|
(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
|
8,427
|
8,806
|
9,171
|
9,392
|
9,723
|
9,574
|
9,972
|
10,370
|
10,761
|
9,948
|
9,918
|
10,030
|
10,937
|
11,559
|
11,907
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
-0.31
|
1.13
|
9.04
|
5.69
|
3.01
|
|
売上原価
|
-
|
-
|
-
|
6,567
|
6,622
|
6,409
|
6,740
|
6,989
|
7,088
|
6,727
|
6,502
|
6,619
|
7,276
|
7,760
|
821
|
|
売上総利益
|
-
|
-
|
-
|
2,825
|
3,101
|
3,165
|
3,231
|
3,381
|
3,673
|
3,221
|
3,417
|
3,411
|
3,661
|
3,800
|
347
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
34.45
|
34.01
|
33.48
|
32.88
|
2.92
|
|
営業費用
|
-
|
-
|
-
|
2,175
|
2,174
|
2,278
|
2,416
|
2,563
|
2,715
|
2,789
|
2,674
|
2,720
|
2,864
|
2,983
|
918
|
|
営業利益
|
-
|
-
|
-
|
650
|
926
|
887
|
815
|
818
|
958
|
431
|
742
|
690
|
797
|
817
|
859
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
7.48
|
6.88
|
7.29
|
7.07
|
7.21
|
|
経常(税引前)利益
|
365
|
475
|
561
|
743
|
1,000
|
964
|
881
|
904
|
1,023
|
596
|
914
|
804
|
893
|
901
|
964
|
|
経常(税引前)利益率(%)
|
4.33
|
5.4
|
6.12
|
7.91
|
10.29
|
10.08
|
8.84
|
8.73
|
9.51
|
6.0
|
9.22
|
8.02
|
8.16
|
7.79
|
8.1
|
|
法人税等合計
|
-
|
-
|
-
|
331
|
416
|
395
|
362
|
386
|
386
|
275
|
360
|
306
|
348
|
538
|
38
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
148
|
157
|
259
|
388
|
582
|
627
|
558
|
518
|
636
|
321
|
564
|
498
|
576
|
891
|
429
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
5.69
|
4.97
|
5.27
|
7.71
|
3.61
|
|
一株あたり利益
|
35.22
|
37.21
|
61.28
|
91.93
|
132.77
|
132.65
|
117.98
|
109.67
|
134.54
|
67.97
|
119.25
|
105.44
|
121.95
|
188.62
|
162.53
|
|
希薄化後一株あたり利益
|
35.22
|
37.21
|
61.28
|
91.93
|
132.77
|
132.65
|
117.98
|
109.67
|
134.54
|
67.97
|
119.25
|
105.44
|
121.95
|
188.62
|
162.53
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
20.96
|
21.81
|
24.6
|
17.5
|
22.77
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15
|
25
|
23
|
30
|
33
|
37
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
858
|
815
|
925
|
954
|
1,039
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
8.65
|
8.13
|
8.46
|
8.26
|
8.73
|