|
(単位:百万円)
|
2011/5
|
2012/5
|
2013/5
|
2014/5
|
2015/5
|
2016/5
|
2017/5
|
2018/5
|
2019/5
|
2020/5
|
2021/5
|
2022/5
|
2023/5
|
2024/5
|
2025/5
|
|
売上高
|
9,084
|
9,158
|
8,691
|
8,494
|
8,638
|
8,435
|
8,356
|
9,070
|
10,031
|
10,032
|
9,402
|
10,084
|
10,870
|
11,512
|
11,523
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
-6.29
|
7.26
|
7.79
|
5.9
|
0.09
|
|
売上原価
|
-
|
-
|
-
|
7,041
|
7,222
|
6,906
|
6,964
|
7,660
|
7,856
|
7,191
|
7,067
|
7,830
|
8,575
|
8,195
|
8,662
|
|
売上総利益
|
-
|
-
|
-
|
1,452
|
1,416
|
1,529
|
1,392
|
1,410
|
2,175
|
2,841
|
2,335
|
2,254
|
2,295
|
3,317
|
2,860
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
24.83
|
22.35
|
21.11
|
28.82
|
24.82
|
|
営業費用
|
-
|
-
|
-
|
1,254
|
1,292
|
1,261
|
1,340
|
1,375
|
1,422
|
1,490
|
1,509
|
1,566
|
1,681
|
1,635
|
1,827
|
|
営業利益
|
-
|
-
|
-
|
197
|
123
|
267
|
51
|
35
|
752
|
1,350
|
824
|
687
|
613
|
1,681
|
1,032
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
8.77
|
6.82
|
5.65
|
14.61
|
8.96
|
|
経常(税引前)利益
|
786
|
624
|
530
|
234
|
157
|
310
|
94
|
78
|
804
|
1,408
|
890
|
755
|
693
|
1,779
|
1,147
|
|
経常(税引前)利益率(%)
|
8.66
|
6.82
|
6.11
|
2.77
|
1.82
|
3.68
|
1.13
|
0.87
|
8.02
|
14.04
|
9.47
|
7.49
|
6.38
|
15.46
|
9.96
|
|
法人税等合計
|
-
|
-
|
-
|
105
|
80
|
130
|
31
|
35
|
246
|
422
|
280
|
259
|
218
|
501
|
334
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
386
|
219
|
361
|
129
|
76
|
179
|
64
|
43
|
533
|
972
|
616
|
591
|
494
|
1,157
|
798
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
6.56
|
5.86
|
4.55
|
10.05
|
6.93
|
|
一株あたり利益
|
55.33
|
32.66
|
58.52
|
21.71
|
13.04
|
34.24
|
13.04
|
8.92
|
107.86
|
196.06
|
123.97
|
118.51
|
101.38
|
250.19
|
172.31
|
|
希薄化後一株あたり利益
|
55.33
|
32.66
|
58.52
|
21.71
|
13.04
|
34.24
|
13.04
|
8.92
|
107.86
|
196.06
|
123.97
|
118.51
|
101.38
|
250.19
|
172.31
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
12.91
|
13.5
|
16.77
|
9.59
|
23.21
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
16
|
16
|
17
|
24
|
40
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
1,127
|
1,024
|
913
|
1,994
|
1,312
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
11.99
|
10.16
|
8.4
|
17.33
|
11.39
|