|
(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
|
181,360
|
202,274
|
197,624
|
206,900
|
229,432
|
233,548
|
242,668
|
246,274
|
262,766
|
191,948
|
228,367
|
244,295
|
283,347
|
313,171
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-26.95
|
18.97
|
6.97
|
15.99
|
10.53
|
|
売上総利益
|
-
|
-
|
-
|
82,767
|
95,970
|
105,774
|
106,840
|
104,487
|
113,430
|
68,462
|
94,840
|
108,625
|
130,567
|
144,559
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
35.67
|
41.53
|
44.46
|
46.08
|
46.16
|
|
営業費用
|
-
|
-
|
-
|
51,007
|
55,259
|
55,550
|
59,253
|
59,505
|
60,573
|
46,014
|
54,891
|
63,745
|
71,316
|
79,875
|
|
営業利益
|
-
|
-
|
-
|
31,759
|
40,710
|
50,223
|
47,586
|
44,982
|
52,857
|
22,447
|
39,948
|
44,880
|
59,251
|
64,684
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
11.69
|
17.49
|
18.37
|
20.91
|
20.65
|
|
経常(税引前)利益
|
17,377
|
30,697
|
30,321
|
34,149
|
42,471
|
51,562
|
48,645
|
46,568
|
55,068
|
24,195
|
42,790
|
47,815
|
63,024
|
64,455
|
|
経常(税引前)利益率(%)
|
9.58
|
15.18
|
15.34
|
16.51
|
18.51
|
22.08
|
20.05
|
18.91
|
20.96
|
12.6
|
18.74
|
19.57
|
22.24
|
20.58
|
|
法人税等合計
|
-
|
-
|
-
|
10,956
|
14,310
|
17,296
|
15,213
|
14,471
|
17,574
|
7,737
|
13,443
|
15,620
|
20,232
|
21,250
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
9,852
|
16,713
|
17,697
|
22,479
|
25,847
|
34,014
|
34,624
|
31,137
|
38,119
|
18,066
|
24,903
|
28,122
|
34,959
|
39,051
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
9.41
|
10.9
|
11.51
|
12.34
|
12.47
|
|
一株あたり利益
|
53.01
|
90.23
|
95.46
|
121.59
|
140.22
|
182.72
|
185.95
|
167.92
|
203.77
|
82.54
|
167.24
|
190.37
|
259.51
|
254.75
|
|
希薄化後一株あたり利益
|
53.01
|
90.23
|
95.46
|
121.59
|
140.22
|
182.72
|
185.95
|
167.92
|
203.77
|
82.54
|
167.24
|
190.37
|
259.51
|
254.75
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
42.4
|
26.91
|
31.52
|
32.75
|
33.37
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
55
|
35
|
45
|
60
|
85
|
85
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
31,244
|
48,899
|
54,394
|
69,507
|
79,047
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
16.28
|
21.41
|
22.27
|
24.53
|
25.24
|