|
(単位:百万円)
|
2012/2
|
2013/2
|
2014/2
|
2015/2
|
2016/2
|
2017/2
|
2018/2
|
2019/2
|
2020/2
|
2021/2
|
2022/2
|
2023/2
|
2024/2
|
2025/2
|
|
売上高
|
858,123
|
870,333
|
904,180
|
912,523
|
929,588
|
923,601
|
949,572
|
912,848
|
919,094
|
680,899
|
761,124
|
443,443
|
466,134
|
498,491
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-25.92
|
11.78
|
-41.74
|
5.12
|
6.94
|
|
売上原価
|
-
|
-
|
-
|
636,881
|
651,010
|
648,765
|
668,295
|
629,490
|
633,368
|
471,620
|
527,980
|
182,262
|
187,578
|
146,189
|
|
売上総利益
|
-
|
-
|
-
|
214,492
|
214,878
|
211,996
|
218,405
|
217,403
|
215,125
|
149,265
|
167,713
|
186,601
|
198,252
|
166,091
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
21.92
|
22.03
|
42.08
|
42.53
|
33.32
|
|
営業費用
|
-
|
-
|
-
|
243,618
|
245,605
|
240,835
|
245,957
|
256,695
|
260,142
|
222,775
|
229,033
|
228,660
|
232,618
|
165,506
|
|
営業利益
|
-
|
-
|
-
|
32,022
|
32,972
|
34,000
|
35,318
|
26,661
|
25,582
|
-13,496
|
4,110
|
32,519
|
45,937
|
57,503
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
-1.98
|
0.54
|
7.33
|
9.85
|
11.54
|
|
経常(税引前)利益
|
24,355
|
29,866
|
33,350
|
35,904
|
37,785
|
37,215
|
38,606
|
31,234
|
23,200
|
-13,637
|
6,903
|
34,520
|
49,199
|
60,396
|
|
経常(税引前)利益率(%)
|
2.84
|
3.43
|
3.69
|
3.93
|
4.06
|
4.03
|
4.07
|
3.42
|
2.52
|
-2.0
|
0.91
|
7.78
|
10.55
|
12.12
|
|
法人税等合計
|
-
|
-
|
-
|
12,808
|
17,181
|
13,022
|
10,889
|
7,425
|
8,351
|
1,282
|
-2,384
|
6,016
|
7,539
|
7,573
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
10,895
|
16,540
|
18,716
|
22,581
|
23,829
|
21,579
|
24,119
|
17,050
|
16,606
|
-33,121
|
6,052
|
28,891
|
33,013
|
31,648
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
-4.86
|
0.8
|
6.52
|
7.08
|
6.35
|
|
一株あたり利益
|
33.02
|
50.13
|
56.73
|
66.29
|
67.88
|
59.71
|
67.69
|
94.1
|
93.29
|
-203.74
|
32.14
|
169.78
|
200.47
|
126.33
|
|
希薄化後一株あたり利益
|
30.72
|
46.64
|
51.2
|
56.05
|
59.81
|
52.55
|
59.58
|
81.44
|
76.63
|
-203.74
|
27.48
|
145.27
|
170.54
|
107.25
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-11.78
|
87.34
|
17.9
|
21.7
|
-
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
24
|
24
|
24
|
26
|
37
|
-
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
14,486
|
35,538
|
65,820
|
80,153
|
90,391
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
2.13
|
4.67
|
14.84
|
17.2
|
18.13
|