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
2016-02千円 | 2017-02千円 | 2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 1,976,769 | 1,830,213 | 1,679,340 | 2,394,630 | 2,850,286 | 3,681,119 | 3,684,783 | 4,015,272 | 4,220,983 | 4,113,685 | 3,807,998 |
| 売掛金 | 141,430 | 133,304 | 130,489 | 126,864 | 410,774 | 430,343 | 484,461 | 499,363 | 433,983 | 435,178 | 495,818 |
| 商品及び製品 | - | - | - | - | - | - | 1,991,086 | 2,106,785 | 2,435,756 | 2,298,417 | 2,431,518 |
| 原材料及び貯蔵品 | - | - | - | - | - | 15,158 | 16,177 | 20,795 | 16,788 | 23,146 | 27,399 |
| その他 | 149,662 | 149,732 | 163,086 | 175,316 | 212,066 | 206,689 | 211,007 | 227,138 | 188,499 | 216,061 | 228,418 |
| 商品 | 1,385,105 | 1,499,195 | 1,783,584 | 1,667,729 | 1,597,926 | 1,876,814 | - | - | - | - | - |
| 貯蔵品 | 21,908 | 15,514 | 17,075 | 12,377 | 13,957 | - | - | - | - | - | - |
| 繰延税金資産 | 35,933 | 36,465 | 39,362 | 40,682 | - | - | - | - | - | - | - |
| 貸倒引当金 | -60 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 3,710,749 | 3,664,425 | 3,812,939 | 4,417,600 | 5,085,011 | 6,210,126 | 6,387,515 | 6,869,356 | 7,296,010 | 7,086,489 | 6,991,153 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 2,013,037 | 2,032,891 | 2,033,631 | 2,038,493 | 2,033,673 | 2,142,477 | 2,205,736 | 2,112,828 | 2,127,166 | 2,348,999 | 2,890,901 |
| 減価償却累計額 | -1,306,348 | -1,285,359 | -1,319,720 | -1,385,676 | -1,440,029 | -1,489,506 | -1,551,703 | -1,514,861 | -1,566,418 | -1,613,596 | -2,143,864 |
| 建物及び構築物(純額) | 706,689 | 747,531 | 713,911 | 652,817 | 593,643 | 652,970 | 654,033 | 597,967 | 560,747 | 735,402 | 747,037 |
| 機械装置及び運搬具 | 285,941 | - | - | - | - | 233,075 | 237,094 | 267,349 | 277,666 | 406,427 | 470,266 |
| 減価償却累計額 | -216,459 | - | - | - | - | -184,978 | -208,822 | -238,400 | -250,769 | -288,738 | -364,472 |
| 機械装置及び運搬具(純額) | 69,482 | - | - | - | - | 48,097 | 28,271 | 28,949 | 26,897 | 117,689 | 105,794 |
| 工具、器具及び備品 | - | - | - | - | - | 392,368 | 394,477 | 518,186 | 504,245 | 574,910 | 713,221 |
| 減価償却累計額 | - | - | - | - | - | -321,126 | -344,796 | -470,009 | -464,987 | -484,172 | -601,018 |
| 工具、器具及び備品(純額) | - | - | - | - | - | 71,242 | 49,681 | 48,176 | 39,257 | 90,737 | 112,202 |
| 土地 | 828,005 | 1,082,578 | 1,082,578 | 1,082,578 | 1,082,578 | 1,105,718 | 1,105,718 | 1,105,718 | 1,105,718 | 1,123,718 | 1,161,181 |
| リース資産 | 129,058 | 177,853 | 235,052 | 235,592 | 276,268 | 220,361 | 247,675 | 409,830 | 411,331 | 368,020 | 358,141 |
| 減価償却累計額 | -41,334 | -67,309 | -104,424 | -114,799 | -151,049 | -128,557 | -113,062 | -109,333 | -138,532 | -147,729 | -194,265 |
| リース資産(純額) | 87,723 | 110,544 | 130,627 | 120,792 | 125,218 | 91,803 | 134,612 | 300,497 | 272,799 | 220,290 | 163,875 |
| 建設仮勘定 | 65,600 | 23,589 | 48,835 | 9,417 | 4,211 | 3,444 | 3,255 | 2,396 | 12,660 | 3,984 | 90,390 |
| 車両運搬具及び工具器具備品 | - | 325,210 | 435,393 | 525,596 | 603,446 | - | - | - | - | - | - |
| 減価償却累計額 | - | -205,460 | -248,159 | -346,665 | -436,568 | - | - | - | - | - | - |
| 車両運搬具及び工具器具備品(純額) | - | 119,750 | 187,234 | 178,930 | 166,877 | - | - | - | - | - | - |
| 有形固定資産合計 | 1,757,500 | 2,083,993 | 2,163,186 | 2,044,537 | 1,972,529 | 1,973,277 | 1,975,573 | 2,083,705 | 2,018,080 | 2,291,823 | 2,380,480 |
| 無形固定資産 | |||||||||||
| のれん | - | - | - | - | - | 1,245 | 1,130 | 1,015 | 900 | 785 | 670 |
| その他 | - | - | - | - | - | 160,507 | 158,272 | 157,947 | 158,999 | 157,709 | 157,693 |
| 無形固定資産合計 | - | - | - | - | - | 161,752 | 159,402 | 158,962 | 159,900 | 158,494 | 158,363 |
| 投資その他の資産 | |||||||||||
| 敷金及び保証金 | 953,840 | 942,225 | 975,201 | 968,180 | 948,767 | 932,308 | 952,247 | 948,517 | 958,102 | 969,973 | 961,818 |
| 繰延税金資産 | - | - | - | - | - | 119,451 | 126,468 | 202,524 | 199,533 | 219,680 | 226,822 |
| その他 | 164,048 | 159,586 | 151,789 | 141,515 | 162,602 | 152,219 | 145,973 | 142,430 | 134,734 | 132,798 | 156,378 |
| 貸倒引当金 | - | - | - | - | - | - | -4,750 | - | - | - | - |
| 繰延税金資産 | 56,435 | 58,708 | 62,905 | 70,170 | 112,171 | - | - | - | - | - | - |
| 投資有価証券 | 946 | - | - | - | - | - | - | - | - | - | - |
| 長期貸付金 | 50 | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,175,321 | 1,160,520 | 1,189,896 | 1,179,865 | 1,223,541 | 1,203,979 | 1,219,939 | 1,293,472 | 1,292,370 | 1,322,452 | 1,345,020 |
| 無形固定資産 | 166,963 | 166,007 | 157,087 | 156,607 | 159,728 | - | - | - | - | - | - |
| 固定資産合計 | 3,099,784 | 3,410,521 | 3,510,170 | 3,381,010 | 3,355,800 | 3,339,009 | 3,354,915 | 3,536,140 | 3,470,351 | 3,772,769 | 3,883,864 |
| 資産合計 | 6,810,534 | 7,074,947 | 7,323,109 | 7,798,611 | 8,440,811 | 9,549,135 | 9,742,431 | 10,405,496 | 10,766,362 | 10,859,259 | 10,875,017 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 1,784,390 | 1,751,162 | 1,791,892 | 1,780,395 | 1,984,575 | 2,102,190 | 2,123,845 | 2,089,544 | 2,092,098 | 2,040,669 | 2,196,278 |
| 短期借入金 | 180,000 | 190,000 | 200,000 | 188,000 | 202,000 | 200,000 | 196,000 | 202,000 | 200,000 | 172,000 | 370,000 |
| 1年内返済予定の長期借入金 | 386,923 | 400,592 | 383,492 | 387,118 | 387,462 | 399,960 | 381,209 | 389,541 | 343,671 | 391,628 | 371,269 |
| リース債務 | 26,280 | 37,504 | 48,020 | 48,836 | 49,655 | 47,477 | 56,625 | 75,437 | 75,204 | 67,697 | 54,098 |
| 未払金 | 342,021 | 323,843 | 312,444 | 298,652 | 337,202 | 356,281 | 341,288 | 367,380 | 364,295 | 447,282 | 398,479 |
| 未払法人税等 | 212,128 | 148,930 | 102,314 | 189,791 | 182,975 | 376,410 | 137,045 | 161,409 | 166,907 | 99,898 | 49,844 |
| 契約負債 | - | - | - | - | - | - | - | - | - | - | 5,936 |
| 賞与引当金 | 34,811 | 37,388 | 37,290 | 38,355 | 34,117 | 36,552 | 37,268 | 34,833 | 36,449 | 43,762 | 33,349 |
| 株主優待引当金 | - | - | - | - | - | - | - | - | - | 35,973 | 51,541 |
| 資産除去債務 | 1,465 | - | 11,230 | 45 | - | 2 | 1,324 | 2,171 | - | - | 1,067 |
| その他 | 178,072 | 168,819 | 150,555 | 236,201 | 212,701 | 260,914 | 201,184 | 217,712 | 181,451 | 146,305 | 177,484 |
| 流動負債合計 | 3,146,092 | 3,058,240 | 3,037,239 | 3,167,396 | 3,390,688 | 3,779,789 | 3,475,790 | 3,540,031 | 3,460,078 | 3,445,217 | 3,709,349 |
| 固定負債 | |||||||||||
| 長期借入金 | 150,488 | 133,184 | 137,014 | 137,358 | 149,856 | 131,105 | 139,437 | 143,607 | 191,564 | 141,524 | 270,724 |
| リース債務 | 68,803 | 82,909 | 94,631 | 83,951 | 88,525 | 94,104 | 123,513 | 281,515 | 244,070 | 185,885 | 131,787 |
| 繰延税金負債 | - | - | - | - | - | 12,394 | 7,612 | 1,758 | 1,120 | 4,789 | 9,853 |
| 役員退職慰労引当金 | 239,153 | 261,763 | 273,288 | 293,939 | 314,564 | 335,189 | 357,183 | 379,644 | 376,980 | 395,208 | 399,136 |
| 退職給付に係る負債 | 145,569 | 157,969 | 171,943 | 180,242 | 174,738 | 183,221 | 198,954 | 184,123 | 178,550 | 182,129 | 179,658 |
| 資産除去債務 | 147,669 | 160,633 | 135,169 | 138,481 | 143,952 | 145,520 | 169,436 | 171,866 | 176,383 | 188,583 | 225,976 |
| その他 | 15,965 | 15,945 | 15,895 | 16,895 | 20,731 | 19,931 | 19,131 | 18,331 | 16,647 | 15,916 | 16,876 |
| 固定負債合計 | 767,648 | 812,405 | 827,942 | 850,868 | 892,369 | 921,467 | 1,015,269 | 1,180,846 | 1,185,317 | 1,114,038 | 1,234,012 |
| 負債合計 | 3,913,741 | 3,870,645 | 3,865,181 | 4,018,264 | 4,283,058 | 4,701,257 | 4,491,059 | 4,720,877 | 4,645,396 | 4,559,255 | 4,943,362 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 | 320,300 |
| 資本剰余金 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 | 259,600 |
| 利益剰余金 | 2,316,652 | 2,624,452 | 2,878,078 | 3,200,504 | 3,577,910 | 4,268,035 | 4,671,528 | 5,104,775 | 5,541,123 | 5,720,160 | 5,351,812 |
| 自己株式 | -50 | -50 | -50 | -57 | -57 | -57 | -57 | -57 | -57 | -57 | -57 |
| 株主資本合計 | 2,896,501 | 3,204,301 | 3,457,927 | 3,780,347 | 4,157,753 | 4,847,878 | 5,251,371 | 5,684,618 | 6,120,966 | 6,300,003 | 5,931,655 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 291 | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 291 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 2,896,792 | 3,204,301 | 3,457,927 | 3,780,347 | 4,157,753 | 4,847,878 | 5,251,371 | 5,684,618 | 6,120,966 | 6,300,003 | 5,931,655 |
| 負債純資産合計 | 6,810,534 | 7,074,947 | 7,323,109 | 7,798,611 | 8,440,811 | 9,549,135 | 9,742,431 | 10,405,496 | 10,766,362 | 10,859,259 | 10,875,017 |