|
(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
|
21,776
|
22,581
|
22,273
|
23,043
|
24,362
|
24,903
|
24,054
|
25,507
|
26,459
|
25,313
|
23,915
|
26,615
|
29,284
|
31,253
|
32,993
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
-5.52
|
11.29
|
10.03
|
6.72
|
5.57
|
|
売上原価
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
25,211
|
26,900
|
28,239
|
|
売上総利益
|
-
|
-
|
-
|
2,847
|
2,969
|
3,012
|
2,954
|
3,077
|
3,260
|
3,135
|
3,000
|
3,632
|
4,079
|
4,353
|
4,754
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
12.54
|
13.65
|
13.93
|
13.93
|
14.41
|
|
営業費用
|
-
|
-
|
-
|
2,403
|
2,445
|
2,521
|
2,551
|
2,660
|
2,778
|
2,911
|
2,858
|
3,032
|
3,195
|
3,436
|
3,777
|
|
営業利益
|
-
|
-
|
-
|
444
|
523
|
491
|
402
|
416
|
481
|
223
|
141
|
600
|
884
|
916
|
977
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0.59
|
2.26
|
3.02
|
2.93
|
2.96
|
|
経常(税引前)利益
|
480
|
522
|
506
|
532
|
627
|
590
|
502
|
538
|
610
|
344
|
276
|
786
|
1,105
|
1,117
|
1,212
|
|
経常(税引前)利益率(%)
|
2.21
|
2.31
|
2.27
|
2.31
|
2.57
|
2.37
|
2.09
|
2.11
|
2.31
|
1.36
|
1.16
|
2.96
|
3.77
|
3.58
|
3.67
|
|
法人税等合計
|
-
|
-
|
-
|
218
|
260
|
216
|
169
|
176
|
189
|
293
|
221
|
256
|
306
|
321
|
384
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
220
|
297
|
314
|
311
|
366
|
374
|
314
|
361
|
420
|
610
|
517
|
530
|
822
|
774
|
855
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
2.16
|
1.99
|
2.81
|
2.48
|
2.59
|
|
一株あたり利益
|
53.17
|
71.73
|
75.92
|
75.76
|
91.11
|
92.94
|
78.18
|
89.83
|
104.44
|
153.4
|
130.45
|
133.63
|
205.86
|
193.53
|
216.41
|
|
希薄化後一株あたり利益
|
53.17
|
71.73
|
75.92
|
75.76
|
91.11
|
92.94
|
78.18
|
89.83
|
104.44
|
153.4
|
130.45
|
133.63
|
205.86
|
193.53
|
216.41
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
17.63
|
20.21
|
16.03
|
18.09
|
17.1
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
23
|
23
|
27
|
33
|
35
|
37
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
283
|
720
|
998
|
1,053
|
1,124
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
1.19
|
2.71
|
3.41
|
3.37
|
3.41
|