売上高
損益
EPS
利益率
コスト
損益計算書
2016-09千円 | 2017-09千円 | 2018-09千円 | 2019-09千円 | 2020-09千円 | 2021-09千円 | 2022-09千円 | 2023-09千円 | 2024-09千円 | 2025-09千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 9,574,474 | 9,971,815 | 10,370,096 | 10,761,220 | 9,948,456 | 9,918,900 | 10,030,214 | 10,937,101 | 11,559,746 | 11,907,000 |
| 売上原価 | 6,409,101 | 6,740,367 | 6,989,170 | 7,088,072 | 6,727,197 | 6,502,145 | 6,618,946 | 7,275,644 | 7,759,632 | 7,959,453 |
| 売上総利益 | 3,165,373 | 3,231,447 | 3,380,926 | 3,673,147 | 3,221,258 | 3,416,754 | 3,411,267 | 3,661,457 | 3,800,113 | 3,947,546 |
| 販売費及び一般管理費 | ||||||||||
| 広告宣伝費 | 29,678 | 26,219 | 24,448 | 29,475 | 24,269 | 21,086 | 24,563 | 25,780 | 29,389 | 31,935 |
| 役員報酬 | 219,830 | 231,849 | 245,573 | 252,254 | 252,515 | 240,211 | 249,547 | 255,572 | 258,444 | 225,987 |
| 役員賞与 | 14,120 | 4,876 | 11,875 | 19,368 | 21,571 | 5,534 | 16,094 | 17,062 | 18,292 | 18,489 |
| 給料 | 882,033 | 937,243 | 1,006,991 | 1,066,079 | 1,141,367 | 1,129,967 | 1,142,448 | 1,175,889 | 1,202,878 | 1,260,938 |
| 賞与 | 40,446 | 43,349 | 37,091 | 51,354 | 40,391 | 39,070 | 53,516 | 53,331 | 56,894 | 60,737 |
| 賞与引当金繰入額 | 29,350 | 36,562 | 39,314 | 58,236 | 54,511 | 36,150 | 44,655 | 60,210 | 62,584 | 67,963 |
| 退職給付費用 | 11,956 | 15,295 | 16,323 | 14,997 | 17,299 | 12,544 | 16,492 | 13,172 | 17,165 | 23,256 |
| 法定福利費 | 171,246 | 177,145 | 201,381 | 213,401 | 223,514 | 220,361 | 230,084 | 231,555 | 246,843 | 244,691 |
| 通信費 | 38,762 | 38,429 | 40,491 | 36,967 | 37,658 | 36,251 | 35,976 | 37,939 | 40,763 | 40,552 |
| 旅費及び交通費 | 40,583 | 45,099 | 47,154 | 46,446 | 31,594 | 32,373 | 30,165 | 31,624 | 37,339 | 36,954 |
| 募集費 | 23,699 | 36,689 | 37,454 | 49,402 | 43,174 | 48,086 | 52,305 | 53,448 | 50,365 | 49,414 |
| 地代家賃 | 178,289 | 178,454 | 189,226 | 180,344 | 188,404 | 191,898 | 192,468 | 206,613 | 214,800 | 222,365 |
| リース料 | 61,002 | 65,445 | 66,001 | 68,906 | 71,233 | 69,646 | 65,801 | 65,550 | 67,011 | 70,952 |
| 保険料 | 47,628 | 44,870 | 48,319 | 52,994 | 56,646 | 52,877 | 52,841 | 60,441 | 65,115 | 113,503 |
| 租税公課 | 29,917 | 40,055 | 42,092 | 40,142 | 38,121 | 39,203 | 49,821 | 47,280 | 58,259 | 44,315 |
| 減価償却費 | 43,338 | 48,907 | 54,956 | 55,771 | 60,508 | 61,364 | 70,638 | 72,575 | 72,636 | 95,105 |
| のれん償却額 | 97,704 | 102,501 | 114,649 | 116,918 | 109,129 | 80,733 | 27,358 | 33,216 | 39,282 | 45,302 |
| その他 | 318,143 | 343,423 | 339,372 | 361,882 | 377,439 | 357,081 | 365,496 | 422,922 | 444,557 | 435,180 |
| 販売費及び一般管理費合計 | 2,277,730 | 2,416,418 | 2,562,719 | 2,714,944 | 2,789,353 | 2,674,442 | 2,720,275 | 2,864,187 | 2,982,622 | 3,087,645 |
| 営業利益 | 887,642 | 815,028 | 818,207 | 958,202 | 431,905 | 742,311 | 690,992 | 797,269 | 817,491 | 859,901 |
| 営業外収益 | ||||||||||
| 受取利息 | 220 | 65 | 101 | 89 | 102 | 61 | 48 | 64 | 220 | 2,120 |
| 受取配当金 | 6,572 | 5,781 | 5,633 | 5,792 | 5,305 | 13,550 | 4,792 | 4,524 | 5,930 | 5,965 |
| 受取出向料 | 10,680 | 4,236 | - | - | 1,040 | 3,084 | - | - | - | 15,965 |
| 助成金収入 | 21,283 | 23,981 | 41,974 | 28,320 | 114,605 | 90,903 | 51,487 | 47,436 | 35,040 | 29,502 |
| 受取賃貸料 | 21,151 | 25,787 | 24,145 | 24,394 | 25,055 | 21,362 | 31,159 | 32,230 | 29,954 | 35,055 |
| 投資有価証券運用益 | 10,404 | 158 | 13,474 | 849 | 383 | - | 54 | - | 1,544 | 2,664 |
| 寮費収入 | 4,192 | 4,252 | 4,985 | 3,629 | 2,100 | 3,038 | 2,305 | 2,045 | 1,770 | 1,504 |
| 雑収入 | 18,745 | 16,666 | 12,573 | 13,041 | 28,349 | 59,981 | 42,919 | 25,911 | 21,390 | 19,368 |
| 営業外収益合計 | 93,249 | 80,929 | 102,889 | 76,118 | 176,942 | 191,981 | 132,767 | 112,213 | 95,850 | 112,148 |
| 営業外費用 | ||||||||||
| 支払利息 | 9,116 | 8,754 | 9,028 | 7,724 | 7,377 | 6,789 | 6,086 | 6,638 | 6,827 | 6,245 |
| 減価償却費 | 1,241 | 358 | 620 | 691 | 636 | 610 | 610 | 266 | 184 | 193 |
| その他 | 3,650 | 3,058 | 6,628 | 2,734 | 4,034 | 7,535 | 10,535 | 6,163 | 5,038 | 1,486 |
| 投資有価証券運用損 | - | - | - | - | - | 4,537 | 1,708 | 2,613 | - | - |
| 株式交付費償却 | 1,886 | 1,886 | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 15,895 | 14,057 | 16,277 | 11,149 | 12,047 | 19,473 | 18,942 | 15,681 | 12,050 | 7,925 |
| 経常利益 | 964,997 | 881,900 | 904,818 | 1,023,172 | 596,799 | 914,819 | 804,817 | 893,801 | 901,291 | 964,124 |
| 特別利益 | ||||||||||
| 受取保険金 | - | - | - | - | - | 22,359 | - | 45,357 | 559,532 | 93,704 |
| 関係会社株式売却益 | - | - | - | - | - | - | - | - | - | 54,551 |
| 固定資産売却益 | 18,292 | 168 | 21 | 39 | 28 | 144 | 81 | 9,694 | 227 | 2,506 |
| 投資有価証券売却益 | 48,378 | 41,253 | - | - | - | - | - | - | 1,336 | 27,501 |
| 特別利益合計 | 66,671 | 41,422 | 21 | 39 | 28 | 22,504 | 81 | 55,052 | 561,096 | 178,264 |
| 特別損失 | ||||||||||
| 固定資産除却損 | 272 | 2,312 | 0 | 149 | 0 | 10,442 | 0 | 3,064 | 0 | 8,216 |
| 固定資産売却損 | 7,295 | - | - | - | - | 273 | - | - | 71 | - |
| 解体撤去引当金繰入額 | - | - | - | - | - | - | - | - | 32,395 | - |
| 投資有価証券評価損 | 1,117 | 19 | - | - | - | 904 | - | 20,550 | - | - |
| 投資有価証券売却損 | - | - | - | - | - | 1,000 | - | - | - | - |
| 特別損失合計 | 8,685 | 2,332 | 0 | 149 | 0 | 12,620 | 0 | 23,614 | 32,466 | 8,216 |
| 税金等調整前当期純利益 | 1,022,982 | 920,990 | 904,839 | 1,023,061 | 596,827 | 924,703 | 804,899 | 925,239 | 1,429,920 | 1,134,173 |
| 法人税、住民税及び事業税 | 386,608 | 382,005 | 390,147 | 399,073 | 260,073 | 380,927 | 303,071 | 351,187 | 523,963 | 390,347 |
| 法人税等調整額 | 8,895 | -19,104 | -4,084 | -12,419 | 15,227 | -20,305 | 3,097 | -2,760 | 14,308 | -13,843 |
| 法人税等合計 | 395,503 | 362,901 | 386,063 | 386,654 | 275,300 | 360,622 | 306,168 | 348,427 | 538,271 | 376,504 |
| 当期純利益 | 627,478 | 558,089 | 518,775 | 636,407 | 321,527 | 564,081 | 498,730 | 576,812 | 891,649 | 757,668 |
| 親会社株主に帰属する当期純利益 | 627,478 | 558,089 | 518,775 | 636,407 | 321,527 | 564,081 | 498,730 | 576,812 | 891,649 | 757,668 |