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 | 53,480,248 | 51,354,726 | 52,253,186 | 52,449,603 | 54,261,974 | 48,897,381 | 49,746,826 | 51,878,643 | 54,271,009 | 55,860,401 | 57,492,655 |
| 売上原価 | 43,121,099 | 40,587,594 | 41,452,527 | 41,961,911 | 42,999,470 | 39,112,432 | 40,676,531 | 43,060,490 | 45,191,861 | 46,535,858 | 47,765,557 |
| 売上総利益 | 10,359,149 | 10,767,131 | 10,800,658 | 10,487,692 | 11,262,504 | 9,784,948 | 9,070,295 | 8,818,152 | 9,079,147 | 9,324,542 | 9,727,097 |
| 販売費及び一般管理費 | |||||||||||
| 運搬費 | 3,374,830 | 3,240,517 | 3,237,329 | 3,263,988 | 3,446,250 | 3,274,012 | 2,719,676 | 2,779,297 | 2,824,781 | 2,929,533 | 3,006,472 |
| 給料及び手当 | 1,921,942 | 1,938,097 | 2,006,724 | 1,984,940 | 2,143,378 | 2,048,339 | 2,097,736 | 2,014,542 | 2,005,505 | 2,018,751 | 2,128,036 |
| 賞与引当金繰入額 | 129,669 | 129,368 | 131,442 | 134,445 | 135,198 | 137,506 | 138,207 | 143,865 | 140,270 | 136,058 | 137,626 |
| 退職給付費用 | 84,838 | 90,692 | 81,585 | 78,147 | 76,680 | 80,294 | 73,964 | 75,513 | 70,727 | 64,370 | 56,929 |
| 減価償却費 | 69,917 | 71,447 | 76,431 | 76,621 | 74,570 | 81,173 | 79,402 | 100,353 | 95,554 | 97,988 | 100,667 |
| その他 | 2,154,813 | 2,339,399 | 2,430,572 | 2,535,067 | 2,627,802 | 2,338,129 | 2,152,823 | 2,290,581 | 2,399,104 | 2,463,514 | 3,650,073 |
| 保管費 | 860,932 | 864,026 | 926,051 | 912,347 | 954,216 | 872,057 | 743,814 | 745,244 | 720,943 | 710,644 | - |
| 広告宣伝費 | 292,112 | 266,145 | 282,469 | 305,013 | 296,152 | 166,590 | 180,539 | 215,904 | 229,853 | 239,851 | - |
| 旅費及び交通費 | 227,321 | 267,398 | 259,995 | 246,808 | 169,879 | 43,782 | 40,720 | 72,054 | 87,570 | 89,398 | - |
| 貸倒引当金繰入額 | 28,684 | 9,381 | -2,454 | 2,018 | 2,005 | -287 | -431 | - | - | - | - |
| 販売費及び一般管理費合計 | 9,145,063 | 9,216,474 | 9,430,147 | 9,539,399 | 9,926,134 | 9,041,597 | 8,226,453 | 8,437,356 | 8,574,311 | 8,750,111 | 9,079,806 |
| 営業利益 | 1,214,086 | 1,550,656 | 1,370,511 | 948,293 | 1,336,369 | 743,350 | 843,841 | 380,795 | 504,836 | 574,430 | 647,291 |
| 営業外収益 | |||||||||||
| 受取利息 | 6,125 | 2,766 | 4,816 | 3,073 | 4,219 | 3,139 | 2,845 | 3,073 | 2,086 | 5,121 | 7,956 |
| 受取配当金 | 23,292 | 24,355 | 35,453 | 29,423 | 25,889 | 32,766 | 36,007 | 41,976 | 33,197 | 38,061 | 46,451 |
| 持分法による投資利益 | 50,501 | 67,555 | 99,579 | 54,783 | 86,011 | 89,380 | 59,187 | 33,633 | 35,163 | - | 55,923 |
| 保険解約返戻金 | - | - | - | - | - | - | - | - | 42,813 | - | 39,383 |
| その他 | 47,825 | 43,521 | 43,174 | 21,478 | 14,431 | 17,723 | 30,973 | 30,991 | 33,576 | 20,386 | 47,065 |
| 補助金収入 | 57,966 | 52,788 | 47,489 | 67,088 | 79,343 | 104,154 | 49,709 | 66,630 | 24,127 | 15,196 | - |
| 受取補償金 | - | 28,667 | - | 38,315 | 14,899 | 35,852 | - | - | - | - | - |
| 営業外収益合計 | 185,711 | 219,654 | 230,512 | 214,162 | 224,794 | 283,016 | 178,723 | 176,306 | 170,965 | 78,765 | 196,781 |
| 営業外費用 | |||||||||||
| 支払利息 | 126,498 | 110,628 | 102,175 | 102,205 | 105,902 | 108,789 | 103,366 | 117,572 | 126,127 | 133,917 | 150,624 |
| 持分法による投資損失 | - | - | - | - | - | - | - | - | - | 3,610 | - |
| その他 | 1,504 | 4,421 | 1,004 | 16,007 | 8,389 | 7,382 | 10,849 | 5,076 | 3,600 | 4,915 | 7,221 |
| 営業外費用合計 | 128,003 | 115,049 | 103,180 | 118,212 | 114,291 | 116,171 | 114,215 | 122,649 | 129,727 | 142,442 | 157,845 |
| 経常利益 | 1,271,794 | 1,655,261 | 1,497,843 | 1,044,243 | 1,446,872 | 910,196 | 908,349 | 434,453 | 546,074 | 510,753 | 686,227 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 155 | 6,074 | 37 | 560 | - | 182 | 434 | 9 | 9 | 134 | 111 |
| 投資有価証券売却益 | 863 | 6,588 | 0 | - | - | 0 | 2,760 | 100,842 | 11,643 | 91,293 | 87,193 |
| 投資有価証券償還益 | - | 2,782 | 55 | - | - | - | - | - | 976 | - | - |
| 保険差益 | - | - | - | - | - | - | - | - | 103,160 | - | - |
| 補助金収入 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 1,018 | 15,445 | 93 | 560 | - | 182 | 3,195 | 100,852 | 115,790 | 91,428 | 87,304 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 34,980 | 53,702 | 68,460 | 35,137 | 47,708 | 21,777 | 55,598 | 74,399 | 30,717 | 22,602 | 22,964 |
| その他 | 197 | 5,935 | 4,194 | 1,443 | 0 | - | 0 | 12,226 | - | 7 | - |
| 固定資産売却損 | - | 3,835 | - | - | 1,369 | - | - | - | 1,922 | - | - |
| 火災による損失 | - | - | - | - | - | - | - | 47,571 | - | - | - |
| 関係会社整理損失引当金繰入額 | - | - | - | - | - | 56,881 | - | - | - | - | - |
| 減損損失 | - | - | - | - | 660,238 | - | - | - | - | - | - |
| 投資有価証券評価損 | 12,582 | 5,599 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 47,760 | 69,073 | 72,654 | 36,580 | 709,315 | 78,658 | 55,598 | 134,196 | 32,639 | 22,610 | 22,964 |
| 税金等調整前当期純利益 | 1,225,052 | 1,601,633 | 1,425,282 | 1,008,222 | 737,557 | 831,720 | 855,946 | 401,108 | 629,225 | 579,570 | 750,567 |
| 法人税、住民税及び事業税 | 410,627 | 504,997 | 464,651 | 364,650 | 423,027 | 274,103 | 234,440 | 129,557 | 206,275 | 92,909 | 163,702 |
| 法人税等調整額 | 53,307 | -49,308 | 31,450 | -8,697 | -86,457 | -101,223 | 62,506 | 11,776 | -15,446 | 46,703 | 31,084 |
| 法人税等合計 | 463,934 | 455,688 | 496,101 | 355,952 | 336,570 | 172,880 | 296,946 | 141,333 | 190,828 | 139,613 | 194,787 |
| 当期純利益 | 761,117 | 1,145,945 | 929,181 | 652,270 | 400,986 | 658,839 | 558,999 | 259,774 | 438,396 | 439,957 | 555,780 |
| 非支配株主に帰属する当期純利益 | - | -13,362 | -74,670 | -68,173 | -51,755 | -41,743 | -48,553 | 16,687 | 26,754 | 55,220 | 41,305 |
| 親会社株主に帰属する当期純利益 | 761,117 | 1,159,307 | 1,003,851 | 720,443 | 452,742 | 700,583 | 607,552 | 243,086 | 411,642 | 384,736 | 514,475 |