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 | 42,494,278 | 43,175,513 | 45,492,944 | 45,972,075 | 42,465,346 | 34,705,315 | 38,669,892 | 41,876,746 | 49,478,572 | 51,446,480 | 51,676,563 |
| 売上原価 | 35,868,638 | 36,107,293 | 39,009,320 | 39,558,128 | 36,698,256 | 30,989,469 | 32,841,052 | 36,420,111 | 42,861,289 | 44,823,694 | 42,536,287 |
| 売上総利益 | 6,625,640 | 7,068,220 | 6,483,624 | 6,413,947 | 5,767,089 | 3,715,845 | 5,828,840 | 5,456,635 | 6,617,283 | 6,622,785 | 9,140,275 |
| 販売費及び一般管理費 | 3,500,969 | 3,585,075 | 3,999,108 | 3,852,206 | 4,429,106 | 3,697,037 | 3,865,132 | 4,015,969 | 4,594,063 | 5,115,144 | 5,142,212 |
| 営業利益 | 3,124,671 | 3,483,145 | 2,484,515 | 2,561,740 | 1,337,983 | 18,808 | 1,963,707 | 1,440,665 | 2,023,219 | 1,507,640 | 3,998,062 |
| 営業外収益 | |||||||||||
| 受取利息 | 24,646 | 35,584 | 49,498 | 75,327 | 61,621 | 29,043 | 33,633 | 45,968 | 115,935 | 142,718 | 131,824 |
| 受取配当金 | 187,946 | 196,986 | 195,476 | 216,203 | 220,722 | 175,141 | 155,661 | 182,593 | 207,352 | 286,241 | 265,819 |
| 持分法による投資利益 | 161,353 | 186,743 | 195,358 | 183,820 | 175,585 | 140,614 | 22,551 | 126,504 | 146,713 | 203,025 | 250,875 |
| 雑収入 | 90,547 | 80,610 | 84,604 | 94,569 | 80,355 | 148,144 | 125,544 | 108,733 | 122,413 | 125,482 | 156,519 |
| 為替差益 | - | - | - | - | - | 23,005 | 21,434 | 60,644 | 87,531 | - | - |
| 受取保険金 | - | - | - | - | - | 71,816 | - | - | - | - | - |
| 営業外収益合計 | 464,494 | 499,925 | 524,938 | 569,921 | 538,285 | 587,766 | 358,825 | 524,445 | 679,946 | 757,467 | 805,038 |
| 営業外費用 | |||||||||||
| 支払利息 | 225,555 | 194,514 | 148,513 | 139,806 | 116,515 | 182,778 | 182,158 | 174,928 | 183,828 | 228,749 | 283,557 |
| 為替差損 | 171,079 | 128,429 | 127,154 | 76,072 | 132,950 | - | - | - | - | 67,740 | 37,818 |
| 支払手数料 | 8,900 | 16,300 | 20,400 | 14,987 | 11,528 | 36,386 | 824 | 10,122 | 8,481 | 30,803 | 34,269 |
| 雑損失 | 43,341 | 25,045 | 37,606 | 30,280 | 10,303 | 11,909 | 33,345 | 20,206 | 28,203 | 41,483 | 23,813 |
| 営業外費用合計 | 448,876 | 364,289 | 333,674 | 261,147 | 271,297 | 231,074 | 216,328 | 205,257 | 220,514 | 368,776 | 379,458 |
| 経常利益 | 3,140,289 | 3,618,780 | 2,675,779 | 2,870,513 | 1,604,971 | 375,500 | 2,106,204 | 1,759,853 | 2,482,652 | 1,896,332 | 4,423,642 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 15,734 | 16,276 | 6,600 | 10,760 | 4,074 | 246,862 | 6,804 | 1,911 | 1,775 | 32,246 | 85,855 |
| 投資有価証券売却益 | - | 110,893 | - | - | 314,605 | 1,523,063 | 50 | 3,822 | - | - | 592,872 |
| 受取保険金 | - | - | - | - | - | - | - | - | - | 787,821 | - |
| 特別利益合計 | 15,734 | 127,170 | 6,600 | 10,760 | 318,679 | 1,769,925 | 6,854 | 5,734 | 1,775 | 820,067 | 678,728 |
| 特別損失 | |||||||||||
| 固定資産売却損 | 33,622 | 3,750 | 224 | 37,125 | 8,528 | 6,067 | 9,280 | 9,057 | 6 | 732 | - |
| 固定資産除却損 | 29,520 | 41,900 | 49,741 | 78,170 | 84,827 | 128,195 | 51,134 | 8,933 | 10,777 | 46,847 | 56,965 |
| 減損損失 | 141,617 | 27,112 | 961,597 | 328,837 | 101,310 | 619,666 | 24,701 | - | 2,512 | 412,793 | 415,101 |
| 損失補償金 | - | - | - | - | 73,506 | - | - | - | - | 29,355 | - |
| 災害による損失 | - | - | - | - | - | - | - | - | 122,198 | - | - |
| 災害損失引当金繰入額 | - | - | - | - | - | - | - | - | 10,433 | - | - |
| 投資有価証券売却損 | - | 264 | 170,193 | - | - | - | - | - | - | - | - |
| その他 | - | 1,419 | 929 | - | - | - | - | - | - | - | - |
| 過年度決算訂正関連費用 | - | 219,749 | - | - | - | - | - | - | - | - | - |
| 投資有価証券評価損 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 204,760 | 294,196 | 1,182,686 | 444,133 | 268,171 | 753,929 | 85,116 | 17,990 | 145,927 | 489,729 | 472,067 |
| 税金等調整前当期純利益 | 2,951,264 | 3,451,754 | 1,499,694 | 2,437,140 | 1,655,479 | 1,391,496 | 2,027,943 | 1,747,596 | 2,338,500 | 2,226,670 | 4,630,303 |
| 法人税、住民税及び事業税 | 737,081 | 841,905 | 868,438 | 919,669 | 683,129 | 506,743 | 600,175 | 872,369 | 988,884 | 1,170,828 | 1,138,506 |
| 法人税等調整額 | -2,265 | -188,708 | -156,295 | -85,064 | 108,129 | -258,424 | 119,304 | -127,050 | -6,308 | -191,971 | 34,373 |
| 法人税等合計 | 734,816 | 653,196 | 712,143 | 834,605 | 791,259 | 248,318 | 719,479 | 745,319 | 982,575 | 978,856 | 1,172,880 |
| 当期純利益 | 2,216,447 | 2,798,557 | 787,550 | 1,602,535 | 864,220 | 1,143,177 | 1,308,463 | 1,002,277 | 1,355,924 | 1,247,814 | 3,457,422 |
| 非支配株主に帰属する当期純利益 | 1,262,751 | 1,385,351 | 1,156,454 | 793,376 | 432,649 | 472,801 | 663,826 | 610,411 | 754,912 | 617,607 | 1,230,099 |
| 親会社株主に帰属する当期純利益 | 953,695 | 1,413,205 | -368,903 | 809,159 | 431,570 | 670,376 | 644,637 | 391,865 | 601,012 | 630,206 | 2,227,323 |