|
(単位:百万円)
|
2012/2
|
2013/2
|
2014/2
|
2015/2
|
2016/2
|
2017/2
|
2018/2
|
2019/2
|
2020/2
|
2021/2
|
2022/2
|
2023/2
|
2024/2
|
2025/2
|
|
売上高
|
19,577
|
20,575
|
22,874
|
26,387
|
29,306
|
29,490
|
30,915
|
31,222
|
32,042
|
31,603
|
33,595
|
33,897
|
39,900
|
48,393
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-1.37
|
6.3
|
0.9
|
17.71
|
21.29
|
|
売上原価
|
-
|
-
|
-
|
23,420
|
26,103
|
26,219
|
27,416
|
27,957
|
28,603
|
28,400
|
29,981
|
30,715
|
35,349
|
42,649
|
|
売上総利益
|
-
|
-
|
-
|
2,967
|
3,203
|
3,271
|
3,499
|
3,265
|
3,440
|
3,203
|
3,615
|
3,183
|
4,552
|
5,744
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
10.14
|
10.76
|
9.39
|
11.41
|
11.87
|
|
営業費用
|
-
|
-
|
-
|
1,698
|
1,776
|
2,070
|
2,092
|
2,222
|
2,235
|
2,173
|
2,339
|
2,248
|
2,993
|
4,052
|
|
営業利益
|
-
|
-
|
-
|
1,268
|
1,426
|
1,200
|
1,405
|
1,043
|
1,204
|
1,030
|
1,275
|
935
|
1,559
|
1,692
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
3.26
|
3.8
|
2.76
|
3.91
|
3.5
|
|
経常(税引前)利益
|
1,151
|
1,036
|
1,200
|
1,245
|
1,458
|
1,153
|
1,384
|
1,053
|
1,225
|
1,204
|
1,357
|
1,227
|
1,751
|
1,816
|
|
経常(税引前)利益率(%)
|
5.88
|
5.04
|
5.25
|
4.72
|
4.98
|
3.91
|
4.48
|
3.37
|
3.82
|
3.81
|
4.04
|
3.62
|
4.39
|
3.75
|
|
法人税等合計
|
-
|
-
|
-
|
573
|
647
|
610
|
701
|
456
|
470
|
607
|
607
|
540
|
581
|
754
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
624
|
790
|
685
|
797
|
910
|
956
|
1,238
|
711
|
801
|
836
|
869
|
773
|
1,081
|
1,147
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
2.65
|
2.59
|
2.28
|
2.71
|
2.37
|
|
一株あたり利益
|
326.08
|
412.78
|
357.88
|
416.19
|
475.23
|
498.95
|
646.24
|
371.9
|
420.73
|
221.63
|
226.92
|
202.2
|
276.7
|
301.35
|
|
希薄化後一株あたり利益
|
326.08
|
412.78
|
357.88
|
416.19
|
475.23
|
498.95
|
646.24
|
371.9
|
420.73
|
221.63
|
226.92
|
202.2
|
276.7
|
301.35
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
36.1
|
17.63
|
19.78
|
16.26
|
21.57
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
85
|
80
|
40
|
40
|
45
|
65
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
1,656
|
1,903
|
1,567
|
2,172
|
2,317
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
5.24
|
5.67
|
4.62
|
5.44
|
4.79
|