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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 1,932,292 | 2,456,045 | 1,738,595 | 2,149,955 | 1,843,487 | 1,960,635 | 2,363,482 | 1,927,678 | 1,991,578 | 1,407,371 | 1,966,855 |
| 売掛金 | - | - | - | - | - | - | 2,750,792 | 2,803,738 | 3,222,883 | 2,640,986 | 2,504,200 |
| 商品及び製品 | 1,488,002 | 1,226,090 | 1,441,595 | 970,455 | 998,884 | 1,178,675 | 1,109,397 | 1,232,452 | 1,423,556 | 1,345,235 | 990,789 |
| 仕掛品 | 129,605 | 195,362 | 199,603 | 165,519 | 170,477 | 187,291 | 216,343 | 204,562 | 203,867 | 253,689 | 242,944 |
| 原材料及び貯蔵品 | 209,522 | 233,596 | 225,618 | 213,763 | 219,024 | 258,185 | 244,114 | 231,165 | 197,924 | 225,258 | 225,013 |
| その他 | 63,771 | 47,584 | 146,851 | 79,164 | 98,684 | 89,022 | 57,476 | 57,957 | 24,827 | 71,004 | 46,173 |
| 貸倒引当金 | -8,267 | -3,482 | -136 | - | - | -280 | -271 | -281 | -4,188 | -3,167 | -2,499 |
| 受取手形及び売掛金 | 2,830,818 | 3,041,094 | 3,802,463 | 3,292,544 | 2,844,604 | 2,795,550 | - | - | - | - | - |
| 繰延税金資産 | 99,145 | 104,825 | 92,669 | - | - | - | - | - | - | - | - |
| 有価証券 | - | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 6,744,888 | 7,301,117 | 7,647,259 | 6,871,402 | 6,175,163 | 6,469,081 | 6,741,336 | 6,457,273 | 7,060,449 | 5,940,378 | 5,973,476 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 5,128,284 | 5,145,748 | 5,973,286 | 6,099,418 | 6,069,399 | 6,143,704 | 6,152,446 | 6,175,827 | 6,196,363 | 6,315,285 | 6,330,316 |
| 減価償却累計額 | -3,861,936 | -3,967,764 | -4,010,710 | -4,158,093 | -4,267,719 | -4,413,252 | -4,483,014 | -4,622,512 | -4,744,774 | -4,875,074 | -5,022,346 |
| 建物及び構築物(純額) | 1,266,347 | 1,177,984 | 1,962,575 | 1,941,324 | 1,801,680 | 1,730,452 | 1,669,431 | 1,553,314 | 1,451,589 | 1,440,210 | 1,307,970 |
| 機械装置及び運搬具 | 1,427,007 | 1,426,978 | 1,510,830 | 1,561,863 | 1,569,942 | 1,631,333 | 1,723,089 | 1,722,839 | 1,821,807 | 1,876,861 | 1,690,707 |
| 減価償却累計額 | -1,244,924 | -1,208,678 | -1,238,462 | -1,300,068 | -1,320,238 | -1,354,029 | -1,417,263 | -1,466,019 | -1,496,961 | -1,563,156 | -1,414,967 |
| 機械装置及び運搬具(純額) | 182,083 | 218,299 | 272,367 | 261,795 | 249,704 | 277,303 | 305,825 | 256,819 | 324,846 | 313,705 | 275,739 |
| 工具、器具及び備品 | 232,411 | 253,721 | 394,578 | 418,650 | 437,006 | 442,498 | 460,629 | 451,262 | 465,078 | 485,933 | 525,444 |
| 減価償却累計額 | -154,690 | -172,024 | -213,821 | -261,331 | -300,620 | -335,950 | -362,583 | -376,313 | -396,146 | -412,985 | -433,662 |
| 工具、器具及び備品(純額) | 77,720 | 81,696 | 180,756 | 157,319 | 136,385 | 106,548 | 98,046 | 74,949 | 68,931 | 72,948 | 91,782 |
| 土地 | 1,802,881 | 1,750,370 | 1,615,921 | 1,647,216 | 1,647,004 | 1,646,870 | 1,633,539 | 1,620,657 | 1,620,524 | 1,620,390 | 1,577,122 |
| リース資産 | 1,262,944 | 1,590,250 | 2,591,888 | 3,014,682 | 3,329,089 | 3,752,070 | 4,038,624 | 4,244,466 | 4,440,217 | 4,608,608 | 4,247,695 |
| 減価償却累計額 | -691,803 | -872,574 | -1,132,885 | -1,486,792 | -1,896,656 | -2,332,689 | -2,807,465 | -3,265,577 | -3,648,533 | -3,937,965 | -3,683,076 |
| リース資産(純額) | 571,140 | 717,675 | 1,459,002 | 1,527,889 | 1,432,433 | 1,419,380 | 1,231,159 | 978,889 | 791,683 | 670,643 | 564,619 |
| 建設仮勘定 | - | 345,600 | - | - | 385 | 385 | - | - | 6,000 | - | 1,890 |
| 有形固定資産合計 | 3,900,173 | 4,291,626 | 5,490,623 | 5,535,544 | 5,267,593 | 5,180,941 | 4,938,002 | 4,484,629 | 4,263,574 | 4,117,897 | 3,819,123 |
| 無形固定資産 | 121,544 | 99,952 | 94,749 | 70,940 | 111,035 | 97,529 | 71,609 | 97,223 | 231,287 | 267,082 | 242,336 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,605,391 | 1,622,342 | 1,712,029 | 1,483,470 | 1,323,171 | 1,545,608 | 1,482,912 | 1,456,964 | 1,689,305 | 1,728,450 | 1,553,009 |
| 退職給付に係る資産 | - | - | - | - | - | - | 20,186 | 29,698 | 123,939 | 147,656 | 216,223 |
| その他 | 223,770 | 214,835 | 223,663 | 214,364 | 216,189 | 242,012 | 233,705 | 253,108 | 246,574 | 278,724 | 273,001 |
| 貸倒引当金 | -9,861 | -8,916 | -5,158 | -5,390 | -5,037 | -4,036 | -3,649 | -4,031 | -14,353 | -13,421 | -11,974 |
| 投資その他の資産合計 | 1,819,300 | 1,828,262 | 1,930,534 | 1,692,443 | 1,534,324 | 1,783,584 | 1,733,155 | 1,735,740 | 2,045,465 | 2,141,409 | 2,030,260 |
| 固定資産合計 | 5,841,018 | 6,219,841 | 7,515,907 | 7,298,928 | 6,912,952 | 7,062,055 | 6,742,766 | 6,317,593 | 6,540,327 | 6,526,389 | 6,091,720 |
| 資産合計 | 12,585,907 | 13,520,959 | 15,163,167 | 14,170,331 | 13,088,115 | 13,531,136 | 13,484,102 | 12,774,866 | 13,600,776 | 12,466,767 | 12,065,197 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 2,674,816 | 2,790,817 | 3,239,896 | 2,703,623 | 2,380,119 | 2,554,167 | 2,423,429 | 2,405,995 | 2,747,512 | 2,288,222 | 2,151,385 |
| 短期借入金 | 2,896,184 | 2,909,532 | 3,039,085 | 2,846,264 | 2,809,088 | 2,798,848 | 2,829,109 | 2,400,000 | 2,405,000 | 2,605,000 | 2,805,000 |
| 1年内返済予定の長期借入金 | - | - | - | - | - | - | - | 504,332 | 563,482 | 495,367 | 486,413 |
| 1年内償還予定の社債 | - | - | 40,000 | 40,000 | 40,000 | 240,000 | 40,000 | - | - | - | 200,000 |
| リース債務 | 174,685 | 188,906 | 349,474 | 411,492 | 436,772 | 484,547 | 493,505 | 398,231 | 305,641 | 263,036 | 225,805 |
| 未払金 | 557,434 | 793,929 | 760,847 | 713,675 | 678,705 | 608,835 | 467,670 | 460,188 | 692,609 | 543,129 | 465,765 |
| 未払法人税等 | 32,735 | 122,067 | 121,871 | 27,100 | 37,801 | 42,833 | 60,002 | 26,422 | 62,837 | 22,603 | 36,224 |
| 賞与引当金 | 115,108 | 131,663 | 157,556 | 130,315 | 109,039 | 107,152 | 113,353 | 100,637 | 109,661 | 85,584 | 65,503 |
| 役員賞与引当金 | 6,580 | 7,907 | 9,267 | 3,738 | 8,823 | 6,015 | 7,519 | - | 3,769 | 2,707 | - |
| その他 | 239,086 | 307,849 | 319,596 | 448,820 | 245,101 | 188,490 | 360,457 | 308,406 | 390,423 | 314,343 | 324,080 |
| 流動負債合計 | 6,696,629 | 7,252,671 | 8,037,595 | 7,325,029 | 6,745,450 | 7,030,889 | 6,795,047 | 6,604,213 | 7,280,936 | 6,619,994 | 6,760,177 |
| 固定負債 | |||||||||||
| 社債 | - | 200,000 | 360,000 | 320,000 | 280,000 | 40,000 | 200,000 | 200,000 | 200,000 | 200,000 | - |
| 長期借入金 | 1,388,758 | 1,062,598 | 785,178 | 809,158 | 803,400 | 1,070,306 | 1,205,782 | 991,031 | 870,373 | 908,326 | 780,400 |
| リース債務 | 447,424 | 592,086 | 1,237,861 | 1,255,165 | 1,131,896 | 1,078,907 | 869,563 | 689,993 | 577,230 | 486,580 | 406,600 |
| 繰延税金負債 | - | - | - | - | 47,557 | 104,943 | 102,157 | 179,561 | 231,170 | 323,354 | 354,319 |
| 執行役員退職慰労引当金 | - | - | - | - | 7,944 | 10,832 | 7,617 | 9,488 | 11,693 | 15,005 | 17,933 |
| 退職給付に係る負債 | 509,007 | 459,029 | 437,367 | 427,867 | 461,090 | 352,411 | 330,633 | 310,710 | 298,550 | 317,867 | 294,444 |
| その他 | 192,110 | 190,037 | 203,384 | 203,956 | 199,126 | 132,500 | 136,978 | 132,194 | 119,702 | 114,909 | 113,015 |
| 役員退職慰労引当金 | 2,942 | - | - | 140 | 328 | - | - | - | - | - | - |
| 繰延税金負債 | 196,439 | 206,234 | 232,082 | 80,414 | - | - | - | - | - | - | - |
| 環境対策引当金 | 2,657 | 2,657 | 2,657 | - | - | - | - | - | - | - | - |
| 厚生年金基金解散損失引当金 | 26,922 | 26,922 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 2,766,262 | 2,739,566 | 3,258,532 | 3,096,702 | 2,931,343 | 2,789,902 | 2,852,732 | 2,512,979 | 2,308,720 | 2,366,043 | 1,966,713 |
| 負債合計 | 9,462,892 | 9,992,237 | 11,296,127 | 10,421,732 | 9,676,793 | 9,820,791 | 9,647,779 | 9,117,192 | 9,589,656 | 8,986,037 | 8,726,890 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 | 1,080,500 |
| 資本剰余金 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 | 684,424 |
| 利益剰余金 | 963,648 | 1,324,163 | 1,600,650 | 1,641,564 | 1,464,465 | 1,519,546 | 1,663,532 | 1,431,418 | 1,555,231 | 1,018,939 | 788,530 |
| 自己株式 | -4,461 | -4,461 | -4,575 | -4,575 | -4,799 | -4,799 | -4,799 | -5,033 | -5,103 | -5,103 | -5,103 |
| 株主資本合計 | 2,724,111 | 3,084,627 | 3,360,998 | 3,401,913 | 3,224,590 | 3,279,671 | 3,423,657 | 3,191,310 | 3,315,052 | 2,778,760 | 2,548,351 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 461,924 | 484,833 | 543,779 | 386,540 | 282,594 | 437,440 | 408,895 | 451,525 | 613,427 | 630,935 | 670,981 |
| 退職給付に係る調整累計額 | -63,021 | -40,739 | -37,739 | -39,854 | -95,862 | -6,767 | 3,770 | 14,838 | 82,639 | 71,034 | 118,973 |
| その他の包括利益累計額合計 | 398,903 | 444,094 | 506,040 | 346,685 | 186,731 | 430,673 | 412,665 | 466,363 | 696,067 | 701,970 | 789,954 |
| 純資産合計 | 3,123,015 | 3,528,722 | 3,867,039 | 3,748,599 | 3,411,322 | 3,710,345 | 3,836,323 | 3,657,673 | 4,011,120 | 3,480,730 | 3,338,306 |
| 負債純資産合計 | 12,585,907 | 13,520,959 | 15,163,167 | 14,170,331 | 13,088,115 | 13,531,136 | 13,484,102 | 12,774,866 | 13,600,776 | 12,466,767 | 12,065,197 |