|
(単位:百万円)
|
2011/9
|
2012/9
|
2013/9
|
2014/9
|
2015/9
|
2016/9
|
2017/9
|
2018/9
|
2019/9
|
2020/9
|
2021/9
|
2022/9
|
2023/9
|
2024/9
|
2025/9
|
|
売上高
|
73,346
|
85,192
|
92,294
|
104,094
|
111,405
|
115,937
|
123,538
|
136,682
|
153,939
|
151,231
|
161,756
|
170,634
|
185,660
|
198,995
|
214,954
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
60,019
|
64,862
|
68,385
|
73,883
|
79,963
|
91,819
|
90,772
|
97,123
|
102,385
|
111,479
|
118,097
|
127,855
|
|
売上総利益
|
-
|
-
|
-
|
44,075
|
46,542
|
47,552
|
49,654
|
56,718
|
62,119
|
60,458
|
64,632
|
68,248
|
74,181
|
80,897
|
87,099
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
-
|
-
|
30,041
|
33,588
|
35,746
|
38,533
|
41,948
|
46,459
|
49,087
|
50,917
|
53,364
|
57,844
|
62,852
|
67,496
|
|
営業利益
|
-
|
-
|
-
|
14,033
|
12,954
|
11,805
|
11,121
|
14,770
|
15,659
|
11,371
|
13,714
|
14,884
|
16,337
|
18,044
|
19,602
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
1,742
|
6,066
|
9,675
|
14,334
|
12,715
|
11,292
|
11,017
|
14,489
|
15,027
|
11,019
|
13,450
|
14,301
|
15,679
|
17,400
|
18,827
|
|
経常(税引前)利益率(%)
|
2.38
|
7.12
|
10.48
|
13.77
|
11.41
|
9.74
|
8.92
|
10.6
|
9.76
|
7.29
|
8.31
|
8.38
|
8.45
|
8.74
|
8.76
|
|
法人税等合計
|
-
|
-
|
-
|
5,367
|
4,707
|
4,058
|
3,616
|
4,630
|
5,067
|
4,033
|
4,321
|
4,931
|
5,205
|
5,866
|
5,883
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
374
|
2,830
|
5,426
|
8,881
|
7,561
|
7,117
|
7,380
|
9,752
|
10,047
|
6,481
|
7,623
|
7,895
|
5,119
|
11,705
|
12,172
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
14.01
|
105.9
|
203.02
|
332.28
|
282.88
|
258.9
|
275.79
|
346.03
|
347
|
231.86
|
318.18
|
330.31
|
370.59
|
417.81
|
436.19
|
|
希薄化後一株あたり利益
|
14
|
105.85
|
202.9
|
332.04
|
282.67
|
258.69
|
275.55
|
345.75
|
346.75
|
231.68
|
317.95
|
330.13
|
370.44
|
417.67
|
436.19
|
|
配当性向(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり配当金
|
10
|
15
|
30
|
50
|
50
|
57
|
57
|
70
|
70
|
77
|
85
|
100
|
112
|
126
|
131
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|