指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-08千円 | 2017-08千円 | 2018-08千円 | 2019-08千円 | 2020-08千円 | 2021-08千円 | 2022-08千円 | 2023-08千円 | 2024-08千円 | 2025-08千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 895,490 | 783,034 | 1,779,408 | 1,639,831 | 1,541,455 | 1,716,525 | 1,824,925 | 2,543,256 | 2,692,517 | 3,059,019 |
| 受取手形・完成工事未収入金等 | 2,610,882 | 2,920,175 | 3,785,260 | 3,009,923 | 2,593,754 | 1,909,019 | 2,658,648 | 3,739,264 | 3,731,388 | 3,667,924 |
| 未成工事支出金 | 421,312 | 227,625 | 750,961 | 586,852 | 641,860 | 499,057 | 486,958 | 487,421 | 426,570 | 464,773 |
| 原材料及び貯蔵品 | 58,455 | 164,053 | 31,288 | 24,927 | 22,827 | 23,784 | 45,285 | 172,073 | 158,649 | 142,651 |
| 販売用不動産 | - | - | - | - | - | - | - | 2,206,666 | 5,304,222 | 6,534,371 |
| その他 | 189,644 | 137,416 | 218,344 | 287,939 | 253,627 | 285,501 | 746,425 | 537,682 | 851,978 | 570,302 |
| 貸倒引当金 | -55,703 | -83,944 | -101,087 | -156,648 | -207,069 | -205,800 | -184,400 | -239,070 | -166,391 | -233,174 |
| 繰延税金資産 | 34,699 | 21,545 | 46,407 | - | - | - | - | - | - | - |
| 商品 | 49,921 | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 4,204,702 | 4,169,907 | 6,510,583 | 5,392,826 | 4,846,455 | 4,228,088 | 5,577,843 | 9,447,295 | 12,998,934 | 14,205,868 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物 | 1,810,698 | 1,682,591 | 1,681,073 | 1,705,119 | 1,997,719 | 2,704,494 | 2,720,274 | 3,190,246 | 2,646,608 | 2,188,714 |
| 減価償却累計額 | -477,852 | -468,404 | -571,531 | -651,966 | -699,396 | -787,547 | -870,503 | -1,608,278 | -1,559,725 | -1,317,048 |
| 建物及び構築物(純額) | 1,332,845 | 1,214,187 | 1,109,541 | 1,053,152 | 1,298,322 | 1,916,947 | 1,849,771 | 1,581,968 | 1,086,882 | 871,666 |
| 機械装置及び運搬具 | 10,735 | 11,174 | 102,872 | 96,511 | 94,857 | 98,107 | 132,683 | 167,648 | 161,820 | 193,731 |
| 減価償却累計額 | -9,153 | -10,300 | -90,403 | -86,561 | -86,948 | -88,603 | -113,576 | -146,693 | -142,463 | -148,013 |
| 機械装置及び運搬具(純額) | 1,582 | 873 | 12,468 | 9,949 | 7,909 | 9,504 | 19,106 | 20,954 | 19,357 | 45,717 |
| 土地 | 2,554,405 | 2,298,792 | 2,208,765 | 2,199,981 | 3,448,150 | 5,305,629 | 5,307,357 | 4,362,194 | 2,375,242 | 1,296,580 |
| リース資産 | 199,754 | 204,968 | 204,933 | 191,176 | 211,520 | 228,483 | 254,554 | 128,047 | 135,559 | 146,157 |
| 減価償却累計額 | -106,261 | -139,744 | -173,657 | -185,222 | -191,615 | -199,780 | -209,104 | -93,442 | -93,924 | -107,075 |
| リース資産(純額) | 93,493 | 65,224 | 31,275 | 5,953 | 19,904 | 28,702 | 45,450 | 34,604 | 41,635 | 39,081 |
| 建設仮勘定 | - | 59,311 | - | 1,566 | 0 | - | - | - | 61,215 | 2,757 |
| その他 | 397,216 | 413,179 | 264,340 | 238,252 | 249,065 | 271,103 | 277,224 | 399,112 | 408,334 | 416,465 |
| 減価償却累計額 | -217,564 | -271,209 | -232,070 | -219,106 | -225,578 | -236,978 | -250,072 | -333,569 | -358,790 | -363,585 |
| その他(純額) | 179,652 | 141,969 | 32,269 | 19,145 | 23,487 | 34,125 | 27,151 | 65,543 | 49,543 | 52,880 |
| 有形固定資産合計 | 4,161,978 | 3,780,358 | 3,394,320 | 3,289,749 | 4,797,774 | 7,294,909 | 7,248,837 | 6,065,264 | 3,633,876 | 2,308,684 |
| 無形固定資産 | ||||||||||
| のれん | 16,816 | 15,586 | 12,973 | 10,377 | 8,174 | 6,126 | 193,504 | 255,291 | 145,162 | 79,372 |
| ソフトウエア | - | - | - | - | - | - | - | - | - | 113,173 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | - | - | 98,552 | - |
| その他 | 58,038 | 53,421 | 22,326 | 21,120 | 18,596 | 22,303 | 22,360 | 28,063 | 21,191 | 4,977 |
| 無形固定資産合計 | 74,855 | 69,008 | 35,299 | 31,498 | 26,770 | 28,430 | 215,865 | 283,354 | 264,906 | 197,523 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 48,872 | 46,294 | 60,031 | 132,479 | 104,811 | 107,131 | 128,626 | 544,762 | 239,694 | 254,604 |
| 繰延税金資産 | - | - | - | - | 138,506 | 68,922 | 112,089 | 127,121 | 271,864 | 251,577 |
| 長期未収入金 | - | - | - | - | - | - | - | - | 903,656 | 786,506 |
| その他 | 142,459 | 154,965 | 129,666 | 128,510 | 81,805 | 92,399 | 208,447 | 434,836 | 175,074 | 243,257 |
| 貸倒引当金 | -27,421 | -30,936 | -30,936 | -31,691 | -31,691 | -30,935 | -30,935 | -136,245 | -753,468 | -600,387 |
| 繰延税金資産 | 67,083 | 76,296 | 55,741 | 52,536 | - | - | - | - | - | - |
| 投資不動産 | - | - | - | - | - | - | - | - | - | - |
| 減価償却累計額 | - | - | - | - | - | - | - | - | - | - |
| 投資不動産(純額) | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 230,994 | 246,620 | 214,502 | 281,834 | 293,431 | 237,518 | 418,227 | 970,474 | 836,820 | 935,557 |
| 固定資産合計 | 4,467,827 | 4,095,987 | 3,644,123 | 3,603,082 | 5,117,977 | 7,560,859 | 7,882,930 | 7,319,093 | 4,735,603 | 3,441,765 |
| 繰延資産 | ||||||||||
| 社債発行費 | 2,994 | 880 | 10,160 | 9,081 | 8,002 | 6,923 | 5,844 | 4,765 | - | - |
| 繰延資産合計 | 2,994 | 880 | 10,160 | 9,081 | 8,002 | 6,923 | 5,844 | 4,765 | - | - |
| 資産合計 | 8,675,525 | 8,266,775 | 10,164,867 | 9,004,989 | 9,972,435 | 11,795,871 | 13,466,618 | 16,771,154 | 17,734,538 | 17,647,633 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 支払手形・工事未払金等 | 1,625,505 | 1,771,788 | 2,268,591 | 2,019,337 | 1,215,191 | 1,132,289 | 2,043,358 | 2,024,420 | 2,662,432 | 2,415,917 |
| 短期借入金 | 1,127,170 | 589,083 | 472,265 | 81,415 | 870,443 | 1,387,124 | 1,430,566 | 1,200,673 | 1,595,096 | 1,324,582 |
| 1年内返済予定の長期借入金 | 175,416 | 141,668 | 18,778 | 20,441 | 65,413 | 136,820 | 137,298 | 244,969 | 155,229 | 386,258 |
| リース債務 | 35,310 | 38,066 | 28,768 | 6,066 | 5,744 | 8,337 | 13,882 | 13,459 | 13,409 | 13,093 |
| 未払法人税等 | 40,489 | 34,065 | 413,579 | 18,429 | 106,592 | 98,811 | 179,067 | 337,438 | 646,743 | 266,576 |
| 未成工事受入金 | 369,522 | 371,352 | 568,849 | 991,182 | 852,023 | 690,431 | 572,724 | 580,492 | 348,114 | 363,743 |
| 賞与引当金 | 51,286 | 43,491 | 51,618 | 57,586 | 64,033 | 63,515 | 67,461 | 97,222 | 90,894 | 97,622 |
| 工事損失引当金 | - | - | 19,642 | 37,759 | 14,619 | 1,004 | 4,817 | 5,119 | 51,882 | 34,063 |
| 完成工事補償引当金 | - | - | - | - | - | - | - | 3,775 | 2,448 | 8,556 |
| その他 | 184,794 | 260,946 | 539,275 | 316,592 | 210,170 | 240,871 | 289,077 | 446,670 | 780,613 | 569,081 |
| 1年内償還予定の社債 | - | 468,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | - | - |
| 事業整理損失引当金 | - | - | - | - | 56,882 | - | - | - | - | - |
| 流動負債合計 | 3,609,497 | 3,718,463 | 4,431,370 | 3,598,812 | 3,511,114 | 3,809,203 | 4,788,255 | 5,004,241 | 6,346,864 | 5,479,494 |
| 固定負債 | ||||||||||
| 長期借入金 | 1,556,388 | 1,365,999 | 842,398 | 823,525 | 1,731,193 | 2,857,085 | 2,771,877 | 3,992,110 | 3,755,930 | 3,802,718 |
| リース債務 | 67,472 | 37,657 | 8,931 | 3,364 | 18,127 | 24,547 | 37,023 | 24,906 | 33,372 | 31,248 |
| 繰延税金負債 | - | - | - | - | 121,855 | 119,202 | 111,690 | 90,248 | - | 3,107 |
| 退職給付に係る負債 | 170,944 | 175,324 | 185,461 | 185,647 | 202,559 | 213,658 | 232,616 | 298,895 | 288,313 | 302,847 |
| 長期未払金 | 348,112 | 315,963 | 333,688 | 329,491 | 329,491 | 331,687 | 331,687 | 414,473 | 26,686 | 27,166 |
| 資産除去債務 | - | - | 15,138 | 16,382 | 15,347 | 15,453 | 15,559 | 67,654 | 26,320 | 26,453 |
| その他 | 122,196 | 139,745 | 123,074 | 124,717 | 116,051 | 156,024 | 186,931 | 165,597 | 510,427 | 413,264 |
| 社債 | 468,000 | - | 425,000 | 375,000 | 325,000 | 275,000 | 225,000 | 185,000 | - | - |
| 繰延税金負債 | - | - | 140,402 | 114,173 | - | - | - | - | - | - |
| 固定負債合計 | 2,733,114 | 2,034,690 | 2,074,096 | 1,972,301 | 2,859,626 | 3,992,658 | 3,912,387 | 5,238,886 | 4,641,052 | 4,606,806 |
| 負債合計 | 6,342,612 | 5,753,154 | 6,505,467 | 5,571,114 | 6,370,741 | 7,801,862 | 8,700,642 | 10,243,127 | 10,987,917 | 10,086,301 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 914,244 | 925,002 | 946,748 | 971,191 | 971,631 | 988,237 | 1,006,633 | 1,027,723 | 1,045,862 | 1,056,041 |
| 資本剰余金 | 813,884 | 824,642 | 846,569 | 890,715 | 891,155 | 907,761 | 926,157 | 947,587 | 1,243,120 | 1,235,440 |
| 利益剰余金 | 425,502 | 493,086 | 1,525,562 | 1,335,649 | 1,578,237 | 1,942,834 | 2,381,094 | 3,462,397 | 4,269,395 | 5,138,012 |
| 自己株式 | - | - | -25 | -25 | -25 | -49 | -49 | -49 | -137 | -137 |
| 株主資本合計 | 2,153,632 | 2,242,731 | 3,318,854 | 3,197,530 | 3,440,998 | 3,838,784 | 4,313,835 | 5,437,659 | 6,558,241 | 7,429,357 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | -4,784 | 3,095 | 4,278 | -12,120 | -3,692 | -3,798 | 9,997 | 56,100 | -30,653 | -18,355 |
| 為替換算調整勘定 | -68,423 | -28,252 | -43,472 | -63,955 | -63,489 | -45,446 | 94,623 | 114,287 | 105,817 | 64,722 |
| その他の包括利益累計額合計 | -73,207 | -25,156 | -39,193 | -76,076 | -67,182 | -49,245 | 104,621 | 170,387 | 75,163 | 46,366 |
| 非支配株主持分 | 252,488 | 295,595 | 379,294 | 312,421 | 227,877 | 204,470 | 347,518 | 919,980 | 113,216 | 85,607 |
| 新株予約権 | - | 450 | 444 | - | - | - | - | - | - | - |
| 純資産合計 | 2,332,912 | 2,513,620 | 3,659,399 | 3,433,875 | 3,601,693 | 3,994,009 | 4,765,976 | 6,528,027 | 6,746,621 | 7,561,332 |
| 負債純資産合計 | 8,675,525 | 8,266,775 | 10,164,867 | 9,004,989 | 9,972,435 | 11,795,871 | 13,466,618 | 16,771,154 | 17,734,538 | 17,647,633 |