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
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 2,207,259 | 2,507,010 | 2,415,367 | 2,551,063 | 3,250,521 | 3,415,065 | 3,261,519 | 3,228,051 | 4,771,495 | 3,846,657 | 6,609,688 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 2,316,828 | 1,395,522 | 1,945,304 | 2,536,458 |
| 電子記録債権 | - | - | - | - | - | - | 188,157 | 345,258 | 190,744 | 317,748 | 126,271 |
| 商品 | 1,663,364 | 1,071,818 | 1,097,201 | 1,673,826 | 2,436,482 | 1,604,383 | 3,446,040 | 2,076,984 | 1,021,339 | 760,095 | 2,508,185 |
| 未収還付法人税等 | - | - | 35,529 | - | - | - | - | - | 104,200 | 26,458 | - |
| 未収消費税等 | - | - | - | - | - | - | 1,012,325 | 1,060,324 | 325,583 | 464,360 | 803,072 |
| その他 | 322,862 | 120,061 | 523,014 | 733,006 | 404,868 | 813,652 | 253,519 | 306,271 | 368,963 | 234,246 | 697,076 |
| 貸倒引当金 | -3,920 | -3,222 | -2,039 | -1,579 | -1,168 | -2,195 | -4,659 | -2,396 | -1,215 | -1,199 | -178,164 |
| 受取手形及び売掛金 | 1,413,009 | 1,423,305 | 1,669,536 | 1,206,797 | 1,361,969 | 2,507,638 | 2,113,670 | - | - | - | - |
| 繰延税金資産 | 113,201 | 83,273 | 63,723 | 136,081 | - | - | - | - | - | - | - |
| 流動資産合計 | 5,715,776 | 5,202,245 | 5,802,335 | 6,299,196 | 7,452,673 | 8,338,543 | 10,270,574 | 9,331,322 | 8,176,634 | 7,593,671 | 13,102,587 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 1,153,610 | 1,157,160 | 1,157,326 | 778,834 | 776,934 | 1,431,563 | 1,422,673 | 1,442,167 | 1,443,264 | 1,443,668 | 1,443,929 |
| 減価償却累計額 | -750,006 | -769,813 | -788,833 | -461,137 | -469,863 | -493,346 | -516,678 | -551,629 | -583,359 | -617,162 | -650,447 |
| 建物及び構築物(純額) | 403,603 | 387,346 | 368,493 | 317,697 | 307,070 | 938,216 | 905,995 | 890,538 | 859,905 | 826,505 | 793,482 |
| 土地 | 1,657,243 | 1,657,243 | 1,657,243 | 1,657,243 | 1,657,243 | 1,189,738 | 1,189,738 | 1,189,738 | 1,189,738 | 1,189,738 | 1,189,738 |
| その他 | 291,916 | 238,964 | 236,737 | 215,316 | 223,762 | 252,232 | 262,391 | 272,169 | 273,676 | 228,633 | 233,582 |
| 減価償却累計額 | -245,506 | -202,059 | -183,385 | -165,447 | -184,006 | -206,692 | -218,959 | -207,758 | -216,409 | -189,890 | -208,056 |
| その他(純額) | 46,410 | 36,904 | 53,351 | 49,868 | 39,755 | 45,540 | 43,431 | 64,410 | 57,267 | 38,743 | 25,525 |
| 建設仮勘定 | - | - | - | 423,760 | 423,760 | - | - | - | - | - | - |
| 有形固定資産合計 | 2,107,257 | 2,081,494 | 2,079,088 | 2,448,569 | 2,427,829 | 2,173,495 | 2,139,166 | 2,144,687 | 2,106,911 | 2,054,988 | 2,008,746 |
| 無形固定資産 | 32,418 | 25,579 | 25,720 | 19,092 | 12,285 | 6,706 | 5,276 | 4,845 | 4,912 | 4,873 | 4,814 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 207,786 | 222,100 | 321,139 | 260,832 | 279,794 | 279,387 | 288,698 | 270,341 | 299,725 | 353,010 | 2,365 |
| 投資不動産 | 798,380 | 798,380 | 798,380 | 798,380 | 798,380 | 1,894,822 | 1,894,822 | 1,907,475 | 1,908,002 | 1,908,002 | 1,908,002 |
| 減価償却累計額 | -116,307 | -126,730 | -136,546 | -145,997 | -155,439 | -169,841 | -199,074 | -227,999 | -257,663 | -286,028 | -313,325 |
| 投資不動産(純額) | 682,072 | 671,650 | 661,834 | 652,383 | 642,940 | 1,724,981 | 1,695,747 | 1,679,475 | 1,650,338 | 1,621,974 | 1,594,676 |
| 繰延税金資産 | - | - | - | - | - | 85,850 | 135,716 | 149,820 | 108,108 | 12,500 | 57,961 |
| その他 | 74,911 | 75,273 | 84,375 | 121,060 | 108,640 | 107,337 | 83,802 | 83,478 | 89,770 | 80,113 | 313,868 |
| 繰延税金資産 | 14,142 | 3,732 | - | - | 104,832 | - | - | - | - | - | - |
| 貸倒引当金 | -5,834 | -27 | - | - | - | - | - | - | - | - | - |
| 差入保証金 | 313,269 | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,286,348 | 972,729 | 1,067,348 | 1,034,276 | 1,136,208 | 2,197,555 | 2,203,965 | 2,183,115 | 2,147,943 | 2,067,598 | 1,968,872 |
| 固定資産合計 | 3,426,024 | 3,079,804 | 3,172,157 | 3,501,937 | 3,576,324 | 4,377,757 | 4,348,408 | 4,332,648 | 4,259,767 | 4,127,459 | 3,982,433 |
| 資産合計 | 9,141,801 | 8,282,049 | 8,974,492 | 9,801,134 | 11,028,997 | 12,716,301 | 14,618,983 | 13,663,971 | 12,436,402 | 11,721,131 | 17,085,020 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 1,446,107 | 925,802 | 933,690 | 1,089,639 | 1,476,433 | 1,419,641 | 1,264,090 | 1,061,287 | 553,210 | 580,789 | 2,149,423 |
| 短期借入金 | - | - | - | - | - | - | 800,000 | - | - | - | 1,500,000 |
| 1年内返済予定の長期借入金 | 541,199 | 528,629 | 491,365 | 406,132 | 577,940 | 989,028 | 1,148,518 | 1,108,088 | 944,728 | 729,342 | 590,976 |
| 未払法人税等 | 126,359 | 102,364 | 5,752 | 99,322 | 33,292 | 65,314 | 167,814 | 218,992 | 52,531 | 32,187 | 78,783 |
| 前受金 | 250,464 | 160,617 | 396,994 | 631,367 | 794,591 | 353,009 | 1,102,045 | 356,429 | 325,223 | 189,892 | 2,457,331 |
| その他 | 303,150 | 249,025 | 160,149 | 297,579 | 220,032 | 203,619 | 329,562 | 409,361 | 198,096 | 240,301 | 248,467 |
| 厚生年金基金解散損失引当金 | - | - | - | 18,000 | - | - | - | - | - | - | - |
| 固定資産解体費用引当金 | - | - | - | 144,900 | - | - | - | - | - | - | - |
| 流動負債合計 | 2,667,281 | 1,966,438 | 1,987,951 | 2,686,940 | 3,102,289 | 3,030,612 | 4,812,031 | 3,154,158 | 2,073,789 | 1,772,512 | 7,024,982 |
| 固定負債 | |||||||||||
| 長期借入金 | 792,442 | 414,313 | 879,618 | 993,486 | 1,381,346 | 2,942,640 | 2,548,242 | 2,351,824 | 1,902,096 | 1,480,754 | 1,769,778 |
| 退職給付に係る負債 | 220,628 | 224,618 | 239,641 | 252,472 | 272,617 | 273,521 | 288,187 | 305,584 | 316,379 | 301,017 | 289,856 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | 4,508 | - |
| その他 | 10,884 | 13,404 | 58,555 | 39,904 | 23,275 | 27,495 | 36,319 | 57,896 | 47,292 | 36,688 | 28,363 |
| 厚生年金基金解散損失引当金 | 18,000 | 18,000 | 18,000 | - | - | - | - | - | - | - | - |
| 繰延税金負債 | 1,306 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,043,261 | 670,336 | 1,195,815 | 1,285,863 | 1,677,239 | 3,243,657 | 2,872,749 | 2,715,304 | 2,265,768 | 1,822,968 | 2,087,997 |
| 負債合計 | 3,710,543 | 2,636,774 | 3,183,767 | 3,972,804 | 4,779,528 | 6,274,269 | 7,684,780 | 5,869,463 | 4,339,558 | 3,595,480 | 9,112,979 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,385,709 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 | 1,389,836 |
| 資本剰余金 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 | 1,997,995 |
| 利益剰余金 | 1,969,731 | 2,154,709 | 2,219,658 | 2,352,278 | 2,742,021 | 2,995,934 | 3,374,530 | 4,172,467 | 4,384,075 | 4,266,532 | 4,264,247 |
| 自己株式 | -3,325 | -3,338 | -3,661 | -3,751 | -3,774 | -86,472 | -86,526 | -86,567 | -86,584 | -86,630 | -86,661 |
| 株主資本合計 | 5,350,111 | 5,539,203 | 5,603,829 | 5,736,360 | 6,126,079 | 6,297,295 | 6,675,836 | 7,473,733 | 7,685,324 | 7,567,734 | 7,565,418 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 46,210 | 68,047 | 136,140 | 87,850 | 103,126 | 98,365 | 111,847 | 103,798 | 130,821 | 170,706 | - |
| 繰延ヘッジ損益 | -7,674 | 10,008 | 7,496 | -14,052 | -5,319 | 4,793 | 14,814 | 17,864 | 20,279 | 22,844 | 17,625 |
| 為替換算調整勘定 | 38,500 | 28,386 | 30,862 | 11,564 | 3,214 | 12,180 | 106,613 | 152,350 | 214,402 | 311,501 | 362,478 |
| その他の包括利益累計額合計 | 77,037 | 106,442 | 174,500 | 85,362 | 101,021 | 115,339 | 233,275 | 274,013 | 365,503 | 505,052 | 380,103 |
| 非支配株主持分 | - | -370 | 12,395 | 6,607 | 22,367 | 29,396 | 25,090 | 46,761 | 46,016 | 52,863 | 26,518 |
| 新株予約権 | 4,108 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 5,431,257 | 5,645,275 | 5,790,725 | 5,828,329 | 6,249,468 | 6,442,031 | 6,934,202 | 7,794,508 | 8,096,844 | 8,125,650 | 7,972,040 |
| 負債純資産合計 | 9,141,801 | 8,282,049 | 8,974,492 | 9,801,134 | 11,028,997 | 12,716,301 | 14,618,983 | 13,663,971 | 12,436,402 | 11,721,131 | 17,085,020 |