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 | 109,176,087 | 106,330,837 | 119,513,289 | 124,180,070 | 124,176,988 | 105,718,346 | 116,521,172 | 151,674,383 | 172,485,005 | 173,013,544 | 158,751,490 |
| 売上原価 | 103,493,566 | 100,331,484 | 113,378,932 | 117,866,629 | 117,966,593 | 100,355,768 | 109,226,952 | 144,145,506 | 164,659,892 | 164,729,448 | 149,953,418 |
| 売上総利益 | 5,682,521 | 5,999,352 | 6,134,356 | 6,313,440 | 6,210,394 | 5,362,578 | 7,294,219 | 7,528,877 | 7,825,113 | 8,284,096 | 8,798,072 |
| 販売費及び一般管理費 | 3,973,449 | 4,160,621 | 4,346,641 | 4,510,839 | 4,684,471 | 4,530,177 | 4,811,380 | 5,167,214 | 5,295,192 | 5,771,997 | 6,288,223 |
| 営業利益 | 1,709,071 | 1,838,731 | 1,787,715 | 1,802,601 | 1,525,923 | 832,401 | 2,482,839 | 2,361,662 | 2,529,920 | 2,512,098 | 2,509,849 |
| 営業外収益 | |||||||||||
| 受取利息 | 1,822 | 1,039 | 965 | 769 | 598 | 345 | 234 | 312 | 235 | 1,151 | 6,602 |
| 受取配当金 | 126,479 | 139,500 | 145,293 | 149,550 | 154,075 | 138,202 | 154,443 | 178,377 | 228,519 | 316,800 | 371,162 |
| 仕入割引 | 31,795 | 23,758 | 29,562 | 31,339 | 42,406 | 51,859 | 72,389 | 99,624 | 119,861 | 190,695 | 265,364 |
| 受取賃貸料 | 46,144 | 47,396 | 47,822 | 37,612 | 53,144 | 63,730 | 106,727 | 98,432 | 92,334 | 117,532 | 119,395 |
| 持分法による投資利益 | - | 29,884 | 15,197 | 17,068 | - | - | 6,382 | 3,027 | 9,435 | - | 43,849 |
| 雑収入 | 37,201 | 23,079 | 21,061 | 36,110 | 31,515 | 42,298 | 54,689 | 64,677 | 60,479 | 48,602 | 19,979 |
| 助成金収入 | - | - | - | - | - | 36,109 | 8,524 | - | - | - | - |
| 営業外収益合計 | 243,443 | 264,660 | 259,903 | 272,450 | 281,740 | 332,545 | 403,390 | 444,451 | 510,865 | 674,782 | 826,354 |
| 営業外費用 | |||||||||||
| 支払利息 | 61,605 | 45,990 | 45,681 | 44,583 | 55,549 | 63,419 | 62,974 | 91,810 | 107,677 | 188,526 | 265,267 |
| 支払手数料 | - | - | - | - | - | - | - | 77,500 | 30,549 | 31,205 | 30,187 |
| 賃貸収入原価 | 32,575 | 31,420 | 27,766 | 19,913 | 29,948 | 30,232 | 61,790 | 59,046 | 58,202 | 69,583 | 61,384 |
| 持分法による投資損失 | 20,246 | - | - | - | 2,878 | 6,088 | - | - | - | 20,607 | - |
| 雑損失 | 57,874 | 23,369 | 17,689 | 28,436 | 23,056 | 15,238 | 29,545 | 9,802 | 9,738 | 19,926 | 14,267 |
| 売上割引 | 54,754 | 58,136 | 68,495 | 52,796 | 48,646 | 39,531 | - | - | - | - | - |
| 営業外費用合計 | 227,057 | 158,916 | 159,632 | 145,729 | 160,080 | 154,510 | 154,311 | 238,159 | 206,167 | 329,849 | 371,107 |
| 経常利益 | 1,725,457 | 1,944,474 | 1,887,986 | 1,929,322 | 1,647,583 | 1,010,437 | 2,731,918 | 2,567,954 | 2,834,618 | 2,857,032 | 2,965,095 |
| 特別利益 | |||||||||||
| 投資有価証券売却益 | - | 152,837 | 139,532 | - | - | - | - | - | - | - | 147,212 |
| 固定資産売却益 | 8,059 | - | - | 92,379 | - | - | - | - | - | - | - |
| 特別利益合計 | 8,059 | 152,837 | 139,532 | 92,379 | - | - | - | - | - | - | 147,212 |
| 特別損失 | |||||||||||
| 減損損失 | - | - | - | - | - | - | - | - | - | - | 76,283 |
| 関係会社株式売却損 | - | - | - | - | - | 26,716 | - | - | - | - | - |
| 投資有価証券評価損 | - | - | - | - | 37,737 | - | - | - | - | - | - |
| 固定資産売却損 | - | - | 23,225 | - | - | - | - | - | - | - | - |
| 特別損失合計 | - | - | 23,225 | - | 37,737 | 26,716 | - | - | - | - | 76,283 |
| 税金等調整前当期純利益 | 1,733,517 | 2,097,311 | 2,004,294 | 2,021,701 | 1,609,846 | 983,720 | 2,731,918 | 2,567,954 | 2,834,618 | 2,857,032 | 3,036,025 |
| 法人税、住民税及び事業税 | 624,913 | 673,154 | 683,935 | 658,013 | 555,855 | 372,460 | 890,675 | 763,982 | 888,978 | 852,640 | 978,579 |
| 法人税等調整額 | -41,841 | -30,108 | -51,135 | -111,613 | -74,024 | -15,811 | -45,260 | 26,196 | -6,371 | 16,613 | -47,534 |
| 法人税等合計 | 583,072 | 643,046 | 632,800 | 546,399 | 481,831 | 356,649 | 845,415 | 790,179 | 882,606 | 869,253 | 931,045 |
| 当期純利益 | 1,150,445 | 1,454,265 | 1,371,493 | 1,475,301 | 1,128,014 | 627,071 | 1,886,503 | 1,777,775 | 1,952,011 | 1,987,778 | 2,104,979 |
| (内訳) | |||||||||||
| 親会社株主に帰属する当期純利益 | 1,150,445 | 1,454,265 | 1,371,493 | 1,475,301 | 1,128,014 | 627,071 | 1,886,503 | 1,777,775 | 1,952,011 | 1,987,778 | 2,104,979 |
| 非支配株主に帰属する当期純利益 | - | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益 | |||||||||||
| その他有価証券評価差額金 | -568,283 | 298,887 | 361,742 | -375,884 | -610,963 | 1,097,816 | 242,259 | -58,348 | 3,517,706 | 615,312 | -493,466 |
| 退職給付に係る調整額 | -234,715 | -115,260 | 96,340 | -86,312 | 6,039 | 310,995 | 204,718 | -156,451 | 686,634 | -417,724 | 224,032 |
| 土地再評価差額金 | 31,587 | - | - | - | -3,655 | - | - | - | - | -15,668 | - |
| 持分法適用会社に対する持分相当額 | -1,620 | 1,864 | -91 | -1,481 | -1,324 | -1,812 | -557 | 1,499 | 1,193 | -952 | 1,269 |
| その他の包括利益合計 | -773,031 | 185,491 | 457,990 | -463,678 | -609,904 | 1,406,999 | 446,420 | -213,300 | 4,205,535 | 180,967 | -268,164 |
| 包括利益 | 377,413 | 1,639,756 | 1,829,484 | 1,011,623 | 518,110 | 2,034,071 | 2,332,924 | 1,564,475 | 6,157,547 | 2,168,745 | 1,836,814 |
| (内訳) | |||||||||||
| 親会社株主に係る包括利益 | 377,413 | 1,639,756 | 1,829,484 | 1,011,623 | 518,110 | 2,034,071 | 2,332,924 | 1,564,475 | 6,157,547 | 2,168,745 | 1,836,814 |
| 非支配株主に係る包括利益 | - | - | - | - | - | - | - | - | - | - | - |