売上高
損益
EPS
利益率
コスト
損益計算書
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 19,986,804 | 19,037,126 | 19,570,071 | 19,894,473 | 20,616,194 | 20,591,230 | 20,784,663 | 23,360,960 | 25,224,430 | 28,098,418 | 29,510,806 |
| 売上原価 | 15,013,447 | 14,223,431 | 14,776,440 | 14,787,231 | 15,494,250 | 15,661,207 | 15,685,563 | 17,522,939 | 19,173,262 | 21,188,574 | 22,127,228 |
| 売上総利益 | 4,973,357 | 4,813,694 | 4,793,630 | 5,107,242 | 5,121,944 | 4,930,022 | 5,099,099 | 5,838,020 | 6,051,168 | 6,909,843 | 7,383,578 |
| 販売費及び一般管理費 | |||||||||||
| 給料及び手当 | 1,517,013 | 1,472,169 | 1,398,881 | 1,378,248 | 1,401,800 | 1,465,630 | 1,459,733 | 1,508,400 | 1,560,097 | 1,643,857 | 1,779,450 |
| 賞与引当金繰入額 | 204,353 | 200,795 | 197,464 | 224,591 | 194,235 | 227,566 | 230,553 | 348,997 | 264,155 | 292,318 | 311,541 |
| 役員賞与引当金繰入額 | 3,765 | 11,772 | 10,780 | 22,905 | 1,895 | 13,600 | 30,807 | 34,938 | 48,739 | 41,928 | 16,956 |
| 退職給付費用 | 108,267 | 110,722 | 99,345 | 107,332 | 149,288 | 109,724 | 84,959 | 87,558 | 83,272 | 75,158 | 81,253 |
| 支払手数料 | - | - | - | - | - | - | 459,149 | 534,889 | 513,696 | 552,179 | 670,989 |
| 賃借料 | 427,132 | 420,362 | 408,946 | 410,754 | 455,616 | 483,725 | 453,376 | 437,134 | 427,815 | 428,389 | 442,837 |
| 減価償却費 | 138,728 | 95,426 | 62,455 | 64,480 | 109,343 | 95,926 | 158,033 | 159,139 | 162,056 | 156,770 | 158,184 |
| 貸倒引当金繰入額 | -8,696 | 7,445 | 21,128 | -4,737 | 110,177 | 8,544 | 72 | 14 | 2,673 | 26,119 | 43,316 |
| 役員株式給付引当金繰入額 | - | - | - | - | - | - | 9,050 | 9,032 | 12,199 | 11,847 | 1,290 |
| 株主優待引当金繰入額 | - | - | - | - | - | - | - | - | - | - | 8,260 |
| その他 | 2,146,186 | 1,994,565 | 1,931,086 | 1,914,041 | 1,911,443 | 1,639,047 | 1,189,180 | 1,341,848 | 1,510,989 | 1,601,476 | 1,771,030 |
| 販売費及び一般管理費合計 | 4,536,750 | 4,313,259 | 4,130,089 | 4,117,616 | 4,333,801 | 4,043,765 | 4,074,918 | 4,461,954 | 4,585,694 | 4,830,044 | 5,285,112 |
| 営業利益 | 436,607 | 500,435 | 663,541 | 989,625 | 788,142 | 886,257 | 1,024,181 | 1,376,066 | 1,465,474 | 2,079,798 | 2,098,466 |
| 営業外収益 | |||||||||||
| 受取利息 | 3,318 | 2,080 | 1,961 | 1,980 | 1,548 | 834 | 1,806 | 3,216 | 45,707 | 48,749 | 44,192 |
| 受取配当金 | 16,497 | 15,694 | 15,819 | 21,220 | 23,342 | 19,677 | 27,435 | 44,147 | 65,887 | 57,386 | 81,289 |
| 為替差益 | - | 114,002 | 12,223 | 54,658 | 42,797 | 67,956 | 191,003 | 191,038 | 293,792 | - | 116,323 |
| 受取保険金 | 924 | 2,262 | 525 | 3,283 | 18,147 | 5,819 | 5,567 | 5,781 | 2,397 | 2,188 | 2,152 |
| 投資事業組合運用益 | - | - | - | - | - | - | - | - | - | - | 67,385 |
| その他 | 20,972 | 10,571 | 8,921 | 6,487 | 10,715 | 11,492 | 5,849 | 16,409 | 20,550 | 16,060 | 13,906 |
| 持分法による投資利益 | 153 | 512 | 3,092 | 7,135 | 1,675 | - | 6,972 | 9,622 | - | - | - |
| 助成金収入 | - | - | - | - | - | 3,587 | 12,301 | - | - | - | - |
| 償却債権取立益 | - | - | 5,780 | 7,468 | 2,894 | - | - | - | - | - | - |
| 受取補償金 | 13,400 | 30,000 | - | - | - | - | - | - | - | - | - |
| 債務勘定整理益 | - | 28,997 | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 55,267 | 204,121 | 48,324 | 102,234 | 101,122 | 109,367 | 250,937 | 270,216 | 428,334 | 124,384 | 325,249 |
| 営業外費用 | |||||||||||
| 支払利息 | 2,397 | 1,498 | 1,975 | 1,378 | 1,301 | - | 287 | - | - | 2,668 | 8,795 |
| 為替差損 | 75,189 | - | - | - | - | - | - | - | - | 84,542 | - |
| 支払手数料 | 2,789 | 2,620 | 2,512 | 2,743 | 2,125 | 1,855 | 1,903 | 2,489 | 2,339 | 1,759 | 1,849 |
| 投資事業組合運用損 | - | - | - | - | - | 64,372 | 23,722 | 48,420 | 52,223 | 101,830 | - |
| その他 | 618 | 338 | 740 | 880 | 356 | 1,026 | 2,164 | 296 | 3,407 | 8,550 | 4,314 |
| 事務所移転費用 | - | - | - | - | - | - | - | 6,978 | - | - | - |
| 持分法による投資損失 | - | - | - | - | - | 2,033 | - | - | - | - | - |
| 営業外費用合計 | 80,995 | 4,456 | 5,228 | 5,002 | 3,782 | 69,287 | 28,077 | 58,183 | 57,970 | 199,351 | 14,960 |
| 経常利益 | 410,879 | 700,100 | 706,637 | 1,086,857 | 885,482 | 926,336 | 1,247,041 | 1,588,099 | 1,835,838 | 2,004,831 | 2,408,754 |
| 特別利益 | |||||||||||
| 新株予約権戻入益 | 675 | 11,155 | 99 | 3,546 | 180 | 4,402 | - | 930 | - | 3,612 | - |
| 投資有価証券売却益 | 62,772 | 90 | - | - | 67,899 | - | - | - | 280,408 | 161,851 | 62,100 |
| ゴルフ会員権売却益 | - | - | 1,753 | - | - | - | - | - | - | - | - |
| 固定資産売却益 | - | - | - | - | - | - | - | - | - | - | - |
| 受取和解金 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 63,447 | 11,245 | 1,852 | 3,546 | 68,079 | 4,402 | - | 930 | 280,408 | 165,463 | 62,100 |
| 特別損失 | |||||||||||
| 投資有価証券評価損 | - | - | - | - | - | - | - | - | - | - | 337,356 |
| 減損損失 | 25,835 | 100,270 | 253,000 | 184,000 | 282,251 | 1,535 | 3,912 | 19,050 | - | - | - |
| 固定資産除却損 | - | - | 1,665 | - | 1,084 | 18 | - | 2,330 | - | - | - |
| 土地売却損 | - | - | - | - | - | - | - | 82,168 | - | - | - |
| 本社移転費用 | - | - | - | - | 82,858 | - | - | - | - | - | - |
| 社葬費用 | - | - | - | 12,115 | - | - | - | - | - | - | - |
| 合併関連費用 | - | 19,882 | - | - | - | - | - | - | - | - | - |
| 和解金 | - | 3,000 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 25,835 | 123,152 | 254,665 | 196,115 | 366,193 | 1,553 | 3,912 | 103,549 | - | - | 337,356 |
| 税金等調整前当期純利益 | 448,491 | 588,193 | 453,824 | 894,288 | 587,369 | 929,185 | 1,243,128 | 1,485,480 | 2,116,247 | 2,170,295 | 2,133,498 |
| 法人税、住民税及び事業税 | 355,806 | 303,637 | 330,412 | 407,120 | 425,032 | 356,838 | 382,151 | 320,193 | 676,417 | 648,210 | 760,982 |
| 法人税等調整額 | -8,417 | 4,806 | -7,483 | -4,041 | -28,261 | 24,086 | -17,482 | -40,040 | 2,112 | 63,977 | -42,959 |
| 法人税等合計 | 347,388 | 308,444 | 322,929 | 403,078 | 396,770 | 380,924 | 364,668 | 280,152 | 678,529 | 712,188 | 718,022 |
| 当期純利益 | 101,103 | 279,749 | 130,895 | 491,209 | 190,598 | 548,260 | 878,460 | 1,205,328 | 1,437,717 | 1,458,106 | 1,415,475 |
| 親会社株主に帰属する当期純利益 | 103,235 | 279,749 | 130,895 | 491,209 | 190,598 | 548,260 | 878,460 | 1,205,328 | 1,437,717 | 1,458,106 | 1,415,475 |
| 非支配株主に帰属する当期純損失(△) | -2,131 | - | - | - | - | - | - | - | - | - | - |