|
(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
|
8,372
|
8,673
|
9,464
|
9,482
|
9,148
|
9,172
|
9,583
|
9,865
|
10,059
|
9,018
|
9,626
|
10,589
|
12,840
|
14,455
|
15,183
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
6.74
|
10
|
21.26
|
12.59
|
5.03
|
|
売上原価
|
-
|
-
|
-
|
4,565
|
4,213
|
4,360
|
4,542
|
4,504
|
4,625
|
4,240
|
4,366
|
4,810
|
5,817
|
6,537
|
6,888
|
|
売上総利益
|
-
|
-
|
-
|
4,916
|
4,935
|
4,813
|
5,041
|
5,361
|
5,434
|
4,778
|
5,260
|
5,779
|
7,022
|
7,919
|
8,295
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
54.64
|
54.58
|
54.69
|
54.78
|
54.63
|
|
営業費用
|
-
|
-
|
-
|
3,657
|
3,899
|
4,124
|
4,301
|
4,657
|
4,543
|
4,521
|
4,659
|
4,845
|
5,148
|
5,841
|
6,503
|
|
営業利益
|
-
|
-
|
-
|
1,258
|
1,035
|
688
|
740
|
703
|
890
|
257
|
600
|
934
|
1,874
|
2,078
|
1,792
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
6.24
|
8.82
|
14.6
|
14.38
|
11.8
|
|
経常(税引前)利益
|
546
|
736
|
1,140
|
1,226
|
1,021
|
616
|
690
|
659
|
847
|
245
|
567
|
906
|
1,852
|
2,055
|
1,750
|
|
経常(税引前)利益率(%)
|
6.53
|
8.5
|
12.05
|
12.94
|
11.17
|
6.73
|
7.2
|
6.69
|
8.43
|
2.73
|
5.9
|
8.56
|
14.43
|
14.22
|
11.53
|
|
法人税等合計
|
-
|
-
|
-
|
454
|
408
|
254
|
280
|
233
|
283
|
106
|
207
|
317
|
604
|
678
|
626
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
259
|
345
|
674
|
696
|
604
|
361
|
410
|
424
|
564
|
139
|
357
|
587
|
1,248
|
1,376
|
1,121
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
3.71
|
5.55
|
9.72
|
9.52
|
7.39
|
|
一株あたり利益
|
235.18
|
313.29
|
610.74
|
105.19
|
91.25
|
54.63
|
61.92
|
64.1
|
85.14
|
21.01
|
53.95
|
88.68
|
188.45
|
41.75
|
34.36
|
|
希薄化後一株あたり利益
|
235.18
|
313.29
|
610.74
|
105.19
|
91.25
|
54.63
|
61.92
|
64.1
|
85.14
|
21.01
|
53.95
|
88.68
|
188.45
|
41.75
|
34.36
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
1.85
|
1.13
|
0.53
|
2.4
|
2.91
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
836
|
1,172
|
2,092
|
2,320
|
2,031
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
8.69
|
11.08
|
16.3
|
16.05
|
13.38
|