売上高
損益
EPS
利益率
コスト
損益計算書
2016-03百万円 | 2017-03百万円 | 2018-03百万円 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | |||||||||||
| 商品売上高 | 849,091 | 911,176 | 954,924 | 1,002,168 | 1,032,844 | 1,020,200 | 1,032,948 | 1,091,396 | 1,135,309 | 1,170,135 | 1,218,708 |
| その他売上高 | - | - | - | - | - | 13,074 | 12,786 | 12,755 | 16,656 | 17,962 | 19,138 |
| その他売上高 | 11,259 | 10,918 | 11,759 | 13,085 | 13,568 | - | - | - | - | - | - |
| 売上高合計 | 860,350 | 922,095 | 966,684 | 1,015,253 | 1,046,412 | 1,033,275 | 1,045,735 | 1,104,152 | 1,151,966 | 1,188,097 | 1,237,846 |
| 売上原価 | |||||||||||
| 商品売上原価 | |||||||||||
| 商品期首棚卸高 | 32,339 | 39,217 | 40,351 | 43,897 | 43,286 | 43,398 | 45,759 | 47,986 | 51,273 | 51,352 | 54,705 |
| 当期商品仕入高 | 787,452 | 842,917 | 885,121 | 924,958 | 954,543 | 944,421 | 956,170 | 1,013,627 | 1,052,039 | 1,087,295 | 1,129,270 |
| 小計 | 822,613 | 882,134 | 925,472 | 968,856 | 997,830 | 987,820 | 1,001,929 | 1,061,614 | 1,103,313 | 1,138,647 | 1,183,976 |
| 商品期末棚卸高 | 39,217 | 40,351 | 43,897 | 43,286 | 43,398 | 45,759 | 47,986 | 51,273 | 51,352 | 54,705 | 54,179 |
| 商品売上原価 | 783,416 | 841,759 | 881,568 | 925,550 | 954,427 | 942,071 | 953,942 | 1,010,340 | 1,051,925 | 1,083,941 | 1,129,796 |
| 他勘定振替高 | - | - | - | 14 | - | - | - | - | 35 | - | - |
| 差引 | 783,395 | 841,783 | 881,574 | 925,555 | 954,431 | 942,061 | 953,942 | - | - | - | - |
| 返品調整引当金戻入額 | 195 | 216 | 192 | 186 | 181 | 178 | - | - | - | - | - |
| 返品調整引当金繰入額 | 216 | 192 | 186 | 181 | 178 | 187 | - | - | - | - | - |
| 差引 | 20 | -23 | -6 | -5 | -3 | 9 | - | - | - | - | - |
| 合併による商品受入高 | 2,820 | - | - | - | - | - | - | - | - | - | - |
| その他売上原価 | 9,829 | 8,987 | 9,064 | 10,057 | 10,457 | 10,041 | 10,032 | 11,415 | 13,681 | 15,173 | 15,728 |
| 売上原価合計 | 793,245 | 850,746 | 890,632 | 935,607 | 964,885 | 952,113 | 963,975 | 1,021,756 | 1,065,607 | 1,099,114 | 1,145,525 |
| 売上総利益 | 67,104 | 71,348 | 76,051 | 79,645 | 81,527 | 81,162 | 81,759 | 82,395 | 86,358 | 88,982 | 92,321 |
| 販売費及び一般管理費 | 51,003 | 52,218 | 53,045 | 54,246 | 56,818 | 55,674 | 55,838 | 57,923 | 59,185 | 60,973 | 65,890 |
| 営業利益 | 16,101 | 19,129 | 23,006 | 25,399 | 24,708 | 25,487 | 25,921 | 24,472 | 27,172 | 28,008 | 26,430 |
| 営業外収益 | |||||||||||
| 受取配当金 | 252 | 268 | 286 | 328 | 334 | 337 | 378 | 384 | 449 | 516 | 568 |
| 情報提供料収入 | 1,411 | 1,646 | 1,700 | 1,725 | 1,752 | 1,700 | 1,756 | 1,835 | 1,874 | 1,868 | 1,912 |
| 不動産賃貸料 | 224 | 135 | 137 | 141 | 131 | 87 | 152 | 154 | 160 | 166 | 166 |
| その他 | 330 | 409 | 377 | 434 | 533 | 546 | 488 | 639 | 947 | 716 | 794 |
| 助成金収入 | 616 | 300 | 183 | 659 | - | - | - | - | - | 576 | - |
| 営業外収益合計 | 2,835 | 2,760 | 2,685 | 3,288 | 2,752 | 2,671 | 2,774 | 3,014 | 3,431 | 3,844 | 3,442 |
| 営業外費用 | |||||||||||
| 支払利息 | 218 | 194 | 140 | 117 | 84 | 31 | 6 | 5 | 5 | 6 | 7 |
| 不動産賃貸費用 | 121 | 45 | 39 | 38 | 36 | 46 | 33 | 31 | 32 | 115 | 32 |
| 自己株式取得費用 | - | - | - | - | - | - | 10 | - | - | 34 | 12 |
| その他 | 39 | 22 | 13 | 3 | 22 | 27 | 8 | 9 | 20 | 11 | 13 |
| 業務委託契約解除費用 | - | 54 | - | - | - | - | - | - | - | - | - |
| 休止固定資産減価償却費 | 0 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 380 | 317 | 193 | 159 | 144 | 106 | 58 | 46 | 59 | 168 | 65 |
| 経常利益 | 18,556 | 21,573 | 25,498 | 28,528 | 27,316 | 28,053 | 28,637 | 27,440 | 30,545 | 31,684 | 29,807 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 1 | 0 | 0 | - | 9,403 | 9 | - | - | 0 | 5 | - |
| 投資有価証券売却益 | 87 | 10 | 9 | 186 | 343 | 502 | 11 | - | 140 | 1,010 | 1,905 |
| 災害損失引当金戻入額 | - | - | - | - | - | - | 95 | 9 | - | 7 | - |
| 受取保険金 | - | - | - | 145 | - | - | 333 | 497 | - | - | 478 |
| 特別利益合計 | 89 | 10 | 9 | 332 | 9,746 | 511 | 440 | 507 | 140 | 1,023 | 2,384 |
| 特別損失 | |||||||||||
| 固定資産売却損 | - | 0 | 4 | 8 | 1 | - | - | - | - | 7 | - |
| 固定資産除却損 | 142 | 64 | 118 | 47 | 87 | 14 | 22 | 60 | 3 | 11 | 20 |
| 減損損失 | 1,143 | 116 | 248 | - | 18 | - | - | - | 639 | - | 104 |
| 投資有価証券評価損 | - | - | - | - | 117 | 80 | - | 19 | - | - | 210 |
| 関係会社株式評価損 | - | - | - | - | - | - | - | - | - | - | 97 |
| 災害による損失 | - | - | - | 249 | - | 136 | 167 | 20 | 241 | - | - |
| 災害損失引当金繰入額 | - | - | - | - | - | 363 | 497 | - | 403 | - | - |
| リース解約損 | - | - | - | - | - | - | - | 0 | - | - | - |
| その他 | 4 | 17 | 4 | 0 | 12 | - | - | - | - | - | - |
| 特別損失合計 | 1,290 | 197 | 376 | 305 | 237 | 595 | 687 | 100 | 1,289 | 19 | 433 |
| 税引前当期純利益 | 17,355 | 21,386 | 25,131 | 28,555 | 36,825 | 27,968 | 28,390 | 27,846 | 29,396 | 32,689 | 31,758 |
| 法人税、住民税及び事業税 | 6,139 | 6,807 | 7,637 | 8,529 | 8,912 | 8,931 | 8,603 | 8,512 | 9,300 | 9,472 | 9,813 |
| 法人税等調整額 | -713 | -26 | 41 | 258 | 2,500 | -279 | 147 | 82 | -541 | 352 | -85 |
| 法人税等合計 | 5,425 | 6,780 | 7,678 | 8,787 | 11,412 | 8,651 | 8,750 | 8,594 | 8,758 | 9,824 | 9,727 |
| 当期純利益 | 11,929 | 14,605 | 17,453 | 19,767 | 25,412 | 19,317 | 19,639 | 19,251 | 20,638 | 22,864 | 22,031 |