|
(単位:百万円)
|
2011/9
|
2012/9
|
2013/9
|
2014/9
|
2015/9
|
2016/9
|
2017/9
|
2018/9
|
2019/9
|
2020/9
|
2021/9
|
2022/9
|
2023/9
|
2024/9
|
2025/9
|
|
売上高
|
7,827
|
8,356
|
8,920
|
9,528
|
10,206
|
10,594
|
11,352
|
12,311
|
12,779
|
11,919
|
12,203
|
13,283
|
14,068
|
18,839
|
21,563
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
2.38
|
8.85
|
5.91
|
33.91
|
14.46
|
|
売上原価
|
-
|
-
|
-
|
6,162
|
6,518
|
6,678
|
7,059
|
7,471
|
7,718
|
7,363
|
7,451
|
8,027
|
8,298
|
11,402
|
13,408
|
|
売上総利益
|
-
|
-
|
-
|
3,366
|
3,688
|
3,916
|
4,292
|
4,839
|
5,061
|
4,556
|
4,752
|
5,256
|
5,769
|
7,437
|
8,154
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
38.94
|
39.57
|
41.01
|
39.48
|
37.81
|
|
営業費用
|
-
|
-
|
-
|
2,373
|
2,610
|
2,821
|
3,101
|
3,516
|
3,905
|
3,960
|
3,864
|
4,198
|
4,634
|
5,998
|
6,511
|
|
営業利益
|
-
|
-
|
-
|
992
|
1,077
|
1,094
|
1,190
|
1,323
|
1,156
|
595
|
887
|
1,057
|
1,135
|
1,438
|
1,643
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
7.27
|
7.96
|
8.07
|
7.63
|
7.62
|
|
経常(税引前)利益
|
661
|
798
|
846
|
925
|
1,022
|
1,072
|
1,185
|
1,300
|
1,151
|
587
|
877
|
1,048
|
1,132
|
1,243
|
1,576
|
|
経常(税引前)利益率(%)
|
8.45
|
9.56
|
9.49
|
9.71
|
10.02
|
10.12
|
10.44
|
10.56
|
9.01
|
4.92
|
7.19
|
7.89
|
8.05
|
6.6
|
7.31
|
|
法人税等合計
|
-
|
-
|
-
|
372
|
370
|
360
|
355
|
404
|
359
|
184
|
279
|
334
|
343
|
567
|
507
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
354
|
418
|
517
|
548
|
652
|
712
|
801
|
896
|
791
|
345
|
542
|
568
|
789
|
752
|
882
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
4.44
|
4.28
|
5.61
|
3.99
|
4.09
|
|
一株あたり利益
|
19.43
|
22.97
|
28.38
|
30.07
|
32.96
|
35.31
|
39.72
|
44.39
|
36.05
|
15.43
|
24.21
|
25.37
|
35.14
|
33.44
|
39.62
|
|
希薄化後一株あたり利益
|
19.43
|
22.97
|
28.38
|
30.07
|
32.96
|
35.31
|
39.72
|
44.39
|
36.05
|
15.43
|
24.21
|
25.37
|
35.14
|
33.44
|
39.62
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
82.61
|
78.83
|
56.92
|
59.81
|
50.48
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11
|
20
|
20
|
20
|
20
|
20
|
20
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
1,440
|
1,623
|
1,760
|
2,350
|
2,732
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
11.8
|
12.22
|
12.51
|
12.47
|
12.67
|