|
(単位:%)
|
2Q10
|
3Q10
|
4Q10
|
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
|
91,435
|
100,229
|
114,896
|
120,090
|
141,272
|
151,878
|
139,836
|
140,122
|
153,064
|
160,967
|
168,998
|
165,370
|
178,285
|
191,525
|
182,283
|
182,068
|
201,581
|
222,134
|
211,864
|
202,285
|
213,653
|
226,057
|
212,642
|
205,928
|
233,936
|
287,756
|
290,840
|
291,357
|
303,884
|
324,002
|
331,305
|
354,829
|
370,876
|
382,690
|
-111,632
|
381,876
|
441,807
|
459,963
|
440,045
|
431,679
|
347,084
|
382,116
|
398,990
|
410,757
|
459,483
|
482,764
|
497,538
|
517,535
|
598,237
|
616,129
|
618,610
|
612,000
|
621,300
|
651,400
|
663,300
|
652,700
|
673,500
|
665,500
|
636,500
|
636,600
|
659,600
|
691,800
|
672,900
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-4.0
|
-2.5
|
-2.1
|
4.0
|
5.7
|
|
売上原価
|
9,468
|
15,953
|
13,353
|
13,010
|
18,194
|
20,774
|
18,224
|
20,308
|
24,770
|
28,968
|
29,143
|
23,805
|
26,608
|
29,352
|
23,663
|
26,305
|
27,831
|
34,024
|
31,716
|
30,070
|
33,941
|
36,924
|
37,909
|
36,759
|
45,924
|
53,415
|
36,954
|
36,750
|
37,351
|
41,205
|
33,831
|
134,891
|
131,760
|
144,114
|
-
|
153,233
|
160,773
|
165,679
|
180,085
|
185,832
|
161,900
|
156,872
|
168,571
|
157,785
|
171,651
|
179,930
|
192,743
|
202,199
|
224,307
|
252,112
|
251,832
|
247,300
|
235,000
|
235,100
|
255,900
|
267,200
|
263,800
|
249,200
|
257,600
|
270,000
|
272,700
|
274,300
|
283,600
|
|
営業費用
|
52,088
|
64,037
|
71,916
|
73,918
|
80,097
|
86,634
|
79,103
|
82,159
|
90,184
|
109,690
|
119,499
|
104,840
|
111,204
|
113,632
|
111,048
|
120,531
|
121,252
|
119,604
|
150,022
|
154,045
|
150,735
|
158,312
|
162,752
|
164,801
|
182,301
|
233,188
|
243,042
|
230,605
|
256,303
|
260,279
|
264,091
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
営業利益
|
39,347
|
36,192
|
42,980
|
46,172
|
61,175
|
65,244
|
60,733
|
57,963
|
62,880
|
51,277
|
49,499
|
60,530
|
67,081
|
77,893
|
71,235
|
61,537
|
80,329
|
102,530
|
61,842
|
48,240
|
62,918
|
67,745
|
49,890
|
41,127
|
51,635
|
54,568
|
47,798
|
60,752
|
47,581
|
63,723
|
67,214
|
78,362
|
102,911
|
100,688
|
98,677
|
68,935
|
94,737
|
118,311
|
103,858
|
74,829
|
28,782
|
1,845
|
-197,129
|
50,541
|
82,278
|
100,822
|
108,359
|
122,274
|
171,131
|
21,288
|
155,149
|
154,300
|
159,400
|
174,900
|
158,500
|
164,500
|
168,100
|
196,400
|
157,300
|
157,300
|
156,800
|
183,600
|
166,300
|
|
営業利益率 (%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24.7
|
24.7
|
23.8
|
26.5
|
24.7
|
|
経常(税引前)利益
|
48,057
|
37,735
|
29,603
|
19,046
|
63,863
|
74,366
|
51,330
|
36,846
|
90,660
|
35,129
|
43,548
|
45,204
|
67,298
|
70,002
|
55,896
|
57,059
|
66,730
|
98,547
|
79,303
|
34,525
|
42,841
|
72,496
|
35,046
|
36,404
|
16,394
|
25,268
|
9,034
|
43,611
|
27,295
|
52,430
|
55,359
|
64,923
|
53,378
|
76,033
|
44,285
|
22,026
|
44,248
|
61,584
|
88,658
|
-17,976
|
-6,354
|
-36,115
|
-240,636
|
21,535
|
9,460
|
71,208
|
101,743
|
130,818
|
48,597
|
-43,336
|
124,467
|
98,200
|
117,800
|
44,400
|
108,400
|
90,000
|
106,100
|
141,100
|
80,600
|
100,400
|
93,400
|
116,400
|
110,000
|
|
経常(税引前)利益率(%)
|
52.6
|
37.6
|
25.8
|
15.9
|
45.2
|
49.0
|
36.7
|
26.3
|
59.2
|
21.8
|
25.8
|
27.3
|
37.7
|
36.5
|
30.7
|
31.3
|
33.1
|
44.4
|
37.4
|
17.1
|
20.1
|
32.1
|
16.5
|
17.7
|
7.0
|
8.8
|
3.1
|
15.0
|
9.0
|
16.2
|
16.7
|
18.3
|
14.4
|
19.9
|
-39.7
|
5.8
|
10.0
|
13.4
|
20.1
|
-4.2
|
-1.8
|
-9.5
|
-60.3
|
5.2
|
2.1
|
14.8
|
20.4
|
25.3
|
8.1
|
-7.0
|
20.1
|
16.0
|
19.0
|
6.8
|
16.3
|
13.8
|
15.8
|
21.2
|
12.7
|
15.8
|
14.2
|
16.8
|
16.3
|
|
法人税等合計
|
18,021
|
17,164
|
11,135
|
6,931
|
23,248
|
26,266
|
18,538
|
13,610
|
60,325
|
20,845
|
14,694
|
16,627
|
25,246
|
26,224
|
22,005
|
20,979
|
23,881
|
24,697
|
32,064
|
14,492
|
16,441
|
30,714
|
13,649
|
13,183
|
4,482
|
6,065
|
5,895
|
14,535
|
10,655
|
18,570
|
-24,235
|
15,589
|
13,938
|
18,751
|
20,565
|
5,818
|
12,397
|
19,137
|
23,871
|
-5,707
|
-19,747
|
21,602
|
-16,745
|
-1,670
|
-746
|
19,340
|
50,883
|
42,032
|
14,468
|
809
|
35,776
|
30,200
|
22,500
|
26,000
|
23,500
|
24,200
|
29,100
|
38,200
|
16,600
|
28,900
|
25,200
|
36,200
|
25,800
|
|
実効税率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.6
|
28.8
|
27.0
|
31.1
|
23.5
|
|
純利益
|
30,036
|
20,571
|
18,468
|
12,115
|
40,615
|
48,100
|
32,792
|
23,236
|
30,335
|
14,298
|
29,053
|
28,689
|
42,213
|
43,838
|
34,468
|
36,542
|
43,333
|
74,443
|
47,893
|
22,345
|
26,492
|
41,782
|
21,397
|
23,221
|
12,567
|
19,696
|
5,288
|
29,401
|
17,090
|
33,971
|
79,804
|
49,334
|
39,440
|
57,322
|
23,720
|
16,208
|
31,851
|
43,078
|
65,584
|
-12,269
|
13,393
|
-57,717
|
-223,891
|
23,205
|
10,206
|
51,868
|
51,113
|
88,786
|
34,129
|
-44,145
|
88,691
|
68,000
|
95,300
|
18,400
|
84,900
|
65,800
|
77,000
|
102,900
|
63,900
|
71,500
|
68,100
|
80,300
|
84,300
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.0
|
11.2
|
10.3
|
11.6
|
12.5
|
|
一株あたり利益
|
0.77
|
0.54
|
0.48
|
0.31
|
1.05
|
1.24
|
0.85
|
0.6
|
0.78
|
0.37
|
0.75
|
0.74
|
1.08
|
1.12
|
0.88
|
0.94
|
1.12
|
1.92
|
1.23
|
0.58
|
0.68
|
0.83
|
0.54
|
0.6
|
0.32
|
0.46
|
0.12
|
0.69
|
0.4
|
0.79
|
1.86
|
1.13
|
0.91
|
1.33
|
0.53
|
0.37
|
0.32
|
0.34
|
1.26
|
-0.37
|
1.67
|
-1.49
|
-5.34
|
-0.06
|
-0.76
|
1.08
|
-
|
2.73
|
0.76
|
-1
|
2.01
|
1.58
|
2.22
|
0.43
|
2
|
1.57
|
1.85
|
2.56
|
1.64
|
1.84
|
1.98
|
2.34
|
2.44
|
|
希薄化後一株あたり利益
|
0.77
|
0.53
|
0.48
|
0.31
|
1.04
|
1.23
|
0.84
|
0.59
|
0.78
|
0.37
|
0.74
|
0.73
|
1.08
|
1.12
|
0.88
|
0.93
|
1.11
|
1.91
|
1.23
|
0.57
|
0.68
|
0.83
|
0.54
|
0.59
|
0.32
|
0.46
|
0.12
|
0.68
|
0.4
|
0.79
|
1.85
|
1.12
|
0.9
|
1.31
|
0.53
|
0.37
|
0.32
|
0.33
|
1.24
|
-0.37
|
1.66
|
-1.49
|
-5.34
|
-0.06
|
-0.76
|
1.07
|
-
|
2.71
|
0.76
|
-1
|
1.99
|
1.56
|
2.2
|
0.42
|
1.98
|
1.55
|
1.83
|
2.52
|
1.61
|
1.81
|
1.98
|
2.3
|
2.4
|
|
EBITDA
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
239,100
|
238,800
|
240,800
|
267,300
|
248,200
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.6
|
37.5
|
36.5
|
38.6
|
36.9
|