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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 営業収益 | |||||||||||
| 物流事業収益 | 27,480,325 | 27,389,733 | 28,460,015 | 30,441,436 | 29,882,211 | 28,184,466 | 30,429,693 | 31,582,217 | 29,809,168 | 29,735,120 | 29,977,087 |
| 海運事業収益 | 10,891,762 | 10,239,674 | 11,906,949 | 10,868,001 | 11,423,972 | 9,920,078 | 8,295,440 | 9,007,900 | 9,036,181 | 8,836,132 | 9,132,443 |
| 不動産事業収益 | 404,374 | 406,516 | 418,680 | 418,059 | 423,399 | 660,401 | 659,175 | 658,710 | 660,648 | 582,118 | 777,896 |
| その他事業収益 | - | - | 152,672 | 248,837 | 276,228 | 236,069 | 229,670 | 218,539 | 240,649 | 246,075 | 260,946 |
| 営業収益合計 | 38,776,461 | 38,035,924 | 40,938,318 | 41,976,335 | 42,005,812 | 39,001,015 | 39,613,980 | 41,467,367 | 39,746,648 | 39,399,447 | 40,148,374 |
| 営業費用 | |||||||||||
| 物流事業費用 | 24,752,627 | 24,741,835 | 25,708,564 | 27,672,026 | 27,542,541 | 25,809,647 | 27,817,150 | 28,879,959 | 27,430,254 | 27,177,923 | 27,218,862 |
| 海運事業費用 | 10,108,499 | 9,430,613 | 11,006,323 | 10,115,413 | 10,551,827 | 9,148,481 | 7,701,326 | 8,367,168 | 8,396,467 | 7,844,661 | 8,206,541 |
| 不動産事業費用 | 141,372 | 107,887 | 109,603 | 110,876 | 115,657 | 151,704 | 133,741 | 127,196 | 118,365 | 112,272 | 145,861 |
| その他事業費用 | - | - | 221,207 | 287,827 | 239,234 | 230,800 | 232,625 | 223,633 | 226,736 | 241,215 | 276,571 |
| 営業費用合計 | 35,002,499 | 34,280,337 | 37,045,699 | 38,186,144 | 38,449,262 | 35,340,634 | 35,884,843 | 37,597,958 | 36,171,824 | 35,376,073 | 35,847,836 |
| 営業総利益 | 3,773,961 | 3,755,587 | 3,892,619 | 3,790,191 | 3,556,549 | 3,660,380 | 3,729,136 | 3,869,409 | 3,574,824 | 4,023,373 | 4,300,537 |
| 販売費及び一般管理費 | |||||||||||
| 役員報酬 | 349,081 | 355,060 | 334,687 | 337,332 | 333,374 | 339,994 | 338,441 | 320,434 | 304,151 | 249,426 | 239,820 |
| 従業員給料 | 1,201,930 | 1,185,111 | 1,213,907 | 1,175,714 | 1,203,681 | 1,166,536 | 1,230,879 | 1,282,985 | 1,334,558 | 1,404,202 | 1,451,730 |
| 賞与引当金繰入額 | 130,256 | 132,611 | 134,317 | 140,546 | 137,570 | 138,970 | 144,436 | 147,453 | 147,826 | 146,304 | 150,578 |
| 退職給付費用 | 73,067 | 80,514 | 80,390 | 80,102 | 66,946 | 75,843 | 70,737 | 73,154 | 66,054 | 55,946 | 55,896 |
| 福利厚生費 | 312,677 | 304,446 | 319,474 | 312,427 | 317,974 | 301,006 | 311,202 | 326,012 | 341,022 | 346,637 | 346,954 |
| 貸倒引当金繰入額 | -379 | 825 | 2,289 | 11,365 | -3,234 | 1,647 | 23,517 | 17,744 | -42,192 | 15,567 | 6 |
| 減価償却費 | 81,867 | 111,974 | 114,292 | 120,267 | 132,067 | 125,887 | 97,871 | 80,301 | 73,375 | 55,314 | 53,973 |
| 雑費 | 313,394 | 278,056 | 299,298 | 342,803 | 339,993 | 340,427 | 346,268 | 400,784 | 389,983 | 459,356 | 545,264 |
| その他 | 558,709 | 587,514 | 621,959 | 617,146 | 585,586 | 469,332 | 481,483 | 554,213 | 671,754 | 602,510 | 587,365 |
| 販売費及び一般管理費合計 | 3,020,604 | 3,036,115 | 3,120,618 | 3,137,706 | 3,113,960 | 2,959,646 | 3,044,836 | 3,203,083 | 3,286,534 | 3,335,266 | 3,431,591 |
| 営業利益 | 753,357 | 719,472 | 772,000 | 652,484 | 442,589 | 700,734 | 684,300 | 666,326 | 288,289 | 688,107 | 868,946 |
| 営業外収益 | |||||||||||
| 受取利息 | 12,179 | 12,831 | 12,553 | 12,379 | 13,447 | 12,685 | 9,206 | 8,573 | 8,800 | 7,617 | 14,763 |
| 受取配当金 | 57,974 | 59,102 | 56,244 | 69,282 | 80,304 | 67,287 | 84,690 | 151,339 | 133,337 | 132,421 | 143,772 |
| 持分法による投資利益 | 43,327 | 19,523 | 42,357 | 25,294 | - | - | 72,216 | 92,660 | - | 9,828 | - |
| 受取賃貸料 | 30,397 | 34,777 | 34,989 | 34,902 | 35,928 | 37,624 | 40,048 | 41,322 | 42,106 | 39,206 | 36,673 |
| 助成金収入 | - | - | - | - | - | 38,071 | 39,980 | 32,093 | 19,253 | 17,420 | 10,737 |
| 保険金収入 | - | - | - | - | - | - | - | 56,118 | 25,668 | 19,540 | 22,725 |
| その他 | 43,994 | 41,628 | 30,880 | 47,656 | 33,207 | 30,586 | 76,383 | 25,417 | 28,645 | 23,590 | 51,742 |
| 為替差益 | - | - | - | 2,035 | - | - | 10,263 | 20,951 | 33,081 | - | - |
| 経営指導料 | 1,600 | 1,400 | 1,400 | 1,764 | 3,900 | 3,800 | 3,500 | - | - | - | - |
| 生産物販売収益 | 31,582 | 34,991 | - | - | - | - | - | - | - | - | - |
| 債務保証損失引当金戻入額 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 221,055 | 204,253 | 178,425 | 193,314 | 166,787 | 190,055 | 336,290 | 428,476 | 290,893 | 249,626 | 280,415 |
| 営業外費用 | |||||||||||
| 支払利息 | 132,781 | 111,719 | 108,968 | 93,990 | 94,043 | 91,284 | 79,232 | 75,522 | 69,242 | 76,636 | 116,033 |
| 持分法による投資損失 | - | - | - | - | 368 | 22,950 | - | - | 273,095 | - | 5,757 |
| コミットメントフィー | - | - | 22,600 | 3,758 | 3,970 | 25,090 | 4,906 | 4,330 | 25,621 | 6,482 | 3,608 |
| シンジケートローン手数料 | - | - | - | 10,083 | - | - | - | 21,000 | 22,666 | 5,000 | 5,000 |
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | - | - | 32,932 | -4,164 |
| 貸倒損失 | - | - | - | - | - | - | - | - | - | 36,564 | - |
| その他 | 16,656 | 13,035 | 23,203 | 19,417 | 18,745 | 16,573 | 46,452 | 52,609 | 35,970 | 40,584 | 42,088 |
| 為替差損 | 11,439 | 4,389 | 3,408 | - | 4,750 | 665 | - | - | - | - | - |
| 生産物販売費用 | 31,308 | 33,350 | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 192,185 | 162,494 | 158,180 | 127,249 | 121,879 | 156,564 | 130,592 | 153,462 | 426,596 | 198,200 | 168,324 |
| 経常利益 | 782,227 | 761,231 | 792,246 | 718,549 | 487,496 | 734,225 | 889,998 | 941,339 | 152,586 | 739,533 | 981,037 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 236,283 | 16,689 | 14,038 | 8,820 | 7,935 | 9,514 | 190,544 | 47,829 | 549,545 | 101,111 | 143,901 |
| ゴルフ会員権売却益 | - | - | - | - | 420 | - | - | - | - | - | 80 |
| 受取補償金 | - | - | - | - | - | - | 461,074 | 6,688 | - | 230,116 | 119,507 |
| 事業譲渡益 | - | - | - | - | - | - | - | - | - | 20,771 | - |
| 保険金収入 | - | - | - | - | - | - | - | - | - | 11,940 | 474 |
| 関係会社事業整理損失引当金戻入額 | - | - | - | - | - | - | - | - | - | 44,773 | - |
| 資産除去債務戻入益 | - | - | - | - | - | - | - | - | - | 3,851 | - |
| 災害による保険金収入 | - | - | - | - | 6,723 | - | - | - | 13,150 | - | - |
| 関係会社清算損失引当金戻入額 | - | - | - | - | - | - | - | - | 638 | - | - |
| 関係会社株式売却益 | - | - | - | - | - | 7,125 | - | 8,073 | - | - | - |
| 投資有価証券売却益 | 86,481 | 79,700 | 148,813 | 301,163 | 3,419 | 107,448 | 10,665 | - | - | - | - |
| 特別修繕引当金戻入額 | 31,200 | - | - | - | - | - | 16,790 | - | - | - | - |
| 損害賠償引当金戻入額 | - | - | - | - | - | - | 1,795 | - | - | - | - |
| 国庫補助金 | - | - | - | - | 88,849 | - | - | - | - | - | - |
| 船舶事故に係る保険金収入 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 353,965 | 96,389 | 162,852 | 309,984 | 107,347 | 124,088 | 680,870 | 62,590 | 563,334 | 412,565 | 263,963 |
| 特別損失 | |||||||||||
| 固定資産処分損 | 4,338 | 3,631 | 19,510 | 7,207 | 109,441 | 9,487 | 31,005 | 42,489 | 52,084 | 48,386 | 6,428 |
| リース解約損 | - | - | - | - | 3,989 | 301 | - | 472 | - | 7,950 | 5,054 |
| 減損損失 | 7,146 | 28,395 | 7,474 | 511,111 | 27,752 | 214,185 | 71,408 | 407,797 | 62,590 | 83,956 | 131,556 |
| 関係会社出資金評価損 | - | - | - | - | - | - | - | - | - | - | 13,703 |
| ゴルフ会員権評価損 | 1,300 | 22,549 | 100 | 1,890 | - | - | - | - | - | - | 550 |
| 関係会社事業整理損 | - | - | - | - | - | - | - | - | 47,262 | - | 1,724 |
| 資産除去債務履行差額 | - | - | - | - | - | - | - | - | - | 17,414 | - |
| 環境対策費用 | - | - | - | - | - | - | 461,035 | - | - | - | 30,140 |
| 損害賠償金 | - | - | - | - | - | - | - | 20,512 | - | 157,085 | 91,148 |
| 災害による損失 | - | - | - | - | 10,951 | - | - | - | 11,500 | - | - |
| 関係会社清算損 | - | - | 12,830 | - | - | - | 6,044 | - | - | - | - |
| 損害賠償引当金繰入額 | - | - | - | - | - | 18,000 | - | - | - | - | - |
| 関係会社株式売却損 | - | - | - | - | 3,918 | - | - | - | - | - | - |
| 関係会社株式評価損 | - | - | - | - | 2,399 | - | - | - | - | - | - |
| 投資有価証券評価損 | 15,313 | - | - | - | - | - | - | - | - | - | - |
| 投資有価証券売却損 | - | - | - | - | - | - | - | - | - | - | - |
| 船舶事故に係る損失 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 28,099 | 54,576 | 39,914 | 520,208 | 158,452 | 241,973 | 569,493 | 471,271 | 173,437 | 314,793 | 280,306 |
| 税金等調整前当期純利益 | 1,108,092 | 803,044 | 915,183 | 508,324 | 436,392 | 616,340 | 1,001,375 | 532,658 | 542,482 | 837,304 | 964,694 |
| 法人税、住民税及び事業税 | 342,048 | 382,579 | 321,422 | 395,379 | 120,258 | 316,193 | 385,764 | 306,434 | 264,006 | 464,019 | 248,779 |
| 法人税等調整額 | -28,058 | -104,560 | 37,962 | -211,139 | 42,793 | -91,906 | -39,690 | -17,446 | -57,864 | -219,279 | -16,950 |
| 法人税等合計 | 313,989 | 278,018 | 359,385 | 184,239 | 163,051 | 224,286 | 346,074 | 288,987 | 206,142 | 244,740 | 231,829 |
| 当期純利益 | 794,103 | 525,026 | 555,798 | 324,085 | 273,341 | 392,053 | 655,300 | 243,671 | 336,340 | 592,564 | 732,864 |
| 非支配株主に帰属する当期純利益 | -4,802 | 19,955 | 6,683 | -1,895 | 678 | -1,842 | 19,460 | 45,966 | 19,327 | 14,540 | 10,028 |
| 親会社株主に帰属する当期純利益 | 798,905 | 505,070 | 549,115 | 325,980 | 272,662 | 393,896 | 635,839 | 197,704 | 317,013 | 578,024 | 722,835 |