|
(単位:百万円)
|
2012/3
|
2013/3
|
2014/3
|
2015/3
|
2016/3
|
2017/3
|
2018/3
|
2019/3
|
2020/3
|
2021/3
|
2022/3
|
2023/3
|
2024/3
|
2025/3
|
|
売上高
|
441,963
|
455,566
|
495,930
|
526,144
|
556,701
|
532,040
|
540,094
|
565,343
|
712,180
|
679,495
|
679,736
|
798,681
|
858,248
|
851,486
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-4.6
|
0.0
|
17.5
|
7.5
|
-0.8
|
|
売上原価
|
-
|
-
|
-
|
377,729
|
402,218
|
374,028
|
378,742
|
401,584
|
512,356
|
490,410
|
531,660
|
638,062
|
674,115
|
661,306
|
|
売上総利益
|
-
|
-
|
-
|
148,414
|
154,483
|
158,012
|
161,352
|
163,759
|
199,824
|
189,084
|
148,075
|
160,618
|
184,132
|
190,179
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
27.8
|
21.8
|
20.1
|
21.5
|
22.3
|
|
営業費用
|
-
|
-
|
-
|
127,937
|
130,713
|
132,500
|
134,152
|
136,842
|
170,971
|
161,887
|
118,645
|
127,786
|
136,341
|
143,799
|
|
営業利益
|
-
|
-
|
-
|
20,476
|
23,769
|
25,511
|
27,200
|
26,916
|
28,852
|
27,197
|
29,430
|
32,831
|
47,791
|
46,380
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
4.0
|
4.3
|
4.1
|
5.6
|
5.4
|
|
経常(税引前)利益
|
26,132
|
24,742
|
25,579
|
25,544
|
28,099
|
30,329
|
31,800
|
32,062
|
31,434
|
29,886
|
32,626
|
33,051
|
49,992
|
49,210
|
|
経常(税引前)利益率(%)
|
5.9
|
5.4
|
5.2
|
4.9
|
5.0
|
5.7
|
5.9
|
5.7
|
4.4
|
4.4
|
4.8
|
4.1
|
5.8
|
5.8
|
|
法人税等合計
|
-
|
-
|
-
|
8,555
|
9,031
|
10,426
|
9,760
|
9,526
|
9,625
|
9,807
|
12,011
|
10,343
|
15,982
|
17,383
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
32.8
|
36.8
|
31.3
|
32.0
|
35.3
|
|
純利益
|
13,604
|
20,980
|
10,274
|
16,871
|
18,431
|
20,763
|
22,669
|
23,586
|
23,670
|
19,954
|
18,761
|
-9,463
|
32,868
|
35,930
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
2.9
|
2.8
|
-1.2
|
3.8
|
4.2
|
|
一株あたり利益
|
44.33
|
45.53
|
50.21
|
53.28
|
58.25
|
64.5
|
71.47
|
74.98
|
75.4
|
63.95
|
58.88
|
-34.91
|
106.74
|
117.33
|
|
希薄化後一株あたり利益
|
-
|
-
|
50.19
|
53.22
|
58.15
|
64.43
|
71.4
|
74.9
|
75.35
|
63.94
|
58.88
|
-
|
-
|
-
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
57.9
|
66.2
|
-
|
-
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
34
|
37
|
39
|
40
|
45
|
55
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
49,468
|
52,484
|
55,636
|
70,790
|
70,148
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
7.3
|
7.7
|
7.0
|
8.2
|
8.2
|