|
(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
|
30,750
|
30,927
|
32,873
|
35,822
|
35,178
|
34,316
|
35,508
|
35,458
|
36,177
|
34,895
|
37,503
|
39,639
|
41,426
|
40,006
|
41,266
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
7.47
|
5.7
|
4.51
|
-3.43
|
3.15
|
|
売上原価
|
-
|
-
|
-
|
26,003
|
25,952
|
25,612
|
26,498
|
26,296
|
27,749
|
25,839
|
27,725
|
29,675
|
30,853
|
29,695
|
30,645
|
|
売上総利益
|
-
|
-
|
-
|
9,818
|
9,225
|
8,704
|
9,009
|
9,161
|
8,428
|
9,056
|
9,778
|
9,964
|
10,573
|
10,311
|
10,621
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
26.07
|
25.14
|
25.52
|
25.77
|
25.74
|
|
営業費用
|
-
|
-
|
-
|
7,887
|
7,976
|
7,996
|
8,036
|
8,041
|
7,993
|
8,203
|
8,390
|
8,442
|
8,840
|
9,143
|
9,541
|
|
営業利益
|
-
|
-
|
-
|
1,931
|
1,249
|
707
|
973
|
1,120
|
434
|
852
|
1,387
|
1,521
|
1,732
|
1,168
|
1,080
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
3.7
|
3.84
|
4.18
|
2.92
|
2.62
|
|
経常(税引前)利益
|
1,198
|
1,198
|
1,494
|
1,586
|
946
|
457
|
1,036
|
1,105
|
399
|
763
|
1,302
|
1,635
|
1,726
|
1,109
|
1,173
|
|
経常(税引前)利益率(%)
|
3.9
|
3.87
|
4.54
|
4.43
|
2.69
|
1.33
|
2.92
|
3.12
|
1.1
|
2.19
|
3.47
|
4.12
|
4.17
|
2.77
|
2.84
|
|
法人税等合計
|
-
|
-
|
-
|
549
|
366
|
156
|
282
|
387
|
139
|
134
|
366
|
418
|
512
|
451
|
386
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
541
|
550
|
836
|
644
|
647
|
222
|
750
|
679
|
301
|
648
|
855
|
1,162
|
1,251
|
654
|
423
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
2.28
|
2.93
|
3.02
|
1.63
|
1.03
|
|
一株あたり利益
|
10.86
|
11.12
|
16.93
|
13.1
|
13.2
|
4.54
|
152.97
|
139.48
|
62.42
|
136.35
|
183.1
|
256.58
|
276.74
|
141.36
|
184.32
|
|
希薄化後一株あたり利益
|
10.86
|
11.12
|
16.93
|
13.1
|
13.2
|
4.54
|
152.97
|
139.48
|
62.42
|
136.35
|
183.1
|
256.58
|
276.74
|
141.36
|
184.32
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
23.48
|
21.44
|
27.1
|
53.06
|
43.4
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35
|
35
|
43
|
55
|
75
|
75
|
80
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
2,412
|
2,566
|
2,763
|
2,277
|
2,279
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
6.43
|
6.47
|
6.67
|
5.69
|
5.52
|