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 | 8,520,743 | 8,102,822 | 8,105,228 | 8,239,059 | 8,824,693 | 10,451,380 | 8,514,291 | 9,396,319 | 11,220,614 | 10,183,746 |
| 売上原価 | 6,747,890 | 6,346,923 | 6,151,204 | 6,156,618 | 6,256,077 | 8,027,976 | 6,756,365 | 6,956,356 | 8,050,679 | 7,643,885 |
| 売上総利益 | 1,772,853 | 1,755,898 | 1,954,024 | 2,082,440 | 2,568,615 | 2,423,404 | 1,757,925 | 2,439,962 | 3,169,935 | 2,539,861 |
| 販売費及び一般管理費 | ||||||||||
| 販売手数料 | 173,265 | 196,482 | 181,031 | 182,807 | 179,306 | 218,896 | 154,772 | 168,795 | 186,692 | 154,354 |
| 荷造運搬費 | 30,807 | 35,847 | 41,332 | 42,419 | 46,160 | 36,362 | 39,613 | 36,879 | 37,362 | 39,837 |
| 役員報酬 | 111,901 | 110,664 | 145,328 | 136,340 | 130,151 | 138,087 | 163,521 | 148,956 | 164,344 | 160,562 |
| 役員賞与引当金繰入額 | 14,914 | 22,008 | 43,438 | 39,799 | 59,179 | 50,883 | - | 20,614 | 65,377 | 35,414 |
| 賞与引当金繰入額 | 71,445 | 63,028 | 67,329 | 72,612 | 81,361 | 79,707 | 57,251 | 74,545 | 94,094 | 88,657 |
| 給料及び手当 | 516,348 | 487,292 | 437,757 | 420,538 | 446,826 | 507,174 | 547,806 | 685,865 | 646,712 | 652,340 |
| 退職給付費用 | 29,103 | 27,907 | 26,151 | 26,132 | 25,544 | 27,060 | 25,132 | 30,551 | 38,957 | 31,230 |
| 法定福利費 | 96,639 | 98,210 | 92,664 | 90,010 | 100,958 | 105,080 | 105,802 | 115,308 | 117,169 | 114,360 |
| 旅費及び交通費 | 52,839 | 50,589 | 47,153 | 55,328 | 35,201 | 26,854 | 43,430 | 44,136 | 53,720 | 57,884 |
| 交際費 | 15,445 | 16,456 | 14,912 | 19,216 | 9,185 | 6,677 | 15,740 | 14,704 | 17,118 | 18,265 |
| 地代家賃 | 46,660 | 46,152 | 42,342 | 45,222 | 43,535 | 44,600 | 57,791 | 54,712 | 42,905 | 41,719 |
| 研究開発費 | 124,228 | 124,996 | 44,267 | 143,250 | 123,384 | 99,049 | 217,665 | 127,737 | 227,789 | 129,731 |
| 雑費 | 242,138 | 233,093 | 224,787 | 288,028 | 402,196 | 386,749 | 416,382 | 440,982 | 450,085 | 419,769 |
| 貸倒引当金繰入額 | - | - | 920 | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 1,525,736 | 1,512,728 | 1,409,417 | 1,561,704 | 1,682,993 | 1,727,182 | 1,844,911 | 1,963,789 | 2,142,331 | 1,944,129 |
| 営業利益 | 247,117 | 243,169 | 544,606 | 520,736 | 885,622 | 696,221 | -86,986 | 476,173 | 1,027,603 | 595,732 |
| 営業外収益 | ||||||||||
| 受取利息 | 3,644 | 1,130 | 244 | 275 | 399 | 279 | 89 | 32 | 801 | 2,634 |
| 受取配当金 | 13,409 | 18,830 | 21,477 | 27,551 | 37,312 | 32,207 | 44,834 | 47,832 | 41,634 | 56,984 |
| 受取家賃 | 7,064 | 6,753 | 6,753 | 6,757 | 6,827 | 6,827 | 9,527 | 10,202 | 11,029 | 11,618 |
| 補助金収入 | 11,333 | 4,887 | - | - | - | 12,395 | 37,061 | 6,768 | 49,959 | 45,610 |
| 作業くず売却益 | - | - | 6,871 | 8,447 | 1,472 | 4,110 | 6,178 | 6,355 | 3,533 | 3,371 |
| 雑収入 | 15,802 | 12,081 | 5,707 | 5,730 | 15,173 | 12,458 | 12,645 | 17,203 | 11,803 | 21,667 |
| 為替差益 | - | - | - | - | - | 6,035 | 18,029 | - | - | - |
| 受取補償金 | - | - | - | - | 28,722 | 8,263 | - | - | - | - |
| 受取保険金 | 15,859 | - | - | 15,495 | - | - | - | - | - | - |
| 貸倒引当金戻入額 | - | 7,521 | 218 | - | - | - | - | - | - | - |
| 営業外収益合計 | 67,114 | 51,205 | 41,273 | 64,257 | 89,908 | 82,578 | 128,366 | 88,395 | 118,762 | 141,886 |
| 営業外費用 | ||||||||||
| 支払利息 | 13,094 | 6,440 | 1,708 | 1,580 | 2,740 | 2,447 | 11,240 | 4,813 | 4,720 | 7,630 |
| 支払手数料 | - | - | 1,500 | 1,000 | 1,005 | 999 | 909 | 1,014 | 1,002 | 1,014 |
| 為替差損 | - | - | - | 4,170 | 5,076 | - | - | 15,518 | 5,128 | 3,692 |
| 雑損失 | 625 | 856 | 1,336 | 1,393 | 272 | 276 | 912 | 3,074 | 1,375 | 934 |
| リース解約損 | - | - | - | - | 4,027 | 1,697 | 536 | 1,360 | - | - |
| 和解金 | 4,825 | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 18,545 | 7,296 | 4,544 | 8,144 | 13,121 | 5,420 | 13,598 | 25,782 | 12,227 | 13,271 |
| 経常利益 | 295,686 | 287,078 | 581,335 | 576,849 | 962,408 | 773,379 | 27,781 | 538,785 | 1,134,137 | 724,346 |
| 特別利益 | ||||||||||
| 固定資産売却益 | 6,955 | 964 | 263 | 39 | 499 | 149 | 94 | 1,471 | 322 | 582 |
| 投資有価証券売却益 | - | - | - | - | - | - | - | 79,706 | - | 203,014 |
| 特別利益合計 | 6,955 | 964 | 263 | 39 | 499 | 149 | 94 | 81,177 | 322 | 203,597 |
| 特別損失 | ||||||||||
| 固定資産処分損 | 9,398 | 18,198 | 1,809 | 2,456 | 13,055 | 7,281 | 10,941 | 22,889 | 8,120 | 18,688 |
| 減損損失 | - | - | - | - | - | - | - | - | 3,667 | - |
| 退職給付制度終了損 | - | - | - | - | - | - | - | - | 13,692 | - |
| 投資有価証券評価損 | - | - | - | 983 | 346 | - | - | - | - | - |
| ゴルフ会員権評価損 | 4,325 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 13,724 | 18,198 | 1,809 | 3,440 | 13,401 | 7,281 | 10,941 | 22,889 | 25,481 | 18,688 |
| 税金等調整前当期純利益 | 288,916 | 269,844 | 579,790 | 573,449 | 949,507 | 766,248 | 16,935 | 597,074 | 1,108,979 | 909,255 |
| 法人税、住民税及び事業税 | 39,915 | 65,460 | 86,505 | 187,913 | 223,402 | 241,760 | 216,450 | 175,598 | 415,922 | 310,858 |
| 法人税等調整額 | 3,069 | 1,029 | 843 | -328,705 | 47,595 | 68,957 | -138,898 | -13,797 | -28,775 | 828 |
| 法人税等合計 | 42,985 | 66,489 | 87,349 | -140,792 | 270,997 | 310,718 | 77,551 | 161,801 | 387,147 | 311,687 |
| 当期純利益 | 245,931 | 203,354 | 492,440 | 714,241 | 678,509 | 455,529 | -60,616 | 435,272 | 721,832 | 597,568 |
| 親会社株主に帰属する当期純利益 | 231,993 | 184,243 | 480,040 | 714,372 | 678,443 | 455,650 | -60,488 | 435,272 | 721,832 | 597,568 |
| 非支配株主に帰属する当期純損失(△) | 13,938 | 19,110 | 12,399 | -130 | 65 | -120 | -128 | - | - | - |