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 | 3,031,696 | 2,791,124 | 3,508,362 | 3,047,083 | 2,750,329 | 2,852,887 | 3,141,098 | 3,467,477 | 3,189,624 | 3,274,673 | 3,130,249 |
| 売上原価 | 2,504,057 | 2,184,496 | 2,872,852 | 2,531,229 | 2,343,237 | 2,380,608 | 2,583,875 | 2,809,315 | 2,627,640 | 2,817,443 | 2,687,350 |
| 売上総利益 | 527,639 | 606,628 | 635,509 | 515,853 | 407,091 | 472,279 | 557,222 | 658,161 | 561,983 | 457,230 | 442,899 |
| 販売費及び一般管理費 | |||||||||||
| 役員報酬 | 54,864 | 55,416 | 55,920 | 56,923 | 55,836 | 54,298 | 56,665 | 58,109 | 58,540 | 40,681 | 34,920 |
| 給料及び手当 | 89,655 | 86,126 | 75,807 | 75,888 | 68,952 | 71,510 | 69,589 | 70,573 | 70,153 | 75,137 | 76,579 |
| 賞与引当金繰入額 | 1,781 | 1,531 | 2,642 | 2,588 | 2,348 | 2,367 | 2,511 | 2,576 | 1,749 | 1,528 | 969 |
| 法定福利費 | 22,031 | 20,677 | 20,739 | 19,742 | 19,509 | 19,792 | 18,430 | 19,486 | 19,576 | 17,757 | 15,588 |
| 販売手数料 | 28,816 | 16,843 | 33,537 | 33,443 | 25,264 | 22,558 | 34,810 | 33,356 | 48,462 | 84,325 | 81,797 |
| 広告宣伝費 | 36,888 | 35,837 | 26,865 | 24,717 | 27,982 | 23,263 | 24,309 | 23,805 | 25,516 | 28,707 | 28,371 |
| 租税公課 | 40,378 | 35,416 | 37,151 | 40,288 | 38,443 | 37,408 | 40,165 | 38,741 | 53,784 | 59,684 | 57,600 |
| 支払手数料 | 57,764 | 63,876 | 47,930 | 56,271 | 52,421 | 50,682 | 57,811 | 60,201 | 70,440 | 78,550 | 71,596 |
| 減価償却費 | 6,247 | 6,318 | 6,279 | 5,836 | 5,917 | 5,096 | 4,784 | 5,925 | 5,963 | 5,744 | 6,587 |
| のれん償却額 | 782 | 782 | 506 | 506 | 506 | 506 | 506 | 506 | 506 | 506 | - |
| その他 | 38,352 | 30,391 | 33,248 | 30,451 | 32,867 | 31,988 | 36,956 | 27,861 | 28,756 | 44,393 | 27,255 |
| 貸倒引当金繰入額 | 656 | 1,559 | 121 | - | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 378,220 | 354,777 | 340,747 | 346,658 | 330,048 | 319,472 | 346,541 | 341,144 | 383,451 | 437,017 | 401,267 |
| 営業利益 | 149,418 | 251,850 | 294,762 | 169,194 | 77,043 | 152,806 | 210,681 | 317,017 | 178,532 | 20,213 | 41,631 |
| 営業外収益 | |||||||||||
| 受取利息 | 119 | 75 | 44 | 41 | 39 | 35 | 18 | 14 | 11 | 29 | 189 |
| 受取配当金 | 8,418 | 7,201 | 7,669 | 7,341 | 7,469 | 7,836 | 8,251 | 10,520 | 9,328 | 12,228 | 17,705 |
| 保険解約益 | - | - | - | - | - | - | - | - | 5,938 | 553 | - |
| 雑収入 | 8,488 | 2,958 | 4,270 | 5,659 | 5,459 | 7,725 | 4,110 | 2,718 | 3,013 | 2,541 | 8,164 |
| 助成金収入 | - | - | - | - | - | 6,000 | 1,900 | 5,000 | - | - | - |
| 販売奨励金 | - | - | - | - | - | - | 2,949 | 3,090 | - | - | - |
| 貸倒引当金戻入額 | - | - | - | 2,695 | 3,161 | - | - | - | - | - | - |
| 受取賃貸料 | 27,389 | 26,968 | 28,024 | 28,471 | 27,196 | - | - | - | - | - | - |
| 営業外収益合計 | 44,415 | 37,204 | 40,008 | 44,208 | 43,326 | 21,597 | 17,230 | 21,344 | 18,291 | 15,352 | 26,059 |
| 営業外費用 | |||||||||||
| 支払利息 | 12,160 | 8,422 | 7,428 | 3,249 | 2,962 | 8,573 | 15,220 | 9,734 | 4,734 | 20,090 | 30,335 |
| 雑支出 | 3,641 | 4,586 | 5,442 | 4,246 | 3,925 | - | 36 | 0 | - | - | - |
| 減価償却費 | 12,042 | 12,008 | 11,583 | 11,892 | 8,602 | - | - | - | - | - | - |
| 支払保証料 | 615 | 57 | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 28,459 | 25,074 | 24,454 | 19,387 | 15,490 | 8,573 | 15,256 | 9,734 | 4,734 | 20,090 | 30,335 |
| 経常利益 | 165,374 | 263,980 | 310,315 | 194,016 | 104,879 | 165,830 | 212,655 | 328,627 | 192,090 | 15,475 | 37,355 |
| 特別利益 | |||||||||||
| 投資有価証券売却益 | - | - | - | - | - | - | - | - | - | 54,977 | - |
| 特別利益合計 | - | - | - | - | - | - | - | - | - | 54,977 | - |
| 税金等調整前当期純利益 | 165,374 | 261,768 | 310,315 | 184,966 | 32,095 | 165,830 | 212,655 | 328,627 | 192,090 | 70,452 | 37,355 |
| 法人税、住民税及び事業税 | 60,076 | 93,128 | 96,207 | 43,466 | 14,038 | 52,977 | 68,415 | 111,898 | 52,338 | 25,120 | 15,947 |
| 法人税等調整額 | -4,565 | -6,148 | 3,746 | 6,703 | -2,827 | -317 | -614 | -3,130 | 8,737 | -1,238 | -3,735 |
| 法人税等合計 | 55,511 | 86,979 | 99,954 | 50,169 | 11,211 | 52,660 | 67,800 | 108,768 | 61,076 | 23,882 | 12,212 |
| 当期純利益 | 109,862 | 174,788 | 210,361 | 134,796 | 20,884 | 113,170 | 144,854 | 219,859 | 131,013 | 46,570 | 25,142 |
| 非支配株主に帰属する当期純利益 | - | - | - | - | - | - | - | - | - | - | - |
| 親会社株主に帰属する当期純利益 | 109,862 | 174,788 | 210,361 | 134,796 | 20,884 | 113,170 | 144,854 | 219,859 | 131,013 | 46,570 | 25,142 |
| 特別損失 | |||||||||||
| 投資有価証券評価損 | - | - | - | 9,050 | 72,783 | - | - | - | - | - | - |
| 減損損失 | - | 2,212 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | - | 2,212 | - | 9,050 | 72,783 | - | - | - | - | - | - |