
|
2,299
|
2,223
|
2,484
|
2,182
|
2,418
|
2,404
|
2,465
|
2,399
|
2,400
|
2,467
|
2,362
|
2,400
|
2,331
|
2,482
|
2,399
|
2,420
|
2,518
|
2,657
|
2,558
|
2,501
|
2,565
|
2,790
|
2,628
|
2,673
|
2,639
|
2,928
|
3,260
|
3,219
|
2,881
|
2,909
|
3,159
|
3,067
|
2,957
|
3,145
|
3,674
|
3,635
|
3,848
|
3,543
|
4,533
|
4,152
|
4,319
|
4,355
|
4,619
|
4,848
|
4,882
|
4,976
|
4,352
|
6,262
|
6,189
|
5,927
|
6,161
|
|
営業利益
|
8,318
|
10,242
|
6,715
|
6,936
|
6,026
|
5,669
|
5,614
|
4,148
|
6,665
|
6,887
|
3,951
|
6,410
|
8,005
|
7,479
|
5,428
|
3,465
|
4,613
|
7,900
|
3,108
|
5,448
|
4,910
|
8,087
|
5,035
|
5,818
|
6,320
|
6,895
|
5,194
|
4,536
|
7,072
|
4,406
|
3,988
|
6,020
|
7,088
|
10,555
|
5,583
|
6,658
|
7,476
|
11,273
|
8,462
|
8,738
|
13,838
|
14,196
|
9,645
|
10,832
|
12,633
|
19,047
|
12,271
|
19,840
|
22,812
|
23,800
|
18,970
|
25,759
|
29,940
|
38,137
|
31,087
|
39,894
|
35,689
|
46,262
|
36,014
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38.8
|
43.7
|
39.0
|
45.3
|
41.0
|
|
経常(税引前)利益
|
7,733
|
9,674
|
6,141
|
6,334
|
5,561
|
5,146
|
5,060
|
3,698
|
6,236
|
6,377
|
3,523
|
6,009
|
7,652
|
7,100
|
5,161
|
3,150
|
3,311
|
7,897
|
3,123
|
5,432
|
4,927
|
8,139
|
5,120
|
5,938
|
6,486
|
7,100
|
5,419
|
4,827
|
7,468
|
4,835
|
4,438
|
6,450
|
7,518
|
10,971
|
5,961
|
6,843
|
7,518
|
11,260
|
8,451
|
8,710
|
13,867
|
14,280
|
9,661
|
10,829
|
12,747
|
19,561
|
13,425
|
21,347
|
24,637
|
25,997
|
21,381
|
28,299
|
32,726
|
41,198
|
34,160
|
42,985
|
38,787
|
49,678
|
39,567
|
|
経常(税引前)利益率(%)
|
21.0
|
24.7
|
18.3
|
17.6
|
15.2
|
15.1
|
15.9
|
11.7
|
17.7
|
17.3
|
11.7
|
16.4
|
19.8
|
18.2
|
14.6
|
10.5
|
10.2
|
21.3
|
10.0
|
16.2
|
15.0
|
21.1
|
15.0
|
16.4
|
17.8
|
19.2
|
15.4
|
13.7
|
19.0
|
13.7
|
12.8
|
17.1
|
19.3
|
25.2
|
15.7
|
17.8
|
20.0
|
25.8
|
20.6
|
20.9
|
28.2
|
27.3
|
21.0
|
21.3
|
21.1
|
29.4
|
23.0
|
32.0
|
33.3
|
34.7
|
32.5
|
39.5
|
42.8
|
46.1
|
42.7
|
47.1
|
42.4
|
48.7
|
45.0
|
|
法人税等合計
|
1,938
|
2,612
|
1,626
|
1,710
|
1,501
|
1,199
|
1,268
|
941
|
1,610
|
1,588
|
894
|
1,517
|
1,934
|
1,674
|
1,430
|
785
|
752
|
2,221
|
837
|
1,366
|
1,240
|
2,058
|
1,200
|
1,318
|
1,208
|
1,433
|
-6,164
|
565
|
830
|
281
|
207
|
1,322
|
1,485
|
1,069
|
968
|
1,299
|
1,417
|
1,936
|
1,197
|
1,679
|
2,774
|
2,972
|
2,048
|
2,161
|
2,509
|
3,835
|
2,628
|
4,243
|
4,925
|
5,264
|
4,381
|
5,860
|
6,669
|
7,845
|
7,170
|
8,872
|
7,956
|
10,896
|
9,018
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21.0
|
20.6
|
20.5
|
21.9
|
22.8
|
|
純利益
|
5,795
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11,583
|
4,262
|
6,638
|
4,554
|
4,231
|
5,128
|
6,033
|
9,902
|
4,993
|
5,544
|
6,101
|
9,324
|
7,254
|
7,031
|
11,093
|
11,308
|
7,613
|
8,668
|
10,238
|
15,726
|
10,797
|
17,104
|
19,712
|
20,733
|
17,000
|
22,439
|
26,057
|
33,353
|
26,990
|
34,113
|
30,831
|
38,782
|
30,549
|
|
純利益率(%)
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33.7
|
37.4
|
33.7
|
38.0
|
34.7
|
|
一株あたり利益
|
0.9
|
1.12
|
0.73
|
0.75
|
0.73
|
0.71
|
0.68
|
0.5
|
0.83
|
0.86
|
0.47
|
0.81
|
1.03
|
0.97
|
0.67
|
0.42
|
0.46
|
1.01
|
0.41
|
0.73
|
0.66
|
1.09
|
0.7
|
0.83
|
0.95
|
1.02
|
2.08
|
0.76
|
1.19
|
0.81
|
0.76
|
0.91
|
1.07
|
1.76
|
0.89
|
0.99
|
1.08
|
1.66
|
1.29
|
1.24
|
1.96
|
2
|
1.35
|
1.53
|
1.8
|
2.77
|
1.9
|
3.01
|
3.46
|
3.64
|
2.99
|
3.93
|
0.91
|
1.17
|
0.95
|
1.19
|
1.08
|
1.35
|
1.07
|
|
希薄化後一株あたり利益
|
0.9
|
1.11
|
0.73
|
0.75
|
0.73
|
0.71
|
0.68
|
0.5
|
0.83
|
0.86
|
0.47
|
0.8
|
1.02
|
0.97
|
0.67
|
0.42
|
0.46
|
1.01
|
0.41
|
0.73
|
0.66
|
1.09
|
0.7
|
0.83
|
0.94
|
1.01
|
2.07
|
0.76
|
1.18
|
0.81
|
0.75
|
0.91
|
1.07
|
1.76
|
0.89
|
0.98
|
1.08
|
1.65
|
1.28
|
1.24
|
1.96
|
1.99
|
1.35
|
1.53
|
1.8
|
2.77
|
1.9
|
3
|
3.45
|
3.63
|
2.97
|
3.92
|
0.91
|
1.16
|
0.94
|
1.19
|
1.07
|
1.35
|
1.06
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
5.3
|
-
|
-
|
-
|
5.7
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
0.14
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.2
|
0.25
|
0.05
|
0.05
|
0.05
|
0.06
|
0.06
|
0.06
|
0.06
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37,131
|
46,031
|
41,884
|
52,422
|
42,741
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46.4
|
50.4
|
45.8
|
51.4
|
48.6
|