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 | 44,949,093 | 44,199,287 | 50,448,356 | 52,059,635 | 49,067,079 | 44,805,269 | 54,952,783 | 60,543,925 | 67,935,689 | 69,544,777 | 67,691,975 |
| 売上原価 | 32,310,869 | 31,724,530 | 35,713,703 | 37,608,833 | 34,877,696 | 32,480,647 | 39,269,577 | 42,940,940 | 46,584,208 | 47,326,462 | 46,011,353 |
| 売上総利益 | 12,638,223 | 12,474,756 | 14,734,653 | 14,450,801 | 14,189,382 | 12,324,622 | 15,683,206 | 17,602,984 | 21,351,480 | 22,218,315 | 21,680,621 |
| 販売費及び一般管理費 | |||||||||||
| 荷造運賃 | 548,420 | 529,073 | 644,150 | 640,810 | 578,958 | 521,302 | 594,843 | 646,515 | 773,513 | 712,253 | 679,396 |
| 給与諸手当 | 3,959,057 | 3,776,323 | 4,118,804 | 4,100,929 | 4,180,529 | 4,300,361 | 5,001,361 | 5,487,737 | 6,084,530 | 6,548,436 | 6,620,837 |
| 福利厚生費 | 936,079 | 921,523 | 963,116 | 1,034,847 | 1,064,928 | 897,615 | 1,027,404 | 1,178,047 | 1,311,085 | 1,454,129 | 1,346,554 |
| 賞与引当金繰入額 | 194,468 | 228,178 | 257,051 | 271,046 | 205,375 | 159,176 | 211,666 | 270,768 | 252,611 | 250,633 | 228,824 |
| 退職給付費用 | 127,107 | 120,147 | 121,369 | 125,072 | 125,075 | 142,416 | 153,824 | 110,987 | 428,270 | 127,184 | 113,548 |
| 役員退職慰労引当金繰入額 | 62,376 | 36,383 | 32,489 | 33,466 | 22,176 | 21,415 | 21,219 | 18,468 | 19,681 | 14,136 | 17,625 |
| 貸倒引当金繰入額 | 12,564 | 46,622 | 20,727 | 13,785 | 176,338 | 31,049 | 14,605 | 116,293 | 1,063 | 14,732 | 75,507 |
| 減価償却費 | 394,009 | 294,851 | 279,913 | 345,143 | 429,342 | 347,948 | 400,603 | 424,249 | 365,050 | 284,385 | 283,166 |
| 研究開発費 | 1,322,797 | 1,500,730 | 1,484,613 | 1,429,553 | 1,322,912 | 1,270,131 | 1,352,072 | 1,356,796 | 1,319,732 | 1,413,050 | 1,445,393 |
| その他 | 3,148,229 | 3,170,374 | 3,411,374 | 3,523,908 | 3,777,556 | 3,190,779 | 3,353,128 | 3,267,269 | 3,645,262 | 3,746,098 | 3,890,807 |
| 販売費及び一般管理費合計 | 10,705,110 | 10,624,208 | 11,333,609 | 11,518,564 | 11,883,196 | 10,882,197 | 12,130,731 | 12,877,133 | 14,200,801 | 14,565,042 | 14,701,662 |
| 営業利益 | 1,933,112 | 1,850,548 | 3,401,043 | 2,932,237 | 2,306,186 | 1,442,425 | 3,552,474 | 4,725,850 | 7,150,679 | 7,653,272 | 6,978,959 |
| 営業外収益 | |||||||||||
| 受取利息 | 45,056 | 56,676 | 45,839 | 30,829 | 25,162 | 10,024 | 26,590 | 31,047 | 54,491 | 21,767 | 25,410 |
| 受取配当金 | 105,562 | 113,445 | 104,152 | 111,585 | 141,356 | 127,066 | 130,202 | 174,985 | 304,203 | 212,200 | 173,888 |
| 賃貸料収入 | 31,617 | 32,314 | 31,897 | 18,839 | 7,238 | 4,909 | 15,881 | 24,510 | 23,621 | 23,818 | 27,259 |
| 為替差益 | 24,347 | - | - | - | - | - | 40,998 | 90,226 | 57,835 | - | 2,546 |
| 持分法による投資利益 | 80,940 | 70,011 | 217,358 | 127,393 | 75,429 | 37,095 | 113,054 | 190,841 | 185,528 | 124,307 | 91,760 |
| その他 | 243,260 | 217,195 | 142,797 | 130,087 | 182,330 | 161,910 | 271,703 | 100,340 | 226,579 | 183,408 | 163,412 |
| 雇用調整助成金 | - | - | - | - | - | 112,477 | 25,462 | - | - | - | - |
| 受取保険金 | - | - | - | - | - | - | 472,862 | - | - | - | - |
| 受取補償金 | 76,942 | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 607,725 | 489,642 | 542,045 | 418,736 | 431,517 | 453,484 | 1,096,755 | 611,951 | 852,259 | 565,502 | 484,277 |
| 営業外費用 | |||||||||||
| 支払利息 | 276,234 | 206,834 | 218,954 | 225,213 | 242,078 | 188,200 | 169,899 | 264,103 | 471,993 | 485,388 | 466,504 |
| 手形売却損 | 58,158 | 55,074 | 56,771 | 55,097 | 54,540 | 53,028 | 46,110 | 50,005 | 49,526 | 20,264 | 22,017 |
| 電子記録債権売却損 | - | - | - | - | - | - | - | - | - | 26,216 | 20,040 |
| 支払手数料 | 14,350 | 13,591 | 11,490 | 10,363 | 8,998 | 10,932 | 13,646 | 16,652 | 15,560 | 15,840 | 22,416 |
| 為替差損 | - | 15,435 | 391 | 114,912 | 104,577 | 30,006 | - | - | - | 35,742 | - |
| その他 | 114,854 | 127,710 | 55,971 | 85,442 | 71,036 | 101,236 | 107,362 | 52,132 | 75,643 | 59,513 | 69,642 |
| 営業外費用合計 | 463,598 | 418,646 | 343,579 | 491,030 | 481,231 | 383,404 | 337,019 | 382,893 | 612,724 | 642,965 | 600,621 |
| 経常利益 | 2,077,240 | 1,921,544 | 3,599,510 | 2,859,943 | 2,256,472 | 1,512,505 | 4,312,210 | 4,954,909 | 7,390,215 | 7,575,809 | 6,862,615 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 12,672 | 5,931 | 309 | 37,063 | 5,993 | 4,086 | 4,073 | 413 | 112,871 | 220,656 | 571,822 |
| 投資有価証券売却益 | - | 331,185 | 83,659 | 1,222 | - | 205,718 | - | 2,085 | - | 907,036 | 622,458 |
| ゴルフ会員権売却益 | - | - | - | - | - | - | - | - | - | 4,940 | - |
| 事業分離における移転利益 | - | - | - | - | - | - | - | - | - | 305,600 | - |
| 関係会社出資金売却益 | - | - | 47,219 | - | - | - | - | - | - | - | - |
| 受取保険金 | - | 582,600 | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 12,672 | 919,716 | 131,188 | 38,286 | 5,993 | 209,805 | 4,073 | 2,499 | 112,871 | 1,438,232 | 1,194,280 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 24,311 | 9,120 | 43,527 | 29,683 | 15,512 | 7,789 | 15,838 | 22,343 | 46,034 | 26,019 | 7,710 |
| 固定資産売却損 | 1,236 | 1,643 | 15,737 | 73 | 1,037 | 1,684 | 8 | 2,125 | 6,206 | 13,145 | 25,880 |
| 関係会社株式評価損 | - | - | - | - | - | - | - | - | - | - | 25,894 |
| 関係会社出資金評価損 | - | - | 20,771 | - | - | - | - | - | - | 35,727 | - |
| 減損損失 | - | 117,813 | 116,885 | 108,964 | - | - | 132,060 | - | 270,978 | - | - |
| 関係会社株式売却損 | - | - | - | - | - | - | - | - | 6,565 | - | - |
| 訴訟和解金 | - | 873,900 | - | - | - | - | - | - | - | - | - |
| 解体撤去費用 | - | - | - | - | - | - | - | - | - | - | - |
| その他 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 25,548 | 1,002,477 | 196,921 | 138,722 | 16,550 | 9,473 | 147,908 | 24,468 | 329,784 | 74,892 | 59,485 |
| 税金等調整前当期純利益 | 2,064,365 | 1,838,783 | 3,533,777 | 2,759,507 | 2,245,915 | 1,712,837 | 4,168,375 | 4,932,939 | 7,173,301 | 8,939,150 | 7,997,410 |
| 法人税、住民税及び事業税 | 716,287 | 959,018 | 405,373 | 691,133 | 646,591 | 676,890 | 1,609,778 | 1,650,732 | 1,813,227 | 2,883,534 | 2,289,462 |
| 法人税等調整額 | 14,708 | -595,425 | 98,439 | 93,011 | -34,639 | 163,258 | 5,730 | -160,997 | -73,200 | -79,705 | 165,612 |
| 法人税等合計 | 730,996 | 363,592 | 503,812 | 784,145 | 611,951 | 840,149 | 1,615,508 | 1,489,734 | 1,740,026 | 2,803,828 | 2,455,075 |
| 当期純利益 | 1,333,369 | 1,475,190 | 3,029,965 | 1,975,362 | 1,633,963 | 872,688 | 2,552,867 | 3,443,204 | 5,433,274 | 6,135,321 | 5,542,335 |
| 非支配株主に帰属する当期純利益 | 14,267 | 143,299 | 211,462 | 73,035 | 46,683 | 7,512 | 38,617 | 32,544 | 23,497 | 80,782 | 144,840 |
| 親会社株主に帰属する当期純利益 | 1,319,101 | 1,331,891 | 2,818,502 | 1,902,327 | 1,587,280 | 865,175 | 2,514,250 | 3,410,660 | 5,409,777 | 6,054,539 | 5,397,495 |