|
(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
|
82,877
|
80,254
|
86,113
|
92,804
|
97,182
|
101,013
|
103,001
|
105,351
|
108,945
|
124,264
|
135,325
|
133,002
|
145,041
|
160,741
|
193,689
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
69,403
|
71,994
|
74,642
|
75,947
|
77,381
|
80,354
|
92,050
|
101,753
|
98,536
|
108,506
|
122,477
|
149,185
|
|
売上総利益
|
-
|
-
|
-
|
23,400
|
25,187
|
26,370
|
27,054
|
27,969
|
28,591
|
32,214
|
33,572
|
32,168
|
34,140
|
35,981
|
42,204
|
|
売上総利益率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
-
|
-
|
22,550
|
23,686
|
25,153
|
25,491
|
26,578
|
28,303
|
28,790
|
28,971
|
29,503
|
30,635
|
31,830
|
37,759
|
|
営業利益
|
-
|
-
|
-
|
2,123
|
2,758
|
2,545
|
2,938
|
2,768
|
1,642
|
4,747
|
5,952
|
4,962
|
5,898
|
6,434
|
6,744
|
|
営業利益率 (%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
2,262
|
2,241
|
1,125
|
2,569
|
3,160
|
3,101
|
3,280
|
3,223
|
2,118
|
5,137
|
6,376
|
5,427
|
6,387
|
6,954
|
7,197
|
|
経常(税引前)利益率(%)
|
2.73
|
2.79
|
1.31
|
2.77
|
3.25
|
3.07
|
3.18
|
3.06
|
1.94
|
4.13
|
4.71
|
4.08
|
4.4
|
4.33
|
3.72
|
|
法人税等合計
|
-
|
-
|
-
|
901
|
1,274
|
1,156
|
1,039
|
464
|
626
|
1,451
|
1,989
|
1,785
|
1,612
|
2,003
|
1,912
|
|
実効税率(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
1,199
|
758
|
764
|
1,095
|
1,683
|
1,745
|
1,834
|
-1,287
|
700
|
2,644
|
3,934
|
3,426
|
4,317
|
4,123
|
4,522
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
111.14
|
70.25
|
70.85
|
101.51
|
155.95
|
160.82
|
169.57
|
-119.6
|
64.59
|
247.96
|
369.66
|
321.65
|
411.58
|
473.61
|
104.91
|
|
希薄化後一株あたり利益
|
111.14
|
70.25
|
70.85
|
101.51
|
155.95
|
160.82
|
169.57
|
-119.6
|
64.59
|
247.96
|
369.66
|
321.65
|
411.58
|
473.61
|
104.91
|
|
配当性向(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり配当金
|
17
|
17
|
17
|
17
|
18.5
|
20
|
20
|
20
|
36
|
48
|
60
|
65
|
83
|
95
|
105
|
|
EBITDA
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|