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
2016-04千円 | 2017-04千円 | 2018-04千円 | 2019-04千円 | 2020-04千円 | 2021-04千円 | 2022-04千円 | 2023-04千円 | 2024-04千円 | 2025-04千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,918,143 | 2,278,251 | 2,311,781 | 2,274,763 | 1,960,817 | 1,815,088 | 1,999,178 | 2,049,027 | 1,665,015 | 1,686,873 |
| 受取手形 | 648 | 1,320 | 594 | 1,512 | 12,158 | - | - | 489 | 539 | 148 |
| 売掛金 | 609,991 | 685,197 | 725,937 | 825,727 | 785,875 | 775,996 | 836,041 | 886,065 | 901,471 | 824,611 |
| 商品及び製品 | 123,936 | 166,123 | 191,123 | 172,942 | 190,796 | 220,028 | 304,090 | 477,047 | 648,580 | 379,964 |
| 仕掛品 | 13,423 | 12,038 | 14,325 | 23,551 | 49,083 | 99,800 | 169,022 | 185,485 | 68,847 | 32,350 |
| 原材料及び貯蔵品 | 50,720 | 56,972 | 62,206 | 78,072 | 98,238 | 86,770 | 84,426 | 89,298 | 102,728 | 96,893 |
| その他 | 2,446 | 3,682 | 2,269 | 2,464 | 1,248 | 45,718 | 2,021 | 2,899 | 80,576 | 62,889 |
| 貸倒引当金 | -3,803 | -3,163 | -2,617 | -2,914 | -4,351 | -4,218 | -2,810 | -1,793 | -9,851 | -10,166 |
| 前払費用 | 24,093 | 46,499 | 31,289 | 34,378 | 27,906 | 32,011 | 40,156 | 57,103 | - | - |
| 前渡金 | - | - | - | - | - | - | 1,411 | - | - | - |
| 繰延税金資産 | 63,506 | 62,466 | 71,581 | - | - | - | - | - | - | - |
| 流動資産合計 | 2,803,106 | 3,309,387 | 3,408,490 | 3,410,498 | 3,121,774 | 3,071,195 | 3,433,537 | 3,745,622 | 3,457,907 | 3,073,565 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物(純額) | - | - | - | - | - | - | - | - | 831,048 | 755,156 |
| 機械装置及び運搬具(純額) | - | - | - | - | - | - | - | - | 493,357 | 398,823 |
| 土地 | 432,702 | 432,702 | 611,507 | 844,060 | 844,060 | 844,060 | 844,060 | 844,060 | 844,060 | 844,060 |
| その他(純額) | - | - | - | - | - | - | - | - | 177,497 | 157,991 |
| 建物 | 837,884 | 851,713 | 895,176 | 925,358 | 1,372,631 | 1,448,017 | 1,483,173 | 1,507,917 | - | - |
| 減価償却累計額 | -323,087 | -351,963 | -382,618 | -416,721 | -466,762 | -518,700 | -576,543 | -634,868 | - | - |
| 建物(純額) | 514,797 | 499,750 | 512,558 | 508,636 | 905,868 | 929,317 | 906,630 | 873,048 | - | - |
| 構築物 | 17,643 | 17,643 | 17,643 | 19,245 | 26,606 | 26,606 | 26,606 | 26,606 | - | - |
| 減価償却累計額 | -10,066 | -10,766 | -11,485 | -11,764 | -12,876 | -14,042 | -15,207 | -16,116 | - | - |
| 構築物(純額) | 7,576 | 6,877 | 6,157 | 7,480 | 13,729 | 12,563 | 11,399 | 10,489 | - | - |
| 機械及び装置 | 1,335,583 | 1,359,354 | 1,407,637 | 1,506,666 | 1,562,081 | 1,769,091 | 1,852,725 | 1,870,803 | - | - |
| 減価償却累計額 | -783,381 | -936,738 | -1,011,099 | -1,097,104 | -1,113,456 | -1,301,195 | -1,330,132 | -1,455,679 | - | - |
| 機械及び装置(純額) | 552,201 | 422,616 | 396,538 | 409,561 | 448,625 | 467,896 | 522,592 | 415,124 | - | - |
| 車両運搬具 | 8,845 | 9,661 | 9,661 | 9,288 | 10,158 | 2,182 | 9,369 | 9,369 | - | - |
| 減価償却累計額 | -7,062 | -957 | -2,786 | -4,241 | -6,160 | -1,111 | -2,267 | -4,151 | - | - |
| 車両運搬具(純額) | 1,782 | 8,704 | 6,875 | 5,046 | 3,997 | 1,071 | 7,102 | 5,217 | - | - |
| 工具、器具及び備品 | 290,369 | 330,564 | 352,591 | 381,142 | 413,315 | 452,384 | 481,776 | 548,132 | - | - |
| 減価償却累計額 | -172,771 | -195,653 | -217,329 | -243,963 | -261,686 | -269,114 | -339,202 | -379,171 | - | - |
| 工具、器具及び備品(純額) | 117,598 | 134,911 | 135,261 | 137,179 | 151,628 | 183,270 | 142,574 | 168,961 | - | - |
| 建設仮勘定 | - | - | 24,407 | 249,643 | 67,613 | 16,176 | 22,691 | - | - | - |
| 有形固定資産合計 | 1,626,659 | 1,505,562 | 1,693,306 | 2,161,609 | 2,435,524 | 2,454,356 | 2,457,050 | 2,316,903 | 2,345,964 | 2,156,032 |
| 無形固定資産 | ||||||||||
| のれん | - | - | - | - | - | - | - | - | 298,891 | 260,325 |
| その他 | 2,732 | 1,314 | 6,082 | 12,855 | 14,580 | 1,375 | 3,350 | 10,353 | 204,950 | 191,325 |
| 特許出願権等 | 26,718 | 24,082 | 20,603 | 17,123 | 13,644 | 10,165 | 6,686 | 3,206 | - | - |
| ソフトウエア | 166,899 | 186,476 | 180,165 | 172,391 | 193,348 | 213,201 | 198,404 | 205,750 | - | - |
| 無形固定資産合計 | 196,351 | 211,874 | 206,851 | 202,370 | 221,573 | 224,742 | 208,440 | 219,310 | 503,842 | 451,650 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 40,200 | 147,100 | 240,600 | 228,800 | 523,634 | 533,204 | 587,437 | 634,410 | 571,582 | 331,602 |
| 繰延税金資産 | - | - | - | - | 142,655 | 96,303 | 120,907 | 127,067 | 111,514 | 226,487 |
| その他 | 131,728 | 134,790 | 140,748 | 142,788 | 153,773 | 73,220 | 78,548 | 83,446 | 99,632 | 109,888 |
| 出資金 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | - | - |
| 長期前払費用 | 7,044 | 5,620 | 3,390 | 2,819 | 8,743 | 12,315 | 10,302 | 8,089 | - | - |
| 繰延税金資産 | 13,483 | 10,503 | 22,499 | 122,617 | - | - | - | - | - | - |
| 従業員に対する長期貸付金 | 1,840 | 400 | - | - | - | - | - | - | - | - |
| 貸倒引当金 | -6 | -1 | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 194,300 | 298,423 | 407,248 | 497,035 | 828,816 | 715,054 | 797,206 | 853,023 | 782,730 | 667,978 |
| 固定資産合計 | 2,017,310 | 2,015,859 | 2,307,407 | 2,861,016 | 3,485,914 | 3,394,153 | 3,462,698 | 3,389,237 | 3,632,536 | 3,275,661 |
| 資産合計 | 4,820,417 | 5,325,247 | 5,715,897 | 6,271,514 | 6,607,688 | 6,465,349 | 6,896,235 | 7,134,859 | 7,090,444 | 6,349,226 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 123,714 | 118,905 | 126,270 | 169,180 | 167,630 | 163,342 | 182,892 | 187,109 | 175,134 | 172,395 |
| 未払金 | 112,816 | 143,049 | 162,361 | 173,963 | 162,859 | 146,716 | 197,458 | 208,545 | 257,203 | 293,956 |
| 未払法人税等 | 120,200 | 143,270 | 137,900 | 187,900 | 87,100 | 15,400 | 131,400 | 87,200 | 85,473 | 62,602 |
| 前受金 | 11,586 | 26,171 | 16,526 | 16,704 | 41,704 | 15,766 | 12,360 | 23,898 | 17,490 | 16,111 |
| 賞与引当金 | 129,700 | 129,000 | 136,500 | 144,200 | 150,900 | 153,650 | 161,620 | 193,800 | 184,950 | 181,640 |
| その他 | 49,281 | 68,050 | 40,313 | 52,996 | 45,163 | 37,763 | 68,292 | 91,719 | 206,037 | 230,625 |
| 未払費用 | 64,846 | 67,998 | 72,320 | 73,881 | 81,281 | 81,929 | 84,215 | 96,444 | - | - |
| 預り金 | 11,265 | 11,759 | 11,991 | 12,322 | 13,230 | 18,552 | 26,347 | 33,619 | - | - |
| 役員退職慰労引当金 | - | - | - | - | 100,000 | - | - | - | - | - |
| 流動負債合計 | 623,410 | 708,204 | 704,183 | 831,149 | 849,870 | 633,121 | 864,587 | 922,337 | 926,289 | 957,331 |
| 固定負債 | ||||||||||
| 退職給付に係る負債 | - | - | - | - | - | - | - | - | 4,704 | 4,343 |
| その他 | - | 7,115 | 5,217 | 3,320 | 1,423 | 1,277 | 5,510 | 4,072 | 2,635 | 1,197 |
| 退職給付引当金 | 6,634 | 6,482 | 6,482 | 6,009 | 6,009 | 5,351 | 5,351 | 5,351 | - | - |
| 固定負債合計 | 6,634 | 13,597 | 11,700 | 9,330 | 7,432 | 6,628 | 10,862 | 9,424 | 7,340 | 5,541 |
| 負債合計 | 630,045 | 721,802 | 715,883 | 840,479 | 857,303 | 639,750 | 875,449 | 931,761 | 933,629 | 962,872 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 490,300 | 490,300 | 490,300 | 490,300 | 490,300 | 490,300 | 490,300 | 490,300 | 490,300 | 490,300 |
| 資本剰余金 | - | - | - | - | - | - | - | - | 626,380 | 624,759 |
| 利益剰余金 | - | - | - | - | - | - | - | - | 5,626,124 | 5,247,868 |
| 自己株式 | -315,115 | -309,764 | -285,940 | -268,850 | -269,031 | -265,577 | -298,392 | -487,857 | -627,799 | -1,012,228 |
| 資本剰余金 | ||||||||||
| 資本準備金 | 606,585 | 606,585 | 606,585 | 606,585 | 606,585 | 606,585 | 606,585 | 606,585 | - | - |
| その他資本剰余金 | - | - | - | - | - | 7,737 | 12,971 | 17,901 | - | - |
| 資本剰余金合計 | 606,585 | 606,585 | 606,585 | 606,585 | 606,585 | 614,322 | 619,556 | 624,486 | - | - |
| 利益剰余金 | ||||||||||
| 利益準備金 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 | 1,693 | - | - |
| その他利益剰余金 | ||||||||||
| 繰越利益剰余金 | 3,398,443 | 3,801,408 | 4,181,890 | 4,606,383 | 4,922,770 | 4,979,863 | 5,194,731 | 5,559,585 | - | - |
| 利益剰余金合計 | 3,400,136 | 3,803,101 | 4,183,583 | 4,608,076 | 4,924,463 | 4,981,556 | 5,196,424 | 5,561,278 | - | - |
| 株主資本合計 | 4,181,905 | 4,590,222 | 4,994,527 | 5,436,110 | 5,752,316 | 5,820,602 | 6,007,889 | 6,188,207 | 6,115,005 | 5,350,699 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 2,086 | 7,579 | 3,129 | -5,076 | -1,930 | 4,997 | 12,896 | 14,890 | 41,808 | 35,654 |
| その他の包括利益累計額合計 | 2,086 | 7,579 | 3,129 | -5,076 | -1,930 | 4,997 | 12,896 | 14,890 | 41,808 | 35,654 |
| 新株予約権 | 6,380 | 5,642 | 2,356 | - | - | - | - | - | - | - |
| 純資産合計 | 4,190,372 | 4,603,444 | 5,000,014 | 5,431,034 | 5,750,385 | 5,825,599 | 6,020,785 | 6,203,097 | 6,156,814 | 5,386,354 |
| 負債純資産合計 | 4,820,417 | 5,325,247 | 5,715,897 | 6,271,514 | 6,607,688 | 6,465,349 | 6,896,235 | 7,134,859 | 7,090,444 | 6,349,226 |