ドトール・日レスホールディングス【3087】 業績推移・財務諸表

(単位:百万円) 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 2Q20 3Q20 4Q20 1Q21 2Q21 2Q21 3Q21 4Q21 1Q22 2Q22 2Q22 3Q22 4Q22 1Q23 2Q23 2Q23 3Q23 4Q23 1Q24 2Q24 2Q24 3Q24 4Q24 1Q25 2Q25 2Q25 3Q25 4Q25 2Q26 3Q26
売上高 - 31,171 30,516 31,183 32,538 31,421 31,785 33,054 33,938 32,198 31,992 32,760 33,407 31,618 31,431 32,901 - 34,007 32,588 31,697 18,902 - 25,376 27,181 14,235 26,541 - 23,199 28,167 27,457 30,540 - 31,595 32,324 32,405 35,176 - 35,785 30,971 34,391 36,906 - 38,357 37,168 36,391 - 39,996
売上成長率(%) - - - - - - - - - - - 7.19 20.01 5.82 - 7.61
売上原価 - 12,668 12,066 12,046 13,009 12,826 13,191 13,424 13,986 13,177 13,385 13,034 13,176 12,402 12,237 12,708 - 13,560 13,206 21,542 8,907 - 10,639 10,751 6,616 10,806 - 9,730 11,623 5,959 12,397 - 13,020 10,339 13,005 14,227 - 14,523 14,419 13,267 14,357 - 15,456 14,991 14,397 - 16,709
売上総利益 - 18,502 18,450 19,137 19,528 18,596 18,594 19,629 19,952 19,022 18,606 19,725 20,232 19,216 19,193 20,192 - 20,447 19,382 19,333 9,994 - 14,738 16,429 7,620 15,734 - 15,878 11,438 16,160 18,142 - 18,575 13,160 19,399 20,949 - 21,261 20,854 21,125 22,549 - 22,901 22,177 21,994 - 23,286
売上総利益率(%) - - - - - - - 59.7 59.67 60.44 - 58.22
営業費用 - 16,491 16,188 16,231 16,529 16,349 16,231 16,422 16,825 16,804 16,821 16,982 17,140 16,983 17,118 17,069 - 17,322 17,320 24,971 12,228 - 15,731 16,134 16,002 16,040 - 15,217 16,689 17,022 17,170 - 16,460 18,082 14,499 18,782 - 19,367 17,580 19,565 19,567 - 20,154 19,918 20,384 - 20,634
営業利益 - 2,012 2,262 2,905 3,000 2,246 2,363 3,207 3,127 2,217 1,785 2,742 3,092 2,233 2,076 3,123 - 3,124 2,062 1,980 -2,234 - -993 295 -1,387 -305 - -469 -147 -862 972 - 502 571 924 2,166 - 1,895 1,701 1,560 2,981 - 2,747 2,259 1,610 - 2,652
営業利益率 (%) - - - - - - - 7.16 6.08 4.42 - 6.63
経常(税引前)利益 - 2,073 2,170 2,934 2,950 2,377 2,414 3,192 3,156 2,284 1,737 2,754 3,127 2,306 2,084 3,067 - 3,083 2,177 1,960 -2,265 - -939 330 -1,303 -203 - -465 -76 -3,970 1,209 - -386 623 974 2,255 - 2,028 1,780 1,638 3,100 - 2,632 2,314 1,569 - 2,839
経常(税引前)利益率(%) - 6.65 7.11 9.41 9.07 7.57 7.59 9.66 9.3 7.09 5.43 8.41 9.36 7.29 6.63 9.32 - 9.07 6.68 6.18 -11.98 - -3.7 1.21 -9.15 -0.76 - -2.0 -0.27 -14.46 3.96 - -1.22 1.93 3.01 6.41 - 5.67 5.75 4.76 8.4 - 6.86 6.23 4.31 - 7.1
法人税等合計 - 934 750 1,134 1,043 719 885 1,097 1,020 837 415 996 1,024 778 624 1,121 - 1,040 769 558 228 - 248 203 522 459 - 319 712 678 368 - 29 250 -389 672 - 394 406 439 904 - 770 716 -5 - 932
実効税率(%) - - - - - - - 0 0 0 - 0
純利益 - 1,550 830 1,712 1,735 1,476 1,182 2,076 1,975 1,575 1,083 1,735 2,032 1,488 698 1,888 - 2,009 1,448 759 -4,501 - -1,326 703 -14,606 1,334 - 733 1,105 -1,718 1,287 - 514 -679 484 2,026 - 1,631 1,349 531 2,389 - 1,847 1,577 1,104 - 1,828
純利益率(%) - - - - - - - 4.82 4.24 3.03 - 4.57
一株あたり利益 30.43 32.16 17.23 35.36 35.85 30.98 24.49 43.72 41.11 33.03 24.94 39.08 45.79 33.45 15.57 42.49 - 45.21 32.51 16.91 -101.98 - -30.18 15.69 -131.95 29.95 - 16.39 35.84 -54.55 29.01 - 28.18 9.65 10.72 45.57 - 36.82 30.56 11.94 54.3 - 41.93 35.78 24.96 - 43.35
希薄化後一株あたり利益 30.43 32.16 17.23 35.36 35.85 30.98 24.49 43.72 41.11 33.03 24.94 39.08 45.79 33.45 15.57 42.49 - 45.21 32.51 16.91 -101.98 - -30.18 15.69 -131.95 29.95 - 16.39 35.84 -54.55 29.01 - 28.18 9.65 10.72 45.57 - 36.82 30.56 11.94 54.3 - 41.93 35.78 24.96 - 43.35
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 108.17 - -
一株あたり配当金 - - - - - - - - - - - - - - - - 17 - - 17 - 12 - - 12 - 12 - - 14 - 14 - - 16 - 20 - - 20 - 23 - - 27 27 -