|
(単位:百万円)
|
2012/4
|
2013/4
|
2014/4
|
2015/4
|
2016/4
|
2017/4
|
2018/4
|
2019/4
|
2020/4
|
2021/4
|
2022/4
|
2023/4
|
2024/4
|
2025/4
|
|
売上高
|
23,705
|
24,545
|
26,991
|
25,593
|
22,706
|
21,906
|
23,231
|
23,709
|
23,017
|
22,465
|
25,921
|
27,871
|
27,102
|
27,388
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-2.4
|
15.38
|
7.52
|
-2.76
|
1.06
|
|
売上原価
|
-
|
-
|
-
|
15,908
|
12,880
|
11,844
|
13,156
|
13,487
|
12,726
|
12,301
|
15,747
|
17,239
|
16,199
|
16,691
|
|
売上総利益
|
-
|
-
|
-
|
9,686
|
9,826
|
10,063
|
10,075
|
10,222
|
10,291
|
10,164
|
10,175
|
10,633
|
10,903
|
10,697
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
45.25
|
39.25
|
38.15
|
40.23
|
39.06
|
|
営業費用
|
-
|
-
|
-
|
7,866
|
7,952
|
8,098
|
8,324
|
8,594
|
8,870
|
8,478
|
8,486
|
8,492
|
8,619
|
8,760
|
|
営業利益
|
-
|
-
|
-
|
1,819
|
1,874
|
1,964
|
1,751
|
1,627
|
1,421
|
1,686
|
1,688
|
2,140
|
2,284
|
1,936
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
7.51
|
6.51
|
7.68
|
8.43
|
7.07
|
|
経常(税引前)利益
|
1,483
|
1,820
|
1,587
|
1,935
|
1,938
|
2,119
|
1,994
|
1,752
|
1,553
|
1,880
|
2,175
|
2,452
|
2,865
|
2,266
|
|
経常(税引前)利益率(%)
|
6.26
|
7.42
|
5.88
|
7.56
|
8.54
|
9.67
|
8.59
|
7.39
|
6.75
|
8.37
|
8.39
|
8.8
|
10.57
|
8.27
|
|
法人税等合計
|
-
|
-
|
-
|
808
|
979
|
768
|
732
|
615
|
556
|
649
|
757
|
866
|
675
|
496
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
785
|
878
|
908
|
1,125
|
786
|
1,298
|
1,174
|
1,134
|
994
|
1,211
|
1,058
|
1,586
|
2,180
|
841
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
5.39
|
4.08
|
5.69
|
8.04
|
3.07
|
|
一株あたり利益
|
37.32
|
52.35
|
46.37
|
55.35
|
38.71
|
64.4
|
58.99
|
57.17
|
50.19
|
60.97
|
52.22
|
78.27
|
107.39
|
43.42
|
|
希薄化後一株あたり利益
|
37.32
|
52.35
|
46.37
|
55.35
|
38.71
|
64.4
|
58.99
|
57.17
|
50.19
|
60.97
|
52.22
|
78.27
|
107.39
|
43.42
|
|
配当性向(%)
|
|
|
|
|
|
|
|
|
|
32.8
|
38.3
|
25.55
|
21.42
|
52.97
|
|
一株あたり配当金
|
12
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
20
|
20
|
20
|
23
|
23
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
3,442
|
3,131
|
3,513
|
3,639
|
3,372
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
15.32
|
12.08
|
12.6
|
13.43
|
12.31
|