|
(単位:百万円)
|
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
|
9,466
|
9,382
|
10,081
|
12,147
|
13,577
|
14,810
|
16,805
|
17,412
|
17,966
|
17,012
|
18,891
|
21,248
|
20,772
|
22,255
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-5.31
|
11.05
|
12.48
|
-2.24
|
7.14
|
|
売上原価
|
-
|
-
|
-
|
8,403
|
9,008
|
9,905
|
11,468
|
11,652
|
12,017
|
12,057
|
13,557
|
15,247
|
14,421
|
15,465
|
|
売上総利益
|
-
|
-
|
-
|
3,744
|
4,569
|
4,904
|
5,337
|
5,760
|
5,949
|
4,955
|
5,335
|
6,001
|
6,352
|
6,790
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
29.13
|
28.24
|
28.24
|
30.58
|
30.51
|
|
営業費用
|
-
|
-
|
-
|
2,374
|
3,058
|
3,273
|
3,569
|
3,726
|
3,687
|
3,455
|
3,551
|
3,920
|
4,060
|
4,269
|
|
営業利益
|
-
|
-
|
-
|
1,369
|
1,510
|
1,631
|
1,768
|
2,033
|
2,262
|
1,500
|
1,783
|
2,081
|
2,292
|
2,520
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
8.82
|
9.44
|
9.79
|
11.03
|
11.32
|
|
経常(税引前)利益
|
578
|
765
|
990
|
1,287
|
1,419
|
1,550
|
1,679
|
1,925
|
2,175
|
1,465
|
1,697
|
2,083
|
2,218
|
2,384
|
|
経常(税引前)利益率(%)
|
6.11
|
8.16
|
9.83
|
10.6
|
10.45
|
10.47
|
9.99
|
11.06
|
12.11
|
8.61
|
8.98
|
9.8
|
10.68
|
10.71
|
|
法人税等合計
|
-
|
-
|
-
|
476
|
517
|
517
|
574
|
649
|
519
|
483
|
563
|
676
|
704
|
772
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
233
|
316
|
413
|
844
|
897
|
1,032
|
1,104
|
1,275
|
1,227
|
972
|
1,128
|
1,405
|
1,505
|
1,613
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
5.72
|
5.97
|
6.62
|
7.25
|
7.25
|
|
一株あたり利益
|
38.59
|
48.45
|
65.63
|
91.06
|
98.26
|
56.28
|
60.44
|
69.44
|
66.68
|
52.92
|
61.45
|
77.01
|
84.21
|
90.76
|
|
希薄化後一株あたり利益
|
38.59
|
48.45
|
65.63
|
91.06
|
98.26
|
56.28
|
60.44
|
69.44
|
66.68
|
52.92
|
61.45
|
77.01
|
84.21
|
90.76
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
52.91
|
45.57
|
36.36
|
35.63
|
35.26
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28
|
28
|
28
|
28
|
30
|
32
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
2,129
|
2,403
|
2,755
|
3,029
|
3,330
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
12.52
|
12.72
|
12.96
|
14.58
|
14.96
|