|
(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(%)
|
-
|
|
|
|
|
|
|
|
|
|
2.4
|
8.9
|
5.9
|
33.9
|
14.5
|
|
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(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
38.9
|
39.6
|
41.0
|
39.5
|
37.8
|
|
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 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
7.3
|
8.0
|
8.1
|
7.6
|
7.6
|
|
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(%)
|
8.5
|
9.6
|
9.5
|
9.7
|
10.0
|
10.1
|
10.4
|
10.6
|
9.0
|
4.9
|
7.2
|
7.9
|
8.0
|
6.6
|
7.3
|
|
法人税等合計
|
-
|
-
|
-
|
372
|
370
|
360
|
355
|
404
|
359
|
184
|
279
|
334
|
343
|
567
|
507
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
31.8
|
31.9
|
30.3
|
45.6
|
32.2
|
|
純利益
|
354
|
418
|
517
|
548
|
652
|
712
|
801
|
896
|
791
|
345
|
542
|
568
|
789
|
752
|
882
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
4.4
|
4.3
|
5.6
|
4.0
|
4.1
|
|
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(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
82.6
|
78.8
|
56.9
|
59.8
|
50.5
|
|
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
|
12.2
|
12.5
|
12.5
|
12.7
|