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
2016-03百万円 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金預金 | 10,795 | 18,173 | 8,779 | 21,633 | 19,077 | 17,947 | 19,304 | 17,189 | 18,606 | 16,529 | 24,769 |
| 受取手形・完成工事未収入金等 | 95,236 | 92,323 | 101,230 | 91,599 | 100,666 | 87,470 | 80,623 | 86,501 | 95,239 | 106,293 | 112,975 |
| 兼業事業未収入金 | - | - | - | - | - | - | - | - | 0 | 24 | 4 |
| 販売用不動産 | 252 | 245 | 217 | 161 | 87 | 520 | 78 | 74 | 37 | 1,685 | 6,196 |
| 未成工事支出金 | 2,674 | 2,272 | 4,360 | 4,486 | 6,579 | 6,547 | 3,053 | 2,021 | 1,103 | 267 | 351 |
| 兼業事業支出金 | - | - | - | - | - | - | - | - | 4,315 | 9,317 | 11,979 |
| その他の棚卸資産 | 1,042 | 1,498 | 1,793 | 1,700 | 1,055 | 947 | 487 | 255 | 156 | 71 | 70 |
| 未収入金 | - | - | - | - | - | - | - | - | - | - | 14,923 |
| その他 | 10,216 | 4,979 | 9,798 | 6,653 | 11,465 | 8,933 | 7,901 | 8,555 | 9,852 | 11,804 | 877 |
| 貸倒引当金 | -103 | -19 | -10 | -19 | -21 | -28 | -9 | -9 | -10 | -34 | -38 |
| 不動産事業未収入金 | - | - | - | - | - | - | - | 11 | - | - | - |
| 不動産事業支出金 | 1,342 | 1,342 | 1,342 | 1,656 | 1,748 | 2,242 | 2,706 | 1,566 | - | - | - |
| 有価証券 | - | 1,641 | 1,762 | 110 | - | - | - | - | - | - | - |
| 繰延税金資産 | 2,561 | 2,676 | 2,925 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 124,019 | 125,134 | 132,198 | 127,983 | 140,657 | 124,581 | 114,146 | 116,166 | 129,300 | 145,960 | 172,110 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物・構築物 | 16,027 | 16,121 | 16,443 | 18,003 | 19,240 | 20,097 | 20,863 | 22,969 | 24,986 | 24,631 | 24,274 |
| 機械、運搬具及び工具器具備品 | 2,360 | 2,428 | 2,484 | 2,743 | 2,727 | 2,812 | 2,883 | 2,764 | 2,855 | 2,803 | 2,943 |
| 土地 | 13,457 | 13,457 | 13,548 | 14,157 | 14,805 | 15,257 | 15,645 | 19,914 | 24,157 | 23,591 | 22,430 |
| リース資産 | 104 | 166 | 180 | 212 | 215 | 176 | 211 | 187 | 200 | 226 | 220 |
| 建設仮勘定 | - | - | 117 | 561 | 664 | 588 | 106 | 245 | 482 | 48 | 159 |
| 減価償却累計額 | -12,164 | -12,510 | -12,284 | -12,719 | -12,640 | -13,124 | -13,561 | -13,317 | -13,833 | -14,021 | -14,559 |
| 有形固定資産合計 | 19,785 | 19,664 | 20,491 | 22,957 | 25,013 | 25,809 | 26,149 | 32,763 | 38,848 | 37,279 | 35,468 |
| 無形固定資産 | 516 | 448 | 377 | 388 | 297 | 282 | 414 | 810 | 1,778 | 1,859 | 1,886 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 36,351 | 35,310 | 36,474 | 40,049 | 32,069 | 31,627 | 29,222 | 19,750 | 24,756 | 23,020 | 26,701 |
| その他の関係会社有価証券 | - | - | - | - | - | - | - | 10,928 | 13,047 | 13,194 | 16,202 |
| 長期貸付金 | 539 | 508 | 496 | 473 | 448 | 425 | 97 | 94 | 129 | 372 | 420 |
| 破産更生債権等 | 555 | 555 | 555 | 412 | 412 | 412 | 412 | 413 | 413 | 384 | 384 |
| 長期未収入金 | - | - | - | - | - | - | - | 2,294 | 2,263 | 2,169 | 2,633 |
| 繰延税金資産 | - | - | - | - | 10 | 16 | 34 | 34 | 38 | 47 | 65 |
| 退職給付に係る資産 | 470 | 660 | 812 | 810 | 631 | 951 | 972 | 762 | 1,269 | 1,244 | 1,558 |
| 再評価に係る繰延税金資産 | - | - | - | - | - | - | - | - | - | - | 11 |
| その他 | 1,953 | 1,967 | 952 | 969 | 979 | 1,512 | 2,065 | 2,108 | 2,124 | 2,145 | 1,504 |
| 貸倒引当金 | -524 | -524 | -524 | -382 | -382 | -382 | -434 | -2,729 | -2,698 | -2,576 | -3,039 |
| 繰延税金資産 | 6 | 5 | 10 | 14 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 39,352 | 38,483 | 38,778 | 42,348 | 34,169 | 34,563 | 32,370 | 33,655 | 41,343 | 40,003 | 46,442 |
| 固定資産合計 | 59,653 | 58,595 | 59,647 | 65,693 | 59,479 | 60,655 | 58,933 | 67,230 | 81,970 | 79,142 | 83,797 |
| 資産合計 | 183,672 | 183,730 | 191,845 | 193,676 | 200,137 | 185,237 | 173,079 | 183,396 | 211,271 | 225,102 | 255,907 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形・工事未払金等 | 52,591 | 57,186 | 56,488 | 53,908 | 61,263 | 43,361 | 36,964 | 46,526 | 50,536 | 40,233 | 32,807 |
| 短期借入金 | 41,908 | 31,907 | 29,343 | 23,260 | 24,638 | 24,492 | 23,252 | 22,918 | 24,918 | 39,845 | 53,353 |
| 未払金 | 1,284 | 1,410 | 1,362 | 6,442 | 6,654 | 6,732 | 6,687 | 4,544 | 11,512 | 12,368 | 15,515 |
| 未成工事受入金 | 4,150 | 4,738 | 5,564 | 7,453 | 8,423 | 8,075 | 5,172 | 6,871 | 7,412 | 7,948 | 9,673 |
| 預り金 | 10,810 | 10,014 | 12,871 | 13,936 | 16,893 | 14,830 | 13,588 | 15,668 | 18,393 | 20,742 | 22,161 |
| 完成工事補償引当金 | 376 | 333 | 292 | 270 | 203 | 165 | 128 | 191 | 254 | 270 | 192 |
| 賞与引当金 | 600 | 764 | 1,019 | 1,216 | 1,286 | 1,302 | 1,311 | 1,313 | 1,464 | 1,470 | 1,684 |
| 工事損失引当金 | 1,039 | 1,261 | 1,549 | 834 | 2,560 | 3,068 | 3,022 | 2,479 | 1,776 | 2,336 | 2,120 |
| その他 | 1,763 | 4,265 | 1,245 | 1,894 | 1,307 | 5,268 | 4,727 | 1,295 | 1,466 | 2,308 | 3,811 |
| 損害補償引当金 | - | 120 | 25 | - | - | - | - | - | - | - | - |
| 偶発損失引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 114,524 | 112,002 | 109,762 | 109,216 | 123,230 | 107,298 | 94,855 | 101,810 | 117,735 | 127,524 | 141,320 |
| 固定負債 | |||||||||||
| 長期借入金 | 10,870 | 10,002 | 13,392 | 11,407 | 7,964 | 5,687 | 5,723 | 7,115 | 9,336 | 16,082 | 22,326 |
| 繰延税金負債 | - | - | - | - | 1,198 | 1,260 | 494 | 1,032 | 4,571 | 3,789 | 6,086 |
| 再評価に係る繰延税金負債 | 2,217 | 2,217 | 2,217 | 2,038 | 2,022 | 2,022 | 2,003 | 1,762 | 1,531 | 1,575 | 1,576 |
| 退職給付に係る負債 | 6,927 | 6,621 | 6,326 | 6,049 | 5,908 | 5,816 | 5,893 | 6,014 | 5,864 | 5,908 | 5,762 |
| 役員株式給付引当金 | - | - | - | - | - | - | - | - | - | 14 | 22 |
| その他 | 151 | 160 | 101 | 102 | 77 | 105 | 177 | 117 | 101 | 91 | 66 |
| 繰延税金負債 | 3,503 | 3,505 | 4,206 | 2,415 | - | - | - | - | - | - | - |
| 偶発損失引当金 | 30 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 23,699 | 22,506 | 26,243 | 22,012 | 17,171 | 14,892 | 14,292 | 16,042 | 21,404 | 27,461 | 35,841 |
| 負債合計 | 138,224 | 134,509 | 136,006 | 131,229 | 140,401 | 122,190 | 109,147 | 117,852 | 139,140 | 154,986 | 177,161 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 | 18,293 |
| 資本剰余金 | 5,329 | 5,329 | 5,329 | 5,329 | 5,330 | 5,330 | 5,330 | 5,329 | 5,330 | 5,331 | 5,331 |
| 利益剰余金 | 7,894 | 11,580 | 13,786 | 18,609 | 22,358 | 25,497 | 28,901 | 30,563 | 34,102 | 34,365 | 37,676 |
| 自己株式 | -78 | -79 | -93 | -95 | -97 | -99 | -1,050 | -246 | -1,872 | -2,458 | -2,458 |
| 株主資本合計 | 31,440 | 35,123 | 37,316 | 42,137 | 45,885 | 49,021 | 51,474 | 53,939 | 55,854 | 55,532 | 58,843 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 12,837 | 12,721 | 14,073 | 16,181 | 9,936 | 9,839 | 8,221 | 8,123 | 12,961 | 11,441 | 16,522 |
| 土地再評価差額金 | 1,546 | 1,546 | 4,199 | 3,793 | 3,756 | 3,756 | 3,792 | 3,247 | 2,721 | 2,721 | 2,744 |
| 退職給付に係る調整累計額 | -775 | -579 | -171 | -128 | -294 | -31 | -18 | -233 | 290 | 115 | 309 |
| その他の包括利益累計額合計 | 13,609 | 13,688 | 18,101 | 19,846 | 13,397 | 13,564 | 11,995 | 11,137 | 15,974 | 14,277 | 19,577 |
| 非支配株主持分 | 398 | 408 | 421 | 463 | 453 | 459 | 461 | 466 | 302 | 306 | 325 |
| 純資産合計 | 45,448 | 49,220 | 55,839 | 62,447 | 59,735 | 63,046 | 63,931 | 65,543 | 72,131 | 70,116 | 78,746 |
| 負債純資産合計 | 183,672 | 183,730 | 191,845 | 193,676 | 200,137 | 185,237 | 173,079 | 183,396 | 211,271 | 225,102 | 255,907 |