売上高
損益
EPS
利益率
コスト
損益計算書
2016-03百万円 | 2017-03百万円 | 2018-03百万円 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | |||||||||||
| 完成工事高 | 501,553 | 478,718 | 518,119 | 541,577 | 522,803 | 479,244 | 482,866 | 502,361 | 546,841 | 599,150 | 625,243 |
| 設計監理売上高 | 12,134 | 11,438 | 12,366 | 11,727 | 11,999 | 9,933 | 11,262 | 11,845 | 11,776 | 14,250 | 15,684 |
| 賃貸管理収入 | 73,710 | 81,318 | 84,461 | 84,922 | 85,185 | 86,335 | 85,416 | 86,565 | 92,083 | 94,107 | 98,131 |
| 不動産売上高 | 186,861 | 186,161 | 182,485 | 235,617 | 208,467 | 217,070 | 312,576 | 408,540 | 424,269 | 448,688 | 511,128 |
| その他の事業収入 | 13,097 | 14,693 | 15,845 | 17,138 | 17,576 | 16,857 | 17,588 | 17,965 | 19,452 | 21,158 | 22,950 |
| 売上高合計 | 787,354 | 772,328 | 813,276 | 890,981 | 846,029 | 809,438 | 909,708 | 1,027,277 | 1,094,421 | 1,177,353 | 1,273,136 |
| 売上原価 | |||||||||||
| 完成工事原価 | 422,177 | 386,771 | 408,891 | 440,998 | 430,662 | 397,824 | 399,910 | 419,087 | 471,666 | 524,507 | 536,960 |
| 設計監理売上原価 | 4,747 | 4,670 | 5,519 | 5,574 | 5,818 | 5,475 | 5,719 | 5,460 | 5,630 | 7,012 | 7,903 |
| 賃貸管理費用 | 58,413 | 63,982 | 65,982 | 64,942 | 65,451 | 66,989 | 66,160 | 67,237 | 70,664 | 73,382 | 76,880 |
| 不動産売上原価 | 178,042 | 161,413 | 162,051 | 207,338 | 182,709 | 188,045 | 274,439 | 358,615 | 369,528 | 388,016 | 443,404 |
| その他の事業費用 | 10,627 | 12,619 | 13,588 | 14,277 | 14,629 | 14,874 | 15,171 | 15,569 | 16,323 | 17,911 | 18,148 |
| 売上原価合計 | 674,007 | 629,454 | 656,030 | 733,130 | 699,268 | 673,207 | 761,399 | 865,968 | 933,811 | 1,010,828 | 1,083,295 |
| 売上総利益 | |||||||||||
| 完成工事総利益 | 79,376 | 91,947 | 109,228 | 100,579 | 92,141 | 81,420 | 82,956 | 83,274 | 75,176 | 74,642 | 88,283 |
| 設計監理売上総利益 | 7,387 | 6,767 | 6,847 | 6,153 | 6,181 | 4,458 | 5,543 | 6,385 | 6,146 | 7,239 | 7,781 |
| 賃貸管理総利益 | 15,296 | 17,336 | 18,479 | 19,980 | 19,734 | 19,346 | 19,255 | 19,329 | 21,419 | 20,725 | 21,251 |
| 不動産売上総利益 | 8,818 | 24,749 | 20,434 | 28,279 | 25,758 | 29,025 | 38,137 | 49,925 | 54,740 | 60,673 | 67,725 |
| その他の事業総利益 | 2,470 | 2,075 | 2,257 | 2,861 | 2,947 | 1,983 | 2,417 | 2,396 | 3,129 | 3,247 | 4,801 |
| 売上総利益合計 | 113,347 | 142,874 | 157,245 | 157,851 | 146,762 | 136,231 | 148,309 | 161,309 | 160,610 | 166,525 | 189,841 |
| 販売費及び一般管理費 | 44,584 | 53,842 | 56,440 | 59,420 | 60,837 | 63,322 | 65,607 | 71,147 | 74,862 | 81,825 | 91,098 |
| 営業利益 | 68,762 | 89,032 | 100,805 | 98,430 | 85,925 | 72,909 | 82,702 | 90,162 | 85,747 | 84,701 | 98,743 |
| 営業外収益 | |||||||||||
| 受取利息 | 205 | 149 | 166 | 168 | 212 | 104 | 84 | 97 | 211 | 346 | 763 |
| 受取配当金 | 491 | 1,033 | 574 | 2,669 | 346 | 386 | 1,142 | 374 | 446 | 2,805 | 667 |
| 為替差益 | - | - | - | - | - | - | - | - | 459 | - | 986 |
| その他 | 591 | 922 | 893 | 751 | 838 | 818 | 1,179 | 1,188 | 1,529 | 1,462 | 1,349 |
| 助成金収入 | - | - | - | - | - | 1,101 | - | 241 | - | - | - |
| 持分法による投資利益 | 428 | 77 | 30 | 9 | 1 | 0 | - | - | - | - | - |
| 保険配当金 | - | - | - | - | 237 | - | - | - | - | - | - |
| 債務勘定整理益 | 288 | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 2,004 | 2,181 | 1,663 | 3,597 | 1,635 | 2,410 | 2,405 | 1,901 | 2,645 | 4,613 | 3,765 |
| 営業外費用 | |||||||||||
| 支払利息 | 1,885 | 1,401 | 1,101 | 884 | 901 | 1,353 | 1,675 | 1,919 | 2,450 | 3,549 | 4,746 |
| 持分法による投資損失 | - | - | - | - | - | - | 2 | 12 | 456 | 779 | 2,073 |
| ローン付帯費用 | 1,354 | 823 | 706 | 640 | 1,148 | 1,484 | 1,465 | 1,486 | 1,799 | 1,231 | 1,195 |
| その他 | 201 | 162 | 163 | 134 | 257 | 272 | 96 | 380 | 352 | 346 | 443 |
| 社債発行費 | - | - | - | - | - | 377 | - | - | - | - | - |
| 営業外費用合計 | 3,440 | 2,386 | 1,971 | 1,658 | 2,307 | 3,486 | 3,237 | 3,798 | 5,058 | 5,905 | 8,457 |
| 経常利益 | 67,327 | 88,827 | 100,497 | 100,369 | 85,253 | 71,832 | 81,871 | 88,265 | 83,334 | 83,408 | 94,051 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 42 | 1,161 | 3,529 | 212 | 29 | 7 | 3 | 11 | 19 | 12 | 19 |
| 投資有価証券売却益 | 682 | 102 | - | - | - | - | 218 | 13 | - | 191 | 90 |
| 国庫補助金 | - | - | - | - | - | - | - | - | 54 | 40 | 48 |
| その他 | 225 | 16 | 6 | 498 | 149 | 1 | 3 | - | 4 | 0 | - |
| 補助金収入 | - | - | - | - | - | - | - | 45 | - | - | - |
| 負ののれん発生益 | 4,489 | - | - | - | 2,227 | - | - | - | - | - | - |
| 事業譲渡益 | - | - | - | 21,349 | - | - | - | - | - | - | - |
| 特別利益合計 | 5,437 | 1,278 | 3,535 | 22,059 | 2,405 | 7 | 224 | 68 | 77 | 243 | 156 |
| 特別損失 | |||||||||||
| 固定資産処分損 | 23 | 56 | 108 | 143 | 24 | 54 | 66 | 104 | 45 | 64 | 338 |
| 減損損失 | 3,863 | 11,778 | 197 | 652 | 121 | 156 | 166 | 347 | 471 | 16,861 | 4,079 |
| 投資有価証券評価損 | - | - | - | 366 | 352 | 764 | 36 | 500 | - | 2,990 | - |
| 訴訟損失引当金繰入額 | - | - | 2,705 | - | - | - | - | - | - | 3,006 | - |
| その他 | 29 | 14 | 2 | 26 | 5 | - | 3 | 41 | 54 | 40 | 335 |
| 特別損失合計 | 3,915 | 11,849 | 3,012 | 1,187 | 503 | 973 | 270 | 991 | 569 | 22,960 | 4,752 |
| 税金等調整前当期純利益 | 68,849 | 78,256 | 101,021 | 121,241 | 87,155 | 70,866 | 81,825 | 87,342 | 82,842 | 60,692 | 89,455 |
| 法人税、住民税及び事業税 | 10,939 | 21,385 | 28,978 | 35,949 | 23,578 | 22,994 | 25,478 | 29,115 | 28,347 | 26,888 | 36,440 |
| 法人税等調整額 | 6,537 | -2,078 | -492 | -2,311 | 3,662 | -386 | 1,857 | -1,098 | -1,544 | -647 | -1,886 |
| 法人税等合計 | 17,476 | 19,308 | 28,486 | 33,639 | 27,239 | 22,608 | 27,335 | 28,016 | 26,803 | 26,241 | 34,555 |
| 当期純利益 | 51,374 | 58,949 | 72,535 | 87,602 | 59,916 | 48,258 | 54,490 | 59,326 | 56,039 | 34,450 | 54,901 |
| 非支配株主に帰属する当期純利益 | 148 | 187 | 245 | 211 | 65 | 0 | 0 | 0 | 1 | - | 62 |
| 親会社株主に帰属する当期純利益 | 51,226 | 58,762 | 72,289 | 87,391 | 59,851 | 48,258 | 54,490 | 59,326 | 56,038 | 34,450 | 54,839 |