|
(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
|
1,618
|
1,549
|
1,639
|
1,829
|
2,341
|
2,515
|
2,415
|
2,645
|
2,848
|
3,036
|
3,148
|
3,230
|
3,528
|
3,612
|
3,843
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
3.7
|
2.61
|
9.23
|
2.38
|
6.4
|
|
売上原価
|
-
|
-
|
-
|
839
|
1,176
|
1,167
|
997
|
1,122
|
1,153
|
1,259
|
1,193
|
1,210
|
1,195
|
1,201
|
1,305
|
|
売上総利益
|
-
|
-
|
-
|
990
|
1,164
|
1,347
|
1,417
|
1,522
|
1,695
|
1,775
|
1,954
|
2,020
|
2,332
|
2,411
|
2,538
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
62.1
|
62.56
|
66.11
|
66.75
|
66.05
|
|
営業費用
|
-
|
-
|
-
|
511
|
514
|
559
|
580
|
611
|
674
|
659
|
727
|
778
|
918
|
982
|
1,001
|
|
営業利益
|
-
|
-
|
-
|
478
|
649
|
787
|
836
|
910
|
1,020
|
1,116
|
1,227
|
1,242
|
1,413
|
1,428
|
1,536
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
38.98
|
38.45
|
40.05
|
39.53
|
39.97
|
|
経常(税引前)利益
|
189
|
241
|
345
|
479
|
627
|
788
|
837
|
911
|
1,022
|
1,117
|
1,227
|
1,243
|
1,398
|
1,447
|
1,537
|
|
経常(税引前)利益率(%)
|
11.74
|
15.6
|
21.07
|
26.22
|
26.82
|
31.34
|
34.67
|
34.45
|
35.91
|
36.8
|
39.01
|
38.48
|
39.63
|
40.06
|
39.99
|
|
法人税等合計
|
-
|
-
|
-
|
194
|
234
|
247
|
186
|
273
|
315
|
343
|
384
|
380
|
434
|
434
|
460
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
54
|
124
|
211
|
284
|
393
|
532
|
651
|
637
|
707
|
773
|
868
|
879
|
964
|
1,012
|
1,048
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
27.6
|
27.21
|
27.33
|
28.04
|
27.27
|
|
一株あたり利益
|
1338.53
|
3063.1
|
52.27
|
70.29
|
106.6
|
158.96
|
194.41
|
190.33
|
211.27
|
230.82
|
259.33
|
257.38
|
288.17
|
334.85
|
356.21
|
|
希薄化後一株あたり利益
|
1338.53
|
3063.1
|
52.27
|
70.29
|
106.6
|
158.96
|
194.41
|
190.33
|
211.27
|
230.82
|
259.33
|
257.38
|
288.17
|
334.85
|
356.21
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
32.78
|
34.97
|
32.97
|
31.36
|
32.28
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
75
|
80
|
85
|
90
|
95
|
105
|
115
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
1,293
|
1,312
|
1,487
|
1,517
|
1,645
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
41.09
|
40.63
|
42.16
|
42.0
|
42.82
|