|
(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
|
4,091
|
4,361
|
4,720
|
5,301
|
6,215
|
7,387
|
8,169
|
8,761
|
9,128
|
9,265
|
9,021
|
9,362
|
9,509
|
10,002
|
10,627
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
-2.63
|
3.78
|
1.57
|
5.19
|
6.25
|
|
売上原価
|
-
|
-
|
-
|
3,756
|
4,308
|
4,935
|
5,470
|
5,999
|
6,560
|
6,911
|
7,074
|
7,097
|
7,096
|
7,257
|
7,692
|
|
売上総利益
|
-
|
-
|
-
|
1,545
|
1,907
|
2,453
|
2,699
|
2,763
|
2,568
|
2,354
|
1,947
|
2,266
|
2,413
|
2,745
|
2,935
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
21.59
|
24.21
|
25.37
|
27.44
|
27.62
|
|
営業費用
|
-
|
-
|
-
|
831
|
1,017
|
1,167
|
1,205
|
1,164
|
1,272
|
1,523
|
1,508
|
1,528
|
1,694
|
1,841
|
1,971
|
|
営業利益
|
-
|
-
|
-
|
713
|
889
|
1,285
|
1,494
|
1,598
|
1,296
|
831
|
439
|
737
|
717
|
903
|
963
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
4.87
|
7.87
|
7.55
|
9.03
|
9.07
|
|
経常(税引前)利益
|
275
|
438
|
649
|
680
|
958
|
1,293
|
1,492
|
1,620
|
1,351
|
816
|
617
|
836
|
728
|
905
|
977
|
|
経常(税引前)利益率(%)
|
6.73
|
10.06
|
13.76
|
12.83
|
15.42
|
17.5
|
18.27
|
18.5
|
14.8
|
8.81
|
6.84
|
8.93
|
7.66
|
9.06
|
9.19
|
|
法人税等合計
|
-
|
-
|
-
|
330
|
422
|
430
|
427
|
480
|
401
|
233
|
334
|
311
|
-90
|
323
|
279
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
151
|
230
|
369
|
391
|
536
|
862
|
966
|
1,072
|
949
|
139
|
669
|
283
|
716
|
611
|
649
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
7.42
|
3.02
|
7.54
|
6.11
|
6.11
|
|
一株あたり利益
|
98.44
|
149.62
|
240.22
|
103.28
|
134.74
|
216.68
|
242.82
|
269.52
|
238.5
|
35.09
|
168.27
|
91.48
|
180.07
|
153.55
|
163.24
|
|
希薄化後一株あたり利益
|
98.44
|
149.62
|
240.22
|
103.28
|
134.74
|
216.68
|
242.82
|
269.52
|
238.5
|
35.09
|
168.27
|
91.48
|
180.07
|
153.55
|
163.24
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
|
60.62
|
111.5
|
56.64
|
66.43
|
62.48
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
624
|
911
|
859
|
1,037
|
1,091
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
6.92
|
9.74
|
9.04
|
10.37
|
10.27
|