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 | 2,255,665 | 2,061,088 | 1,975,051 | 2,254,311 | 2,693,425 | 2,853,917 | 2,166,157 | 2,659,343 | 2,914,570 | 3,331,256 | 3,057,484 |
| 受取手形 | - | - | 1,299 | 10,895 | 6,554 | 8,685 | 9,238 | 14,122 | 24,385 | 28,624 | 29,035 |
| 売掛金 | 1,162,079 | - | 1,884,323 | 2,304,639 | 2,211,794 | 2,443,950 | 2,587,253 | 2,951,356 | 3,147,848 | 3,257,082 | 3,776,269 |
| 契約資産 | - | - | - | - | - | - | 3,349 | 52,644 | 37,753 | 159,570 | 226,083 |
| 金銭の信託 | - | - | - | - | - | 200,000 | - | - | 200,000 | 200,000 | - |
| 仕掛品 | 40,087 | 33,368 | 50,265 | 34,021 | 29,269 | 69,150 | 27,994 | 2,860 | 3,338 | 3,853 | 22,433 |
| その他 | 88,532 | 87,875 | 4,705 | 4,286 | 5,533 | 4,229 | 3,535 | 393,737 | 266,974 | 141,681 | 253,590 |
| 有価証券 | - | - | - | - | - | - | - | - | 80,941 | - | - |
| 貸倒引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 前払費用 | - | - | 102,494 | 91,707 | 104,643 | 69,544 | 63,999 | - | - | - | - |
| 繰延税金資産 | 114,587 | 128,345 | 153,464 | - | - | - | - | - | - | - | - |
| 受取手形及び売掛金 | - | 1,651,083 | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 3,660,952 | 3,961,761 | 4,171,605 | 4,699,862 | 5,051,221 | 5,649,477 | 4,861,528 | 6,074,064 | 6,675,811 | 7,122,068 | 7,364,897 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | - | - | - | - | - | - | - | 187,526 | 180,617 | 194,006 | 243,723 |
| 減価償却累計額 | - | - | - | - | - | - | - | -29,682 | -24,538 | -38,089 | -54,844 |
| 建物及び構築物(純額) | - | - | - | - | - | - | - | 157,844 | 156,079 | 155,916 | 188,879 |
| 車両運搬具 | - | - | - | - | - | - | 12,449 | 12,449 | 12,449 | 12,449 | 12,449 |
| 減価償却累計額 | - | - | - | - | - | - | -11,291 | -12,449 | -12,449 | -12,449 | -12,449 |
| 車両運搬具(純額) | - | - | - | - | - | - | 1,158 | 0 | 0 | 0 | 0 |
| 工具、器具及び備品 | - | - | - | - | - | - | 105,149 | 110,305 | 130,434 | 126,839 | 149,003 |
| 減価償却累計額 | - | - | - | - | - | - | -85,733 | -64,264 | -79,586 | -88,889 | -98,920 |
| 工具、器具及び備品(純額) | - | - | - | - | - | - | 19,415 | 46,041 | 50,848 | 37,949 | 50,082 |
| 土地 | 69,864 | 13,460 | 13,460 | 376 | 376 | 376 | 376 | 376 | 376 | 376 | 376 |
| リース資産 | 5,536 | 5,536 | - | - | - | - | 16,000 | 16,000 | 16,000 | 16,000 | 21,628 |
| 減価償却累計額 | -5,536 | -5,536 | - | - | - | - | -9,600 | -12,800 | -2,666 | -5,866 | -13,123 |
| リース資産(純額) | - | - | - | - | - | - | 6,400 | 3,200 | 13,333 | 10,133 | 8,504 |
| 建物 | 135,811 | 67,701 | - | - | - | - | 63,622 | - | - | - | - |
| 減価償却累計額 | -66,818 | -50,165 | - | - | - | - | -45,793 | - | - | - | - |
| 建物(純額) | 68,992 | 17,535 | - | - | - | - | 17,829 | - | - | - | - |
| 建物(純額) | - | - | 18,840 | 21,302 | 22,257 | 19,693 | - | - | - | - | - |
| 車両運搬具(純額) | - | - | 7,843 | 5,231 | 3,489 | 2,323 | - | - | - | - | - |
| 工具、器具及び備品(純額) | - | - | 16,709 | 24,258 | 24,108 | 19,931 | - | - | - | - | - |
| リース資産(純額) | - | - | - | - | 12,800 | 9,600 | - | - | - | - | - |
| その他 | 104,936 | 102,553 | - | - | - | - | - | - | - | - | - |
| 減価償却累計額 | -84,949 | -73,979 | - | - | - | - | - | - | - | - | - |
| その他(純額) | 19,986 | 28,573 | - | - | - | - | - | - | - | - | - |
| 有形固定資産合計 | 158,844 | 59,570 | 56,854 | 51,169 | 63,031 | 51,925 | 45,180 | 207,462 | 220,638 | 204,376 | 247,842 |
| 無形固定資産 | |||||||||||
| 顧客関連資産 | - | - | - | - | - | - | - | 505,168 | 463,070 | 420,973 | 378,876 |
| のれん | - | - | - | - | - | - | - | 305,916 | 229,437 | 152,958 | 411,964 |
| その他 | - | - | 5,643 | 5,643 | 5,643 | 5,643 | 5,643 | 13,327 | 15,157 | 12,032 | 47,428 |
| ソフトウエア | - | - | 18,598 | 14,795 | 18,147 | 12,051 | 8,199 | - | - | - | - |
| 無形固定資産合計 | - | - | 24,242 | 20,439 | 23,791 | 17,695 | 13,843 | 824,412 | 707,665 | 585,964 | 838,269 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 924,973 | 1,211,765 | 982,167 | 1,024,754 | 695,766 | 1,087,730 | 1,046,096 | 1,174,098 | 998,214 | 808,502 | 556,862 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | 352,673 | 604,163 | 868,122 | 1,017,440 |
| 繰延税金資産 | - | - | - | - | 233,766 | 130,037 | 99,837 | 104,862 | 28,444 | - | 24,932 |
| その他 | 167,919 | 161,008 | 136,519 | 125,938 | 125,521 | 128,340 | 134,168 | 304,527 | 225,560 | 229,686 | 306,508 |
| 長期貸付金 | - | - | 12,000 | 9,600 | 7,200 | 4,800 | 2,400 | - | - | - | - |
| 関係会社株式 | - | - | 76,399 | 76,399 | 76,399 | 76,399 | 1,229,782 | - | - | - | - |
| 長期前払費用 | - | - | 27,084 | 48,642 | 46,367 | 19,318 | 10,772 | - | - | - | - |
| 前払年金費用 | - | - | - | - | - | 67,992 | 256,574 | - | - | - | - |
| 繰延税金資産 | 68,810 | - | - | 183,440 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,161,703 | 1,372,774 | 1,234,171 | 1,468,774 | 1,185,020 | 1,514,618 | 2,779,629 | 1,936,161 | 1,856,382 | 1,906,311 | 1,905,744 |
| 無形固定資産 | 29,624 | 26,468 | - | - | - | - | - | - | - | - | - |
| 固定資産合計 | 1,350,171 | 1,458,813 | 1,315,267 | 1,540,383 | 1,271,843 | 1,584,239 | 2,838,653 | 2,968,036 | 2,784,686 | 2,696,652 | 2,991,856 |
| 資産合計 | 5,011,123 | 5,420,575 | 5,486,873 | 6,240,246 | 6,323,065 | 7,233,717 | 7,700,182 | 9,042,101 | 9,460,497 | 9,818,720 | 10,356,753 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 272,220 | 246,955 | 325,614 | 301,450 | 309,306 | 366,371 | 373,623 | 462,293 | 418,334 | 499,418 | 653,506 |
| リース債務 | - | - | - | - | 3,333 | 3,480 | 3,635 | 3,797 | 3,363 | 3,513 | 4,345 |
| 未払法人税等 | 88,123 | 109,724 | 17,013 | 256,073 | 86,198 | 212,346 | 164,549 | 204,103 | 207,101 | 164,690 | 233,040 |
| 契約負債 | - | - | - | - | - | - | 23,546 | 42,867 | 26,102 | 33,721 | 96,298 |
| 賞与引当金 | 299,151 | 319,491 | 329,843 | 495,383 | 591,749 | 635,578 | 666,572 | 722,535 | 792,026 | 801,963 | 802,722 |
| その他 | 215,038 | 239,414 | - | - | - | 742 | 471 | 872,847 | 754,609 | 648,461 | 650,810 |
| 役員賞与引当金 | - | - | - | - | - | - | - | 5,831 | 7,535 | - | - |
| プロジェクト損失引当金 | 75 | 6,160 | 96,687 | 150 | 240 | 575 | 59 | 1,404 | 2,466 | - | - |
| 短期借入金 | - | - | - | - | - | - | - | - | - | - | - |
| 未払金 | - | - | 118,973 | 140,650 | 78,267 | 113,496 | 170,596 | - | - | - | - |
| 未払費用 | - | - | 122,243 | 150,243 | 162,530 | 182,102 | 184,749 | - | - | - | - |
| 未払消費税等 | 78,282 | 76,403 | 72,191 | 121,832 | 186,259 | 196,126 | 151,316 | - | - | - | - |
| 前受金 | - | - | 20,779 | 36,725 | 35,926 | 39,669 | - | - | - | - | - |
| 預り金 | - | - | 61,952 | 64,867 | 31,471 | 28,402 | 30,297 | - | - | - | - |
| 製品保証引当金 | 3,600 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 956,491 | 998,150 | 1,165,299 | 1,567,376 | 1,485,283 | 1,778,892 | 1,769,419 | 2,315,680 | 2,211,539 | 2,151,769 | 2,440,723 |
| 固定負債 | |||||||||||
| リース債務 | - | - | - | - | 10,913 | 7,432 | 3,797 | - | 11,679 | 8,165 | 5,575 |
| 繰延税金負債 | - | - | - | - | - | - | - | 152,026 | 131,620 | 154,969 | 169,173 |
| 退職給付に係る負債 | 272,142 | 311,127 | - | - | - | - | - | 262,366 | 262,525 | 239,654 | 251,214 |
| 役員退職慰労引当金 | 3,275 | 3,275 | 3,275 | 3,275 | 3,275 | 3,275 | 3,275 | 45,275 | 55,422 | - | 16,078 |
| 資産除去債務 | - | - | - | - | - | - | - | - | - | 10,701 | 15,495 |
| その他 | - | - | - | - | - | - | - | 865 | - | - | - |
| 退職給付引当金 | - | - | 242,827 | 282,528 | 295,055 | 245,931 | 257,255 | - | - | - | - |
| 繰延税金負債 | - | 8,246 | 11,150 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 275,417 | 322,648 | 257,252 | 285,803 | 309,244 | 256,639 | 264,328 | 460,533 | 461,247 | 413,490 | 457,538 |
| 負債合計 | 1,231,908 | 1,320,799 | 1,422,552 | 1,853,180 | 1,794,527 | 2,035,531 | 2,033,747 | 2,776,213 | 2,672,787 | 2,565,260 | 2,898,261 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 | 491,031 |
| 資本剰余金 | 492,918 | 492,926 | - | - | - | - | - | 603,313 | 607,586 | 611,349 | 629,253 |
| 利益剰余金 | 3,055,632 | 3,181,128 | - | - | - | - | - | 4,933,734 | 5,383,869 | 5,889,105 | 6,379,272 |
| 自己株式 | -222,893 | -222,890 | -223,122 | -223,322 | -217,218 | -212,170 | -208,816 | -97,650 | -93,829 | -90,024 | -451,669 |
| 資本剰余金 | |||||||||||
| 資本準備金 | - | - | 492,898 | 492,898 | 492,898 | 492,898 | 492,898 | - | - | - | - |
| その他資本剰余金 | - | - | 27 | 27 | 1,985 | 6,173 | 10,531 | - | - | - | - |
| 資本剰余金合計 | - | - | 492,926 | 492,926 | 494,884 | 499,072 | 503,430 | - | - | - | - |
| 利益剰余金 | |||||||||||
| 利益準備金 | - | - | 29,890 | 29,890 | 29,890 | 29,890 | 29,890 | - | - | - | - |
| その他利益剰余金 | |||||||||||
| 別途積立金 | - | - | 830,000 | 830,000 | 830,000 | 830,000 | 830,000 | - | - | - | - |
| 繰越利益剰余金 | - | - | 2,245,513 | 2,538,912 | 2,710,750 | 3,165,785 | 3,648,823 | - | - | - | - |
| 利益剰余金合計 | - | - | 3,105,403 | 3,398,802 | 3,570,640 | 4,025,675 | 4,508,713 | - | - | - | - |
| 株主資本合計 | 3,816,688 | 3,942,195 | 3,866,238 | 4,159,437 | 4,339,336 | 4,803,609 | 5,294,358 | 5,930,428 | 6,388,658 | 6,901,461 | 7,047,886 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 37,537 | 236,717 | 198,082 | 227,629 | 189,200 | 394,576 | 372,076 | 395,387 | 399,039 | 271,652 | 265,016 |
| 退職給付に係る調整累計額 | -77,967 | -79,137 | - | - | - | - | - | -59,928 | 11 | 80,345 | 145,588 |
| 為替換算調整勘定 | 2,956 | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | -37,472 | 157,580 | 198,082 | 227,629 | 189,200 | 394,576 | 372,076 | 335,458 | 399,051 | 351,998 | 410,605 |
| 非支配株主持分 | - | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 3,779,215 | 4,099,775 | 4,064,320 | 4,387,066 | 4,528,537 | 5,198,185 | 5,666,434 | 6,265,887 | 6,787,709 | 7,253,460 | 7,458,492 |
| 負債純資産合計 | 5,011,123 | 5,420,575 | 5,486,873 | 6,240,246 | 6,323,065 | 7,233,717 | 7,700,182 | 9,042,101 | 9,460,497 | 9,818,720 | 10,356,753 |