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 | 1,808,738 | 2,852,863 | 3,408,213 | 3,397,455 | 2,243,253 | 2,845,573 | 3,376,852 | 3,683,048 | 5,713,200 | 3,500,280 | 4,279,848 |
| 受取手形及び売掛金 | 9,676,614 | 9,480,036 | 10,229,006 | 10,644,246 | 9,456,012 | 9,514,505 | 9,795,797 | 10,224,849 | 11,201,553 | 10,556,943 | 10,543,050 |
| 商品及び製品 | 2,989,743 | 2,927,639 | 3,359,197 | 3,087,805 | 3,524,095 | 2,745,311 | 3,058,596 | 3,434,771 | 3,288,770 | 3,493,967 | 3,646,840 |
| 仕掛品 | 266,903 | 242,839 | 303,011 | 381,077 | 182,002 | 193,514 | 202,025 | 199,824 | 215,017 | 234,651 | 213,666 |
| 原材料及び貯蔵品 | 2,134,599 | 2,126,193 | 1,950,990 | 2,131,867 | 2,649,834 | 2,046,157 | 2,194,640 | 2,979,736 | 2,718,370 | 2,773,963 | 3,032,243 |
| その他 | 504,203 | 565,349 | 598,526 | 604,480 | 644,989 | 685,477 | 540,310 | 722,721 | 456,945 | 503,305 | 562,921 |
| 貸倒引当金 | -161,115 | -170,532 | -168,077 | -170,120 | -172,107 | -170,830 | -80 | -80 | -110 | -110 | -110 |
| 有価証券 | 110,207 | 100,000 | 180,000 | 180,000 | 170,000 | 100,000 | 80,000 | - | - | - | - |
| 繰延税金資産 | 225,145 | 270,431 | 219,587 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 17,555,041 | 18,394,821 | 20,080,456 | 20,256,811 | 18,698,080 | 17,959,708 | 19,248,142 | 21,244,872 | 23,593,748 | 21,063,002 | 22,278,460 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 19,009,262 | 19,102,108 | 19,823,622 | 21,073,594 | 21,221,527 | 21,399,834 | 21,720,622 | 22,251,707 | 22,531,624 | 22,754,157 | 22,973,235 |
| 減価償却累計額 | -12,685,460 | -13,097,642 | -13,574,200 | -14,043,907 | -14,521,083 | -15,012,162 | -15,519,040 | -15,942,739 | -16,438,550 | -16,959,512 | -17,455,392 |
| 建物及び構築物(純額) | 6,323,802 | 6,004,466 | 6,249,422 | 7,029,687 | 6,700,444 | 6,387,672 | 6,201,582 | 6,308,967 | 6,093,074 | 5,794,645 | 5,517,843 |
| 機械装置及び運搬具 | 17,955,496 | 17,963,081 | 18,506,356 | 20,113,084 | 20,441,710 | 21,107,414 | 21,430,824 | 21,804,501 | 22,222,829 | 22,891,175 | 23,739,926 |
| 減価償却累計額 | -12,582,378 | -12,907,147 | -13,418,899 | -14,314,220 | -14,885,393 | -15,769,712 | -16,421,349 | -16,832,392 | -17,357,276 | -18,070,516 | -18,805,327 |
| 機械装置及び運搬具(純額) | 5,373,117 | 5,055,933 | 5,087,456 | 5,798,863 | 5,556,317 | 5,337,701 | 5,009,474 | 4,972,108 | 4,865,552 | 4,820,658 | 4,934,599 |
| 工具、器具及び備品 | 1,400,991 | 1,382,977 | 1,377,919 | 1,411,480 | 1,410,337 | 1,402,451 | 1,467,466 | 1,505,641 | 1,537,080 | 1,606,630 | 1,671,870 |
| 減価償却累計額 | -1,295,934 | -1,234,634 | -1,221,595 | -1,255,140 | -1,255,545 | -1,241,099 | -1,300,418 | -1,329,285 | -1,368,813 | -1,414,722 | -1,450,930 |
| 工具、器具及び備品(純額) | 105,056 | 148,342 | 156,323 | 156,339 | 154,792 | 161,352 | 167,047 | 176,355 | 168,266 | 191,908 | 220,940 |
| 土地 | 3,421,951 | 3,391,053 | 3,391,053 | 3,390,057 | 2,952,277 | 2,952,277 | 2,952,277 | 2,952,277 | 2,952,277 | 2,952,277 | 2,953,730 |
| 建設仮勘定 | 6,446 | 548,113 | 40,882 | 109,592 | 90,935 | 1,001 | 68,077 | 67,376 | 79,514 | 59,615 | 51,671 |
| 有形固定資産合計 | 15,230,374 | 15,147,909 | 14,925,138 | 16,484,540 | 15,454,767 | 14,840,005 | 14,398,461 | 14,477,086 | 14,158,685 | 13,819,106 | 13,678,785 |
| 無形固定資産 | |||||||||||
| その他 | 96,579 | 87,577 | 65,099 | 122,763 | 123,735 | 248,193 | 309,005 | 310,583 | 340,855 | 420,548 | 527,534 |
| 無形固定資産合計 | 96,579 | 87,577 | 65,099 | 122,763 | 123,735 | 248,193 | 309,005 | 310,583 | 340,855 | 420,548 | 527,534 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 2,690,846 | 2,910,459 | 3,050,326 | 3,041,102 | 3,259,538 | 3,512,151 | 3,493,071 | 3,200,889 | 3,604,336 | 3,524,705 | 3,815,152 |
| 繰延税金資産 | - | - | - | - | 790,078 | 849,064 | 788,092 | 748,622 | 620,722 | 535,528 | 364,652 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | - | 199,301 | 339,341 |
| その他 | 107,555 | 236,108 | 239,530 | 257,324 | 266,225 | 291,508 | 341,431 | 339,699 | 294,003 | 324,090 | 197,355 |
| 長期貸付金 | 1,233 | 933 | 933 | 933 | 6,261 | 5,328 | - | - | - | - | - |
| 貸倒引当金 | -1,059 | -933 | -933 | -933 | -933 | -1,936 | - | - | - | - | - |
| 繰延税金資産 | 443,964 | 365,515 | 369,155 | 614,952 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 3,242,541 | 3,512,082 | 3,659,012 | 3,913,379 | 4,321,170 | 4,656,115 | 4,622,594 | 4,289,211 | 4,519,062 | 4,583,626 | 4,716,502 |
| 固定資産合計 | 18,569,495 | 18,747,570 | 18,649,250 | 20,520,683 | 19,899,672 | 19,744,313 | 19,330,061 | 19,076,881 | 19,018,603 | 18,823,281 | 18,922,822 |
| 資産合計 | 36,124,536 | 37,142,391 | 38,729,707 | 40,777,494 | 38,597,753 | 37,704,021 | 38,578,204 | 40,321,753 | 42,612,351 | 39,886,283 | 41,201,283 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 6,317,348 | 6,210,617 | 5,439,569 | 5,036,851 | 4,058,006 | 3,983,238 | 4,354,005 | 4,757,497 | 5,133,925 | 4,379,726 | 4,476,970 |
| 電子記録債務 | - | - | 2,648,691 | 2,608,740 | 2,078,277 | 1,706,699 | 1,920,525 | 2,078,570 | 2,805,865 | 1,714,080 | 1,010,156 |
| 短期借入金 | 2,910,000 | 2,710,000 | 2,110,000 | 3,768,048 | 4,183,803 | 3,276,196 | 3,282,380 | 4,444,616 | 4,919,158 | 4,880,849 | 4,644,744 |
| 1年内返済予定の長期借入金 | 1,925,800 | 1,974,716 | 1,979,738 | 2,059,595 | 1,887,442 | 1,868,882 | 1,933,842 | 2,003,782 | 2,198,977 | 1,957,362 | 2,047,362 |
| 未払金 | 2,076,912 | 2,324,295 | 2,098,920 | 2,028,785 | 1,798,360 | 1,808,529 | 1,854,952 | 1,942,014 | 2,076,525 | 1,894,381 | 3,613,829 |
| 未払法人税等 | 416,042 | 363,862 | 278,848 | 180,654 | 280,989 | 132,097 | 155,518 | 96,135 | 196,633 | 112,570 | 163,779 |
| 賞与引当金 | 386,295 | 385,988 | 409,462 | 415,444 | 427,052 | 437,579 | 476,094 | 486,494 | 515,217 | 499,206 | 515,127 |
| その他 | 1,819,003 | 1,421,023 | 1,696,073 | 1,563,526 | 1,444,426 | 1,373,526 | 1,402,014 | 1,477,881 | 2,032,092 | 1,534,509 | 1,497,160 |
| 1年内償還予定の社債 | - | - | - | - | - | 500,000 | - | 500,000 | - | - | - |
| リース債務 | 8,136 | 8,136 | 7,077 | 2,190 | 1,642 | - | - | - | - | - | - |
| 流動負債合計 | 15,859,539 | 15,398,638 | 16,668,382 | 17,663,837 | 16,160,001 | 15,086,749 | 15,379,334 | 17,786,992 | 19,878,395 | 16,972,686 | 17,969,130 |
| 固定負債 | |||||||||||
| 長期借入金 | 6,030,450 | 5,907,374 | 5,547,416 | 5,147,811 | 4,695,989 | 4,715,037 | 4,866,590 | 4,541,281 | 4,174,841 | 4,059,129 | 3,861,767 |
| 役員退職慰労引当金 | 258,970 | 286,397 | 235,538 | 261,869 | 152,703 | 172,492 | 122,021 | 131,291 | 133,860 | 138,898 | 152,952 |
| 退職給付に係る負債 | 1,648,533 | 1,546,034 | 1,649,935 | 1,676,233 | 1,726,641 | 1,756,822 | 1,751,515 | 1,650,970 | 1,552,184 | 1,476,917 | 1,286,852 |
| その他 | 1,135,662 | 975,166 | 846,667 | 876,808 | 733,927 | 747,249 | 734,015 | 717,285 | 683,149 | 654,974 | 652,843 |
| 社債 | - | - | - | 1,000,000 | 1,000,000 | 500,000 | 500,000 | - | - | - | - |
| リース債務 | 19,156 | 11,020 | 3,832 | 1,642 | - | - | - | - | - | - | - |
| 固定負債合計 | 9,092,772 | 8,725,992 | 8,283,389 | 8,964,364 | 8,309,260 | 7,891,601 | 7,974,142 | 7,040,828 | 6,544,034 | 6,329,918 | 5,954,414 |
| 負債合計 | 24,952,311 | 24,124,630 | 24,951,772 | 26,628,201 | 24,469,262 | 22,978,351 | 23,353,476 | 24,827,820 | 26,422,430 | 23,302,605 | 23,923,544 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 | 1,474,633 |
| 資本剰余金 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 | 1,707,937 |
| 利益剰余金 | 7,990,250 | 8,968,083 | 9,790,460 | 10,329,430 | 10,600,700 | 11,156,105 | 11,618,480 | 11,716,390 | 11,982,856 | 12,222,418 | 12,591,719 |
| 自己株式 | -13,552 | -4,018 | -4,124 | -4,179 | -4,179 | -4,195 | -4,220 | -4,258 | -4,416 | -4,416 | -4,437 |
| 株主資本合計 | 11,159,268 | 12,146,635 | 12,968,906 | 13,507,822 | 13,779,092 | 14,334,480 | 14,796,831 | 14,894,702 | 15,161,010 | 15,400,572 | 15,769,852 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 259,615 | 362,517 | 421,317 | 368,129 | 153,708 | 222,455 | 150,962 | 170,182 | 442,366 | 399,747 | 582,132 |
| 為替換算調整勘定 | - | 39,006 | 25,495 | 3,660 | -5,778 | -21,419 | 13,069 | 54,069 | 75,500 | 99,288 | 83,656 |
| 退職給付に係る調整累計額 | -246,659 | -142,513 | -162,247 | -165,630 | -173,017 | -127,560 | -64,403 | -9,370 | 79,352 | 174,300 | 306,043 |
| その他の包括利益累計額合計 | 12,956 | 259,010 | 284,565 | 206,160 | -25,086 | 73,475 | 99,628 | 214,882 | 597,218 | 673,336 | 971,831 |
| 非支配株主持分 | - | 612,114 | 524,462 | 435,310 | 374,486 | 317,714 | 328,268 | 384,348 | 431,692 | 509,768 | 536,054 |
| 純資産合計 | 11,172,225 | 13,017,760 | 13,777,935 | 14,149,293 | 14,128,491 | 14,725,670 | 15,224,728 | 15,493,932 | 16,189,921 | 16,583,678 | 17,277,738 |
| 負債純資産合計 | 36,124,536 | 37,142,391 | 38,729,707 | 40,777,494 | 38,597,753 | 37,704,021 | 38,578,204 | 40,321,753 | 42,612,351 | 39,886,283 | 41,201,283 |