|
(単位:百万円)
|
2012/3
|
2013/3
|
2014/3
|
2015/3
|
2016/3
|
2017/3
|
2018/3
|
2019/3
|
2020/3
|
2021/3
|
2022/3
|
2023/3
|
2024/3
|
2025/3
|
|
売上高
|
12,895
|
15,414
|
16,394
|
17,450
|
19,536
|
19,586
|
20,524
|
20,049
|
21,114
|
17,089
|
17,566
|
20,399
|
20,302
|
18,518
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-19.06
|
2.79
|
16.13
|
-0.48
|
-8.79
|
|
売上原価
|
-
|
-
|
-
|
8,859
|
9,452
|
9,595
|
10,337
|
10,665
|
11,458
|
9,180
|
9,956
|
11,828
|
12,151
|
11,167
|
|
売上総利益
|
-
|
-
|
-
|
8,591
|
10,084
|
9,991
|
10,187
|
9,384
|
9,657
|
7,909
|
7,610
|
8,572
|
8,152
|
7,352
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
46.28
|
43.32
|
42.02
|
40.15
|
39.7
|
|
営業費用
|
-
|
-
|
-
|
3,899
|
3,945
|
4,468
|
4,595
|
4,504
|
4,404
|
3,824
|
3,782
|
3,870
|
4,212
|
4,201
|
|
営業利益
|
-
|
-
|
-
|
4,692
|
6,139
|
5,523
|
5,591
|
4,880
|
5,253
|
4,085
|
3,827
|
4,701
|
3,939
|
3,150
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
23.9
|
21.79
|
23.05
|
19.4
|
17.01
|
|
経常(税引前)利益
|
3,328
|
4,612
|
4,042
|
5,659
|
4,842
|
5,635
|
4,954
|
7,214
|
8,123
|
4,160
|
5,751
|
5,159
|
16,194
|
8,761
|
|
経常(税引前)利益率(%)
|
25.81
|
29.92
|
24.66
|
32.43
|
24.79
|
28.77
|
24.14
|
35.98
|
38.47
|
24.34
|
32.74
|
25.29
|
79.77
|
47.31
|
|
法人税等合計
|
-
|
-
|
-
|
2,194
|
1,690
|
1,802
|
1,637
|
2,506
|
2,720
|
1,327
|
1,844
|
1,750
|
5,877
|
2,575
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
1,454
|
2,071
|
1,757
|
3,371
|
3,128
|
3,766
|
3,208
|
4,687
|
5,044
|
2,734
|
3,820
|
3,365
|
10,299
|
5,468
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
16.0
|
21.74
|
16.49
|
50.73
|
29.53
|
|
一株あたり利益
|
43.59
|
66.45
|
62.37
|
83.86
|
78.72
|
95.16
|
73.52
|
101.39
|
115.38
|
66.53
|
94.83
|
88.97
|
278.86
|
169.07
|
|
希薄化後一株あたり利益
|
43.59
|
66.45
|
62.37
|
83.86
|
78.72
|
95.16
|
73.52
|
101.39
|
115.38
|
66.53
|
94.83
|
88.97
|
278.86
|
169.07
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
43.59
|
36.91
|
56.2
|
14.34
|
23.66
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
29
|
35
|
50
|
40
|
40
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
4,849
|
4,587
|
5,411
|
4,684
|
4,030
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
28.38
|
26.11
|
26.53
|
23.07
|
21.76
|