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 | 42,495,460 | 45,121,858 | 46,967,746 | 48,230,243 | 51,829,643 | 54,477,584 | 57,781,122 | 60,156,181 | 61,583,283 | 61,824,355 | 59,843,192 |
| 売上原価 | 36,858,588 | 39,684,648 | 41,139,487 | 42,259,766 | 45,443,566 | 47,851,539 | 51,352,825 | 53,199,473 | 54,456,200 | 54,594,163 | 52,147,572 |
| 売上総利益 | 5,636,871 | 5,437,210 | 5,828,259 | 5,970,476 | 6,386,077 | 6,626,045 | 6,428,297 | 6,956,707 | 7,127,083 | 7,230,192 | 7,695,619 |
| 販売費及び一般管理費 | |||||||||||
| 運賃及び荷造費 | 1,887,474 | 899,260 | 890,058 | 962,029 | 1,108,570 | 1,179,848 | 1,254,312 | 1,395,843 | 1,411,004 | 1,491,990 | 1,757,592 |
| 役員報酬 | 126,230 | 137,715 | 129,630 | 136,401 | 139,722 | 155,550 | 165,540 | 175,560 | 191,055 | 196,590 | 220,955 |
| 給料及び手当 | 1,060,300 | 1,021,952 | 1,093,958 | 1,195,014 | 1,326,366 | 1,360,081 | 1,459,877 | 1,525,307 | 1,524,717 | 1,355,849 | 1,475,537 |
| 賞与 | 126,720 | 136,823 | 175,548 | 147,128 | 143,768 | 156,596 | 155,819 | 180,799 | 144,292 | 124,183 | 121,982 |
| 賞与引当金繰入額 | 39,864 | 39,328 | 36,584 | 46,790 | 65,964 | 49,301 | 49,668 | 50,454 | 83,823 | 85,565 | 83,282 |
| 退職給付費用 | 33,299 | 34,454 | 33,140 | 52,595 | 34,258 | 37,456 | 42,691 | 32,461 | 54,113 | 32,095 | 35,744 |
| 役員退職慰労引当金繰入額 | 15,210 | 15,637 | 1,847 | 16,490 | 29,044 | 18,258 | 19,727 | 20,597 | 19,218 | 25,538 | 30,048 |
| 福利厚生費 | 192,676 | 201,595 | 214,802 | 232,961 | 245,871 | 266,230 | 265,110 | 277,776 | 288,159 | 275,680 | 296,865 |
| リース料 | 10,191 | 8,960 | 9,072 | 9,635 | 9,888 | 10,557 | 12,121 | 13,144 | 13,350 | 12,543 | 12,229 |
| 減価償却費 | 228,114 | 256,944 | 325,537 | 377,943 | 350,710 | 344,874 | 305,915 | 299,317 | 281,854 | 278,182 | 513,026 |
| 租税公課 | 68,180 | 80,346 | 103,799 | 106,748 | 106,616 | 119,954 | 123,051 | 126,101 | 141,906 | 128,716 | 197,532 |
| その他 | 900,360 | 903,539 | 1,012,622 | 1,077,718 | 1,233,711 | 1,368,889 | 918,344 | 1,082,016 | 1,149,825 | 1,311,463 | 1,257,218 |
| 販売費及び一般管理費合計 | 4,688,622 | 3,736,556 | 4,026,602 | 4,361,457 | 4,794,493 | 5,067,599 | 4,772,179 | 5,179,379 | 5,303,322 | 5,318,399 | 6,002,013 |
| 営業利益 | 948,248 | 1,700,653 | 1,801,656 | 1,609,018 | 1,591,584 | 1,558,446 | 1,656,117 | 1,777,327 | 1,823,761 | 1,911,793 | 1,693,606 |
| 営業外収益 | |||||||||||
| 受取利息及び配当金 | 36,444 | 41,501 | 44,846 | 43,902 | 44,196 | 49,535 | 51,349 | 55,636 | 56,050 | 64,567 | 71,036 |
| 業務受託手数料 | - | - | 39,763 | 38,292 | 37,242 | 38,917 | 40,575 | 42,234 | 42,451 | 42,150 | 41,791 |
| 保険解約返戻金 | - | 14,836 | 16,139 | 15,390 | 35,260 | 35,618 | 32,673 | 50,109 | 49,903 | 27,975 | 282,316 |
| その他 | 151,386 | 38,061 | 37,765 | 39,818 | 37,590 | 50,166 | 46,922 | 52,571 | 42,205 | 48,234 | 42,942 |
| 為替差益 | - | - | - | - | - | - | - | - | 36,436 | - | - |
| 持分法による投資利益 | - | - | 8,411 | - | 12,401 | - | - | 37,032 | 2,839 | - | - |
| 仕入割引 | 316,840 | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 504,671 | 94,399 | 146,926 | 137,404 | 166,692 | 174,237 | 171,520 | 237,584 | 229,887 | 182,928 | 438,086 |
| 営業外費用 | |||||||||||
| 支払利息 | 8,950 | 7,476 | 5,016 | 3,465 | 1,221 | 1,522 | 1,153 | 968 | 695 | 8,248 | 35,064 |
| 持分法による投資損失 | 2,191 | 12,190 | - | 4,719 | - | 5,096 | 2,702 | - | - | 39,598 | 8,504 |
| 為替差損 | - | - | - | - | - | - | - | - | - | 20,861 | - |
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | - | - | 96,348 | - |
| その他 | 1,180 | 411 | 2,844 | 914 | - | - | - | 60 | 1,504 | 373 | 3,653 |
| 売上割引 | 17,006 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 29,328 | 20,077 | 7,861 | 9,099 | 1,221 | 6,619 | 3,855 | 1,028 | 2,199 | 165,429 | 47,221 |
| 経常利益 | 1,423,591 | 1,774,975 | 1,940,720 | 1,737,323 | 1,757,055 | 1,726,065 | 1,823,782 | 2,013,882 | 2,051,448 | 1,929,291 | 2,084,471 |
| 特別利益 | |||||||||||
| 固定資産売却益 | - | - | - | - | - | - | 10,543 | 259 | - | 4,249 | 79 |
| その他 | - | - | - | - | - | - | - | - | - | - | 3 |
| 有形固定資産売却益 | - | - | - | 1,499 | - | 1,027 | - | - | - | - | - |
| 受取保険金 | - | - | - | 143,452 | - | - | - | - | - | - | - |
| 関係会社株式売却益 | 2,467 | 131,100 | - | - | - | - | - | - | - | - | - |
| 投資有価証券売却益 | 3,397 | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 5,865 | 131,100 | - | 144,952 | - | 1,027 | 10,543 | 259 | - | 4,249 | 83 |
| 特別損失 | |||||||||||
| 投資有価証券評価損 | - | - | - | - | - | - | - | - | - | 544 | 3,000 |
| 固定資産除却損 | - | - | - | - | - | - | 60,665 | - | - | - | - |
| 災害による損失 | - | - | - | 127,952 | - | - | - | - | - | - | - |
| 固定資産売却損 | 1,594 | - | - | - | - | - | - | - | - | - | - |
| 減損損失 | - | - | - | - | - | - | - | - | - | - | - |
| 子会社清算損 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 1,594 | - | - | 127,952 | - | - | 60,665 | - | - | 544 | 3,000 |
| 税金等調整前当期純利益 | 1,427,862 | 1,906,076 | 1,940,720 | 1,754,323 | 1,757,055 | 1,727,092 | 1,773,660 | 2,014,142 | 2,051,448 | 1,932,997 | 2,081,554 |
| 法人税、住民税及び事業税 | 430,351 | 766,171 | 617,547 | 618,522 | 574,783 | 564,364 | 575,568 | 640,454 | 652,365 | 662,234 | 591,364 |
| 法人税等調整額 | 24,158 | -46,656 | -22,308 | -65,861 | -19,024 | -7,674 | -8,966 | -21,502 | -7,490 | -19,507 | -22,606 |
| 法人税等合計 | 454,509 | 719,514 | 595,239 | 552,660 | 555,758 | 556,689 | 566,601 | 618,951 | 644,874 | 642,726 | 568,758 |
| 当期純利益 | 973,352 | 1,186,562 | 1,345,481 | 1,201,662 | 1,201,296 | 1,170,402 | 1,207,059 | 1,395,191 | 1,406,573 | 1,290,270 | 1,512,796 |
| 非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失(△) | -4,902 | 145 | -496 | 2,689 | 4,613 | 7,717 | 4,872 | 3,858 | -55 | 1,197 | -702 |
| 親会社株主に帰属する当期純利益 | 978,255 | 1,186,416 | 1,345,978 | 1,198,973 | 1,196,682 | 1,162,684 | 1,202,186 | 1,391,332 | 1,406,629 | 1,289,072 | 1,513,499 |