|
(単位:百万円)
|
2011/3
|
2012/3
|
2013/3
|
2014/3
|
2014/12
|
2015/12
|
2016/12
|
2017/12
|
2018/12
|
2019/12
|
2020/12
|
2021/12
|
2022/12
|
2023/12
|
2024/12
|
|
売上高
|
115,477
|
129,912
|
132,295
|
145,882
|
114,473
|
166,565
|
177,053
|
195,096
|
214,297
|
220,674
|
213,404
|
229,342
|
246,453
|
268,154
|
295,024
|
|
売上成長率(%)
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
売上原価
|
-
|
-
|
-
|
-
|
90,491
|
130,800
|
138,690
|
153,706
|
168,805
|
173,640
|
167,494
|
181,066
|
194,292
|
210,631
|
233,341
|
|
売上総利益
|
-
|
-
|
-
|
-
|
23,982
|
35,764
|
38,362
|
41,390
|
45,491
|
47,034
|
45,909
|
48,275
|
52,160
|
57,522
|
61,683
|
|
売上総利益率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
営業費用
|
-
|
-
|
-
|
-
|
15,504
|
22,788
|
24,198
|
27,114
|
31,127
|
33,237
|
34,891
|
35,383
|
37,493
|
39,003
|
41,704
|
|
営業利益
|
-
|
-
|
-
|
-
|
8,477
|
12,976
|
14,163
|
14,276
|
14,364
|
13,797
|
11,017
|
12,891
|
14,667
|
18,519
|
19,978
|
|
営業利益率 (%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
経常(税引前)利益
|
5,378
|
8,315
|
8,311
|
10,078
|
8,494
|
13,211
|
14,433
|
14,581
|
14,642
|
14,197
|
11,559
|
13,572
|
15,065
|
18,669
|
20,056
|
|
経常(税引前)利益率(%)
|
4.66
|
6.4
|
6.28
|
6.91
|
7.42
|
7.93
|
8.15
|
7.47
|
6.83
|
6.43
|
5.42
|
5.92
|
6.11
|
6.96
|
6.8
|
|
法人税等合計
|
-
|
-
|
-
|
-
|
3,019
|
4,899
|
4,427
|
4,296
|
4,624
|
4,572
|
3,552
|
5,384
|
4,633
|
5,640
|
6,556
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
純利益
|
2,874
|
3,933
|
4,818
|
5,954
|
5,474
|
8,242
|
9,963
|
10,173
|
9,722
|
9,613
|
8,007
|
11,603
|
10,626
|
12,268
|
16,095
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり利益
|
87.15
|
119.27
|
146.09
|
180.56
|
166.02
|
249.96
|
151.08
|
154.28
|
147.44
|
145.78
|
121.43
|
175.97
|
161.15
|
186.05
|
244.09
|
|
希薄化後一株あたり利益
|
87.15
|
119.27
|
146.09
|
180.56
|
166.02
|
249.96
|
151.08
|
154.28
|
147.44
|
145.78
|
121.43
|
175.97
|
161.15
|
186.05
|
244.09
|
|
配当性向(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
一株あたり配当金
|
22
|
34.5
|
37
|
45.5
|
42
|
62.5
|
76
|
39
|
37
|
36.5
|
30.5
|
35.5
|
40
|
46.5
|
54
|
|
EBITDA
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDAマージン(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|