3671 ソフトマックス

3671
2024/11/29
時価
51億円
PER 予
11.1倍
2013年以降
6.89-4166.67倍
(2013-2023年)
PBR
1.58倍
2013年以降
0.93-8.61倍
(2013-2023年)
配当 予
3.51%
ROE 予
14.28%
ROA 予
7.22%
資料
Link
CSV,JSON

会社業績

年度売上営利経常純利EPSROEROA営利率原価率販管費率
2009/1224.8億-96百万57百万13.978.241.62---
2010/1225.7億62百万78百万49百万11.926.591.362.467.0430.56
2011/1229.6億104百万130百万55百万11.295.961.333.5272.1324.35
2012/1237.6億212百万290百万158百万32.6114.853.815.6575.518.85
2013/1235.1億289百万276百万167百万29.1210.043.988.2470.9520.81
2014/1235.4億115百万147百万84百万14.025.021.843.2675.5721.17
2015/1230.2億68百万104百万53百万8.963.261.132.2472.3625.4
2016/1238.4億-146百万-109百万1.1百万0.180.070.02-3.7983.6520.15
2017/1232.9億162百万187百万89百万14.975.411.994.9172.6322.46
2018/1233.2億252百万276百万175百万29.399.813.737.670.0422.36
2019/1243.3億406百万429百万270百万45.3913.554.799.3772.0718.56
2020/1240.2億446百万489百万335百万56.1814.825.8811.0869.0819.84
2021/1244.9億590百万631百万423百万70.8416.127.3313.1367.6619.21
2022/1250.5億548百万593百万419百万70.1414.286.410.8471.4417.72
2023/1252.6億581百万626百万453百万75.5314.066.7411.0570.2418.71
2024/1256億657百万700百万462百万77.0114.287.2211.73--
年度売上営利経常純利EPSROEROA営利率原価率販管費率

売上高

2009/12
24億7946万
2010/12 +3.65%
25億7006万
2011/12 +15.07%
29億5735万
2012/12 +27.19%
37億6158万
2013/12 -6.68%
35億1037万
2014/12 +0.87%
35億4091万
2015/12 -14.68%
30億2107万
2016/12 +27.25%
38億4421万
2017/12 -14.34%
32億9293万
2018/12 +0.87%
33億2143万
2019/12 +30.45%
43億3274万
2020/12 -7.14%
40億2320万
2021/12 +11.58%
44億8924万
2022/12 +12.5%
50億5026万
2023/12 +4.17%
52億6073万
2024/12 +6.45%
56億

営業利益

2010/12
6167万
2011/12 +68.85%
1億414万
2012/12 +103.9%
2億1234万
2013/12 +36.26%
2億8933万
2014/12 -60.14%
1億1533万
2015/12 -41.38%
6760万
2016/12 赤転
-1億4580万
2017/12 黒転
1億6170万
2018/12 +56.13%
2億5246万
2019/12 +60.76%
4億586万
2020/12 +9.82%
4億4572万
2021/12 +32.26%
5億8952万
2022/12 -7.12%
5億4757万
2023/12 +6.15%
5億8124万
2024/12 +13.03%
6億5700万

経常利益

2009/12
9580万
2010/12 -18.72%
7786万
2011/12 +67.4%
1億3035万
2012/12 +122.52%
2億9006万
2013/12 -4.96%
2億7569万
2014/12 -46.83%
1億4657万
2015/12 -29%
1億407万
2016/12 赤転
-1億870万
2017/12 黒転
1億8668万
2018/12 +47.97%
2億7624万
2019/12 +55.4%
4億2927万
2020/12 +13.83%
4億8862万
2021/12 +29.07%
6億3065万
2022/12 -5.99%
5億9285万
2023/12 +5.64%
6億2631万
2024/12 +11.76%
7億

当期純利益

2009/12
5707万
2010/12 -14.7%
4868万
2011/12 +12.1%
5457万
2012/12 +188.9%
1億5766万
2013/12 +5.83%
1億6684万
2014/12 -49.93%
8353万
2015/12 -36.05%
5342万
2016/12 -97.96%
109万
2017/12 大幅増
8923万
2018/12 +96.27%
1億7515万
2019/12 +54.43%
2億7048万
2020/12 +23.78%
3億3480万
2021/12 +26.21%
4億2254万
2022/12 -0.75%
4億1938万
2023/12 +7.96%
4億5277万
2024/12 +2.04%
4億6200万

EPS

2009/12
13.97円
2010/12 -14.67%
11.92円
2011/12 -5.29%
11.29円
2012/12 +188.84%
32.61円
2013/12 -10.7%
29.12円
2014/12 -51.85%
14.02円
2015/12 -36.09%
8.96円
2016/12 -97.99%
0.18円
2017/12 大幅増
14.97円
2018/12 +96.33%
29.39円
2019/12 +54.44%
45.39円
2020/12 +23.77%
56.18円
2021/12 +26.09%
70.84円
2022/12 -0.99%
70.14円
2023/12 +7.68%
75.53円
2024/12 +1.96%
77.01円

ROE(自己資本利益率)

2009/12
8.24%
2010/12 -1.65%
6.59%
2011/12 -0.63%
5.96%
2012/12 +8.89%
14.85%
2013/12 -4.81%
10.04%
2014/12 -5.02%
5.02%
2015/12 -1.76%
3.26%
2016/12 -3.19%
0.07%
2017/12 +5.34%
5.41%
2018/12 +4.4%
9.81%
2019/12 +3.74%
13.55%
2020/12 +1.27%
14.82%
2021/12 +1.3%
16.12%
2022/12 -1.84%
14.28%
2023/12 -0.22%
14.06%
2024/12 +0.22%
14.28%

ROA(総資産利益率)

2009/12
1.62%
2010/12 -0.26%
1.36%
2011/12 -0.03%
1.33%
2012/12 +2.48%
3.81%
2013/12 +0.17%
3.98%
2014/12 -2.14%
1.84%
2015/12 -0.71%
1.13%
2016/12 -1.11%
0.02%
2017/12 +1.97%
1.99%
2018/12 +1.74%
3.73%
2019/12 +1.06%
4.79%
2020/12 +1.09%
5.88%
2021/12 +1.45%
7.33%
2022/12 -0.93%
6.4%
2023/12 +0.34%
6.74%
2024/12 +0.48%
7.22%

営業利益率

2010/12
2.4%
2011/12 +1.12%
3.52%
2012/12 +2.13%
5.65%
2013/12 +2.59%
8.24%
2014/12 -4.98%
3.26%
2015/12 -1.02%
2.24%
2016/12 マイ転
-3.79%
2017/12 プラ転
4.91%
2018/12 +2.69%
7.6%
2019/12 +1.77%
9.37%
2020/12 +1.71%
11.08%
2021/12 +2.05%
13.13%
2022/12 -2.29%
10.84%
2023/12 +0.21%
11.05%
2024/12 +0.68%
11.73%

売上原価率

2010/12
67.04%
2011/12 +5.09%
72.13%
2012/12 +3.37%
75.5%
2013/12 -4.55%
70.95%
2014/12 +4.62%
75.57%
2015/12 -3.21%
72.36%
2016/12 +11.29%
83.65%
2017/12 -11.02%
72.63%
2018/12 -2.59%
70.04%
2019/12 +2.03%
72.07%
2020/12 -2.99%
69.08%
2021/12 -1.42%
67.66%
2022/12 +3.78%
71.44%
2023/12 -1.2%
70.24%

販管費率

2010/12
30.56%
2011/12 -6.21%
24.35%
2012/12 -5.5%
18.85%
2013/12 +1.96%
20.81%
2014/12 +0.36%
21.17%
2015/12 +4.23%
25.4%
2016/12 -5.25%
20.15%
2017/12 +2.31%
22.46%
2018/12 -0.1%
22.36%
2019/12 -3.8%
18.56%
2020/12 +1.28%
19.84%
2021/12 -0.63%
19.21%
2022/12 -1.49%
17.72%
2023/12 +0.99%
18.71%

財務状況

年度総資産純資産株主資本自己資本比率利益剰余金有利子負債有利子負債比率BPS
2009/1235.3億6.93億6.93億19.65.57億--169.6
2010/1235.8億7.39億7.39億20.66.03億17.2億232.21180.85
2011/1241億9.16億9.16億22.36.54億15.9億173.86189.38
2012/1241.4億10.6億10.6億25.78.01億15.7億148.06219.66
2013/1241.9億16.6億16.6億39.69.52億11.3億67.8278.74
2014/1245.5億16.7億16.7億36.69.56億13.2億79.11279.43
2015/1247.4億16.4億16.4億34.69.3億17.2億104.66275.05
2016/1244.5億16億16億368.91億15.1億94.22268.56
2017/1244.9億16.5億16.5億36.89.4億14.8億89.72276.87
2018/1246.9億17.9億17.9億3810.8億14.5億81.38299.6
2019/1256.4億20億20億35.412.9億17.3億86.43334.98
2020/1256.9億22.6億22.6億39.715.5億17億75.14379.15
2021/1257.6億26.2億26.2億45.519億13.7億52.28439.16
2022/1265.5億29.4億29.4億44.822億13.5億45.88490.54
2023/1267.2億32.2億32.2億47.924.7億13.3億41.3536.7
年度総資産純資産株主資本自己資本比率利益剰余金有利子負債有利子負債比率BPS

総資産#1

2009/12
35億3220万
2010/12 +1.48%
35億8446万
2011/12 +14.39%
41億31万
2012/12 +0.93%
41億3829万
2013/12 +1.26%
41億9062万
2014/12 +8.53%
45億4792万
2015/12 +4.3%
47億4343万
2016/12 -6.27%
44億4611万
2017/12 +0.88%
44億8535万
2018/12 +4.66%
46億9442万
2019/12 +20.19%
56億4218万
2020/12 +0.83%
56億8926万
2021/12 +1.3%
57億6349万
2022/12 +13.64%
65億4950万
2023/12 +2.58%
67億1872万

純資産

2009/12
6億9273万
2010/12 +6.63%
7億3869万
2011/12 +23.94%
9億1554万
2012/12 +15.99%
10億6193万
2013/12 +56.43%
16億6116万
2014/12 +0.25%
16億6524万
2015/12 -1.57%
16億3911万
2016/12 -2.36%
16億47万
2017/12 +3.09%
16億4998万
2018/12 +8.21%
17億8540万
2019/12 +11.81%
19億9622万
2020/12 +13.18%
22億5939万
2021/12 +16%
26億2090万
2022/12 +12.03%
29億3612万
2023/12 +9.66%
32億1967万

株主資本

2009/12
6億9273万
2010/12 +6.63%
7億3869万
2011/12 +23.94%
9億1554万
2012/12 +15.99%
10億6193万
2013/12 +56.43%
16億6116万
2014/12 +0.25%
16億6524万
2015/12 -1.57%
16億3911万
2016/12 -2.36%
16億47万
2017/12 +3.09%
16億4998万
2018/12 +8.21%
17億8540万
2019/12 +11.81%
19億9622万
2020/12 +13.18%
22億5939万
2021/12 +16%
26億2090万
2022/12 +12.03%
29億3612万
2023/12 +9.66%
32億1967万

自己資本比率

2009/12
19.6%
2010/12 +1%
20.6%
2011/12 +1.7%
22.3%
2012/12 +3.4%
25.7%
2013/12 +13.9%
39.6%
2014/12 -3%
36.6%
2015/12 -2%
34.6%
2016/12 +1.4%
36%
2017/12 +0.8%
36.8%
2018/12 +1.2%
38%
2019/12 -2.6%
35.4%
2020/12 +4.3%
39.7%
2021/12 +5.8%
45.5%
2022/12 -0.7%
44.8%
2023/12 +3.1%
47.9%

利益剰余金

2009/12
5億5658万
2010/12 +8.26%
6億254万
2011/12 +8.61%
6億5439万
2012/12 +22.37%
8億78万
2013/12 +18.82%
9億5151万
2014/12 +0.43%
9億5559万
2015/12 -2.72%
9億2955万
2016/12 -4.16%
8億9091万
2017/12 +5.56%
9億4042万
2018/12 +14.4%
10億7585万
2019/12 +19.6%
12億8674万
2020/12 +20.46%
15億5004万
2021/12 +22.65%
19億107万
2022/12 +15.78%
22億110万
2023/12 +12.41%
24億7431万

有利子負債

2010/12
17億1530万
2011/12 -7.2%
15億9172万
2012/12 -1.22%
15億7233万
2013/12 -28.37%
11億2624万
2014/12 +16.97%
13億1741万
2015/12 +30.22%
17億1550万
2016/12 -12.1%
15億796万
2017/12 -1.83%
14億8042万
2018/12 -1.86%
14億5288万
2019/12 +18.75%
17億2534万
2020/12 -1.6%
16億9780万
2021/12 -19.29%
13億7026万
2022/12 -1.69%
13億4710万
2023/12 -1.3%
13億2958万

有利子負債比率

2010/12
232.21%
2011/12 -58.35%
173.86%
2012/12 -25.8%
148.06%
2013/12 -80.26%
67.8%
2014/12 +11.31%
79.11%
2015/12 +25.55%
104.66%
2016/12 -10.44%
94.22%
2017/12 -4.5%
89.72%
2018/12 -8.34%
81.38%
2019/12 +5.05%
86.43%
2020/12 -11.29%
75.14%
2021/12 -22.86%
52.28%
2022/12 -6.4%
45.88%
2023/12 -4.58%
41.3%

BPS

2009/12
169.6円
2010/12 +6.63%
180.85円
2011/12 +4.72%
189.38円
2012/12 +15.99%
219.66円
2013/12 +26.9%
278.74円
2014/12 +0.25%
279.43円
2015/12 -1.57%
275.05円
2016/12 -2.36%
268.56円
2017/12 +3.09%
276.87円
2018/12 +8.21%
299.6円
2019/12 +11.81%
334.98円
2020/12 +13.19%
379.15円
2021/12 +15.83%
439.16円
2022/12 +11.7%
490.54円
2023/12 +9.41%
536.7円
2024/09※株式数最新
539.45円

キャッシュ・フローの推移

年度営業CF投資CF財務CFフリーCF設備投資現金等営業CFマージン
2009/12-----11.1億-
2010/1266百万-86百万-27百万-20百万-21百万10.6億2.57
2011/1275百万-89百万-2.5百万-14百万-18百万10.4億2.53
2012/12375百万-118百万-31百万258百万-43百万12.7億9.97
2013/12-152百万-93百万-49百万-246百万-36百万9.74億-4.34
2014/12302百万-375百万111百万-73百万-366百万10.1億8.53
2015/12-68百万-78百万317百万-146百万-73百万11.8億-2.25
2016/12-309百万309百万-248百万-0.72百万-93百万9.35億-8.05
2017/1215百万-16百万-68百万-1.3百万-1.6百万8.65億0.45
2018/12628百万-23百万-68百万605百万-7.3百万14億18.91
2019/12423百万-24百万213百万399百万-7.8百万20.1億9.77
2020/12429百万-400百万-100百万29百万-403百万19.4億10.66
2021/12284百万-1百万-402百万283百万-25百万18.2億6.33
2022/12180百万-4.7百万-145百万175百万-17百万18.5億3.56
2023/12233百万-12百万-200百万221百万-61百万18.8億4.42
年度営業CF投資CF財務CFフリーCF設備投資現金等営業CFマージン

営業活動によるCF

2010/12
6611万
2011/12 +13.15%
7480万
2012/12 +401.53%
3億7518万
2013/12 マイ転
-1億5240万
2014/12 プラ転
3億220万
2015/12 マイ転
-6795万
2016/12 -355.11%
-3億927万
2017/12 プラ転
1476万
2018/12 大幅増
6億2821万
2019/12 -32.63%
4億2325万
2020/12 +1.37%
4億2904万
2021/12 -33.74%
2億8429万
2022/12 -36.78%
1億7973万
2023/12 +29.39%
2億3254万

投資活動によるCF

2010/12資金投入
-8583万
2011/12資金投入
-8891万
2012/12資金投入
-1億1758万
2013/12資金投入
-9317万
2014/12資金投入
-3億7494万
2015/12資金投入
-7761万
2016/12資金回収
3億855万
2017/12資金投入
-1608万
2018/12資金投入
-2316万
2019/12資金投入
-2424万
2020/12資金投入
-4億12万
2021/12資金投入
-100万
2022/12資金投入
-474万
2023/12資金投入
-1160万

財務活動によるCF

2010/12返済還元
-2675万
2011/12返済還元
-247万
2012/12返済還元
-3140万
2013/12返済還元
-4918万
2014/12資金調達
1億1067万
2015/12資金調達
3億1741万
2016/12返済還元
-2億4784万
2017/12返済還元
-6828万
2018/12返済還元
-6816万
2019/12資金調達
2億1277万
2020/12返済還元
-1億12万
2021/12返済還元
-4億185万
2022/12返済還元
-1億4493万
2023/12返済還元
-2億4万

フリーキャッシュ・フロー

2010/12
-1972万
2011/12
-1410万
2012/12 プラ転
2億5760万
2013/12 マイ転
-2億4557万
2014/12
-7274万
2015/12 -100.13%
-1億4557万
2016/12
-71万
2017/12 -83.84%
-132万
2018/12 プラ転
6億505万
2019/12 -34.05%
3億9900万
2020/12 -92.75%
2891万
2021/12 +879.77%
2億8329万
2022/12 -38.23%
1億7498万
2023/12 +26.26%
2億2093万

設備投資#2#3*

2010/12
-2085万
2011/12減-13.88%
-1796万
2012/12増+138.48%
-4283万
2013/12減-14.85%
-3647万
2014/12増+903.45%
-3億6598万
2015/12減-80.07%
-7293万
2016/12増+26.85%
-9251万
2017/12減-98.27%
-160万
2018/12増+356.88%
-733万
2019/12増+6.05%
-777万
2020/12増+999.99%
-4億264万
2021/12減-93.69%
-2541万
2022/12減-34.99%
-1652万
2023/12増+270.32%
-6119万

現金等#4

2009/12
11億521万
2010/12 -4.21%
10億5873万
2011/12 -1.57%
10億4215万
2012/12 +21.71%
12億6835万
2013/12 -23.24%
9億7358万
2014/12 +3.9%
10億1152万
2015/12 +16.99%
11億8337万
2016/12 -21%
9億3480万
2017/12 -7.45%
8億6519万
2018/12 +62.05%
14億208万
2019/12 +43.63%
20億1387万
2020/12 -3.54%
19億4266万
2021/12 -6.1%
18億2410万
2022/12 +1.65%
18億5415万
2023/12 +1.13%
18億7505万

営業CFマージン

2010/12
2.57%
2011/12 -0.04%
2.53%
2012/12 +7.44%
9.97%
2013/12 マイ転
-4.34%
2014/12 プラ転
8.53%
2015/12 マイ転
-2.25%
2016/12 -5.8%
-8.05%
2017/12 プラ転
0.45%
2018/12 +18.46%
18.91%
2019/12 -9.14%
9.77%
2020/12 +0.89%
10.66%
2021/12 -4.33%
6.33%
2022/12 -2.77%
3.56%
2023/12 +0.86%
4.42%

配当推移

年度一株配当配当性向剰余金の配当純資産配当率自社株買い総還元額総還元性向株主総利回り*比較指標利回り
2009/120.67--------
2010/120.675.62.7百万------
2011/122.3317.52.7百万------
2012/123.3310.211百万1.6-----
2013/1213.3345.816百万5.8-----
2014/1213.3395.179百万4.8-----
2015/126.6774.479百万2.495,00080百万74.682.6122.8
2016/126.673636.440百万2.5-40百万3636.484.8105.9
2017/126.6744.540百万2.4-40百万44.5103.5116.8
2018/12103440百万3.3-40百万347887.8
2019/121226.460百万3.873,00060百万26.4299.1130.8
2020/121221.472百万3.40.12百万72百万21.4337.9164.4
2021/122028.272百万4.9-72百万28.2252.3162
2022/123042.8119百万6.5-119百万42.8292.6166
2023/123039.7180百万5.8-180百万39.7251.7193.4
24/12*30--------
年度一株配当配当性向剰余金の配当純資産配当率自社株買い総還元額総還元性向株主総利回り*比較指標利回り

一株配当#5

2009/12
0.67円
2010/12 ±0%
0.67円
2011/12 +247.76%
2.33円
2012/12 +42.92%
3.33円
2013/12 +300.3%
13.33円
2014/12 ±0%
13.33円
2015/12 -49.96%
6.67円
2016/12 ±0%
6.67円
2017/12 ±0%
6.67円
2018/12 +49.93%
10円
2019/12 +20%
12円
2020/12 ±0%
12円
2021/12 +66.67%
20円
2022/12 +50%
30円
2023/12 ±0%
30円
2024/12 ±0%#6
*30円

配当性向

2010/12
5.6%
2011/12 +11.9%
17.5%
2012/12 -7.3%
10.2%
2013/12 +35.6%
45.8%
2014/12 +49.3%
95.1%
2015/12 -20.7%
74.4%
2016/12 大幅増
3636.4%
2017/12 大幅減
44.5%
2018/12 -10.5%
34%
2019/12 -7.6%
26.4%
2020/12 -5%
21.4%
2021/12 +6.8%
28.2%
2022/12 +14.6%
42.8%
2023/12 -3.1%
39.7%

剰余金の配当#7

2010/12
272万
2011/12 ±0%
272万
2012/12 +314.25%
1128万
2013/12 +42.86%
1611万
2014/12 +393.08%
7946万
2015/12 ±0%
7946万
2016/12 -50%
3972万
2017/12 ±0%
3972万
2018/12 ±0%
3972万
2019/12 +50%
5959万
2020/12 +20%
7151万
2021/12 -0%
7150万
2022/12 +66.91%
1億1935万
2023/12 +50.44%
1億7956万

純資産配当率

2012/12
1.6%
2013/12 +4.2%
5.8%
2014/12 -1%
4.8%
2015/12 -2.4%
2.4%
2016/12 +0.1%
2.5%
2017/12 -0.1%
2.4%
2018/12 +0.9%
3.3%
2019/12 +0.5%
3.8%
2020/12 -0.4%
3.4%
2021/12 +1.5%
4.9%
2022/12 +1.6%
6.5%
2023/12 -0.7%
5.8%

自社株買い#8

2015/12
95,000
2016/12
-
2017/12
-
2018/12
-
2019/12
73,000
2020/12 +68.49%
12万

総還元額

2015/12
7955万
2016/12 -50.06%
3972万
2017/12 ±0%
3972万
2018/12 ±0%
3972万
2019/12 +50.18%
5966万
2020/12 +20.06%
7163万
2021/12 -0.17%
7150万
2022/12 +66.91%
1億1935万
2023/12 +50.44%
1億7956万

総還元性向

2015/12
74.6%
2016/12 大幅増
3636.4%
2017/12 大幅減
44.5%
2018/12 -10.5%
34%
2019/12 -7.6%
26.4%
2020/12 -5%
21.4%
2021/12 +6.8%
28.2%
2022/12 +14.6%
42.8%
2023/12 -3.1%
39.7%

株主総利回り

2015/12
82.6%
2016/12 +2.2%
84.8%
2017/12 +18.7%
103.5%
2018/12 -25.5%
78%
2019/12 +221.1%
299.1%
2020/12 +38.8%
337.9%
2021/12 -85.6%
252.3%
2022/12 +40.3%
292.6%
2023/12 -40.9%
251.7%

(参考)比較指標の総利回り#9

2015/12
122.8%
2016/12 -16.9%
105.9%
2017/12 +10.9%
116.8%
2018/12 -29%
87.8%
2019/12 +43%
130.8%
2020/12 +33.6%
164.4%
2021/12 -2.4%
162%
2022/12 +4%
166%
2023/12 +27.4%
193.4%
備考
#1資産
#2設備投資額
#3*有形固定資産の取得及び無形固定資産の取得から算出(2010/12、2011/12、2012/12、2013/12、2014/12、2015/12、2016/12、2017/12、2018/12、2019/12、2020/12、2021/12、2022/12、2023/12)
#4現金及び現金同等物の残高
#5株式数調整済み
#62024/12 *2024/12 2Q:0円,4Q:30円から算出
#7配当金の支払額
#8自己株式の取得
#9株価指数における総利回り