|
(単位:%)
|
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
|
1Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
207,797
|
179,314
|
171,324
|
188,229
|
197,328
|
172,700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
201,132
|
218,892
|
243,626
|
-
|
255,585
|
384,468
|
348,647
|
473,998
|
583,565
|
397,032
|
361,860
|
535,687
|
699,275
|
448,756
|
434,618
|
705,383
|
726,450
|
436,700
|
411,255
|
479,419
|
612,069
|
434,406
|
435,255
|
604,383
|
783,626
|
514,907
|
476,971
|
699,111
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
26.1
|
28.0
|
18.5
|
9.6
|
15.7
|
|
営業費用
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
133,693
|
137,943
|
137,156
|
-
|
182,088
|
261,349
|
243,414
|
341,161
|
351,213
|
267,704
|
260,408
|
396,110
|
471,646
|
311,020
|
308,757
|
535,422
|
500,981
|
281,450
|
273,850
|
305,446
|
381,403
|
289,119
|
280,166
|
377,757
|
444,721
|
329,636
|
307,200
|
472,107
|
|
営業利益
|
89,587
|
65,730
|
60,985
|
74,837
|
87,759
|
64,508
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
67,439
|
80,949
|
106,470
|
-
|
73,497
|
123,119
|
105,233
|
132,837
|
232,352
|
129,328
|
101,452
|
139,577
|
227,629
|
137,736
|
125,861
|
169,961
|
225,469
|
155,250
|
137,405
|
173,973
|
230,666
|
145,287
|
155,089
|
226,626
|
338,905
|
185,271
|
169,771
|
227,004
|
|
営業利益率 (%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.5
|
43.2
|
36.0
|
35.6
|
32.5
|
|
経常(税引前)利益
|
71,805
|
47,398
|
43,140
|
56,801
|
70,219
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,754
|
52,732
|
86,936
|
-
|
44,657
|
75,091
|
59,763
|
85,460
|
188,455
|
84,700
|
52,268
|
96,577
|
182,143
|
90,391
|
73,435
|
104,939
|
159,797
|
91,005
|
76,365
|
104,614
|
255,130
|
77,249
|
85,242
|
155,857
|
263,194
|
112,399
|
96,376
|
147,845
|
|
経常(税引前)利益率(%)
|
34.6
|
26.4
|
25.2
|
30.2
|
35.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.4
|
24.1
|
35.7
|
-
|
17.5
|
19.5
|
17.1
|
18.0
|
32.3
|
21.3
|
14.4
|
18.0
|
26.0
|
20.1
|
16.9
|
14.9
|
22.0
|
20.8
|
18.6
|
21.8
|
41.7
|
17.8
|
19.6
|
25.8
|
33.6
|
21.8
|
20.2
|
21.1
|
|
法人税等合計
|
28,054
|
18,540
|
12,789
|
19,211
|
24,703
|
14,788
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8,170
|
-2,171
|
-1,553
|
-
|
-7,124
|
462
|
4,031
|
-17,247
|
4,766
|
3,786
|
1,765
|
-19,929
|
-17,233
|
8,100
|
4,797
|
-9,993
|
-31,637
|
-263
|
-3,711
|
-30,834
|
-10,642
|
1,864
|
15,840
|
-28,898
|
-20,595
|
4,572
|
4,299
|
15,169
|
|
実効税率(%)
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-18.5
|
-7.8
|
4.1
|
4.5
|
10.3
|
|
純利益
|
43,751
|
28,858
|
30,351
|
37,590
|
41,123
|
34,005
|
37,904
|
41,445
|
50,659
|
66,555
|
46,565
|
53,586
|
63,617
|
57,532
|
42,859
|
55,569
|
67,996
|
66,815
|
48,545
|
57,382
|
67,429
|
28,434
|
51,737
|
59,626
|
73,170
|
49,649
|
49,072
|
60,968
|
76,225
|
53,473
|
50,839
|
66,590
|
78,216
|
-3,657
|
16,924
|
54,903
|
88,489
|
64,227
|
51,781
|
74,629
|
55,732
|
102,707
|
183,689
|
80,914
|
50,503
|
116,506
|
199,376
|
82,291
|
68,638
|
114,932
|
191,434
|
91,268
|
80,076
|
135,448
|
265,772
|
75,385
|
69,402
|
184,755
|
283,789
|
107,827
|
92,077
|
132,676
|
|
純利益率(%)
|
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30.6
|
36.2
|
20.9
|
19.3
|
19.0
|
|
一株あたり利益
|
0.32
|
0.21
|
0.22
|
0.27
|
0.3
|
0.25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
0.25
|
0.38
|
-
|
0.22
|
0.29
|
0.22
|
0.41
|
0.72
|
0.32
|
0.2
|
0.45
|
0.76
|
0.31
|
0.26
|
0.43
|
0.72
|
0.35
|
0.3
|
0.49
|
0.97
|
0.28
|
0.25
|
0.67
|
1.03
|
0.38
|
0.33
|
0.47
|
|
希薄化後一株あたり利益
|
0.32
|
0.21
|
0.22
|
0.27
|
0.3
|
0.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.09
|
0.25
|
0.38
|
-
|
0.2
|
0.29
|
0.22
|
0.41
|
0.72
|
0.32
|
0.19
|
0.44
|
0.76
|
0.31
|
0.26
|
0.44
|
0.72
|
0.34
|
0.3
|
0.49
|
0.97
|
0.28
|
0.25
|
0.67
|
1.03
|
0.38
|
0.33
|
0.47
|
|
配当性向(%)
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
49.3
|
-
|
-
|
-
|
72.3
|
|
一株あたり配当金
|
0.3
|
0
|
0.15
|
0.15
|
0.32
|
0.17
|
0.17
|
0.17
|
0.34
|
0.17
|
0.17
|
0.36
|
-0.11
|
0.15
|
0.15
|
0.15
|
0.17
|
0.17
|
0.17
|
0.17
|
0.18
|
0.18
|
0.18
|
0.18
|
0.19
|
0.19
|
0.19
|
0.19
|
0.2
|
0.2
|
0.2
|
0.2
|
0.22
|
0.22
|
0.22
|
0.22
|
0.23
|
0.23
|
0.23
|
0.23
|
0.25
|
0.25
|
0.25
|
0.25
|
0.27
|
-
|
0.27
|
0.27
|
0.29
|
-
|
0.29
|
0.29
|
0.31
|
0.31
|
0.31
|
0.31
|
0.33
|
0.33
|
0.33
|
0.33
|
0.34
|
0.34
|
|
EBITDA
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
323,127
|
438,282
|
288,790
|
276,837
|
334,513
|
|
EBITDAマージン(%)
|
-
|
|
|
|
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
53.5
|
55.9
|
56.1
|
58.0
|
47.8
|