|
(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
|
39,944
|
40,815
|
41,440
|
42,825
|
46,352
|
49,319
|
53,714
|
62,397
|
67,814
|
67,443
|
69,070
|
64,824
|
68,010
|
71,417
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
-0.55
|
2.41
|
-6.15
|
4.91
|
5.01
|
|
売上原価
|
-
|
-
|
-
|
34,678
|
37,752
|
39,524
|
43,289
|
49,878
|
53,843
|
52,717
|
54,024
|
50,737
|
52,603
|
44,456
|
|
売上総利益
|
-
|
-
|
-
|
8,147
|
8,599
|
9,795
|
10,425
|
12,519
|
13,971
|
14,727
|
15,047
|
14,088
|
15,408
|
11,193
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
21.84
|
21.79
|
21.73
|
22.65
|
15.67
|
|
営業費用
|
-
|
-
|
-
|
7,061
|
7,680
|
8,070
|
8,691
|
9,110
|
9,710
|
10,142
|
9,871
|
10,111
|
11,091
|
8,385
|
|
営業利益
|
-
|
-
|
-
|
1,085
|
919
|
1,724
|
1,733
|
3,409
|
4,261
|
4,584
|
5,175
|
3,976
|
4,316
|
4,331
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
6.8
|
7.49
|
6.13
|
6.35
|
6.06
|
|
経常(税引前)利益
|
1,063
|
1,224
|
1,292
|
1,311
|
1,194
|
2,092
|
2,034
|
3,709
|
4,639
|
4,986
|
5,639
|
4,444
|
4,533
|
4,566
|
|
経常(税引前)利益率(%)
|
2.66
|
3.0
|
3.12
|
3.06
|
2.58
|
4.24
|
3.79
|
5.94
|
6.84
|
7.39
|
8.16
|
6.86
|
6.67
|
6.39
|
|
法人税等合計
|
-
|
-
|
-
|
602
|
924
|
805
|
783
|
1,263
|
1,562
|
1,642
|
1,901
|
1,458
|
2,738
|
1,122
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
0
|
0
|
0
|
0
|
0
|
|
純利益
|
478
|
627
|
680
|
694
|
1,652
|
1,208
|
1,442
|
2,332
|
3,065
|
3,346
|
3,935
|
2,812
|
5,590
|
2,677
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
4.96
|
5.7
|
4.34
|
8.22
|
3.75
|
|
一株あたり利益
|
33.28
|
43.64
|
47.3
|
48.02
|
113.25
|
78.75
|
92.24
|
152.36
|
196.82
|
214.41
|
251.38
|
177.25
|
368.77
|
222.04
|
|
希薄化後一株あたり利益
|
33.28
|
43.64
|
47.3
|
48.02
|
113.25
|
78.75
|
92.24
|
152.36
|
196.82
|
214.41
|
251.38
|
177.25
|
368.77
|
222.04
|
|
配当性向(%)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
20.99
|
19.09
|
28.21
|
16.27
|
27.02
|
|
一株あたり配当金
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
40
|
45
|
48
|
50
|
60
|
60
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
7,309
|
8,004
|
6,617
|
6,815
|
7,100
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
10.84
|
11.59
|
10.21
|
10.02
|
9.94
|