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
2016-03百万円 | 2017-03百万円 | 2018-03百万円 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 17,891 | 18,229 | 18,673 | 16,145 | 22,874 | 30,320 | 18,537 | 21,594 | 23,664 | 28,546 | 62,014 |
| 受取手形 | - | - | - | - | - | - | 5,364 | 6,145 | 7,399 | 6,240 | 5,787 |
| 売掛金 | - | - | - | - | - | - | 20,593 | 15,809 | 25,130 | 26,502 | 30,180 |
| 商品及び製品 | 4,787 | 4,912 | 6,486 | 7,757 | 7,999 | 8,598 | 10,817 | 16,631 | 15,425 | 13,212 | 16,011 |
| 仕掛品 | 2,828 | 3,129 | 3,130 | 3,978 | 4,382 | 4,296 | 4,625 | 5,611 | 7,476 | 7,751 | 8,671 |
| 原材料及び貯蔵品 | 13,579 | 13,323 | 15,502 | 16,850 | 16,983 | 21,451 | 22,297 | 24,186 | 25,849 | 30,050 | 34,394 |
| その他 | 1,016 | 2,209 | 3,385 | 2,593 | 3,495 | 5,237 | 3,605 | 4,239 | 4,020 | 2,964 | 2,668 |
| 貸倒引当金 | -27 | -6 | -4 | -4 | -1 | -1 | -1 | -2 | -5 | -11 | -17 |
| 受取手形及び売掛金 | 23,898 | 24,077 | 25,891 | 25,353 | 25,164 | 23,985 | - | - | - | - | - |
| 繰延税金資産 | 1,884 | 1,784 | 1,512 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 65,859 | 67,660 | 74,578 | 72,674 | 80,899 | 93,887 | 85,838 | 94,215 | 108,960 | 115,256 | 159,710 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 13,245 | 12,156 | 12,332 | 12,246 | 15,851 | 15,886 | 19,909 | 19,620 | 19,944 | 20,963 | 22,380 |
| 機械装置及び運搬具(純額) | 9,579 | 8,697 | 10,097 | 13,400 | 22,935 | 21,246 | 32,807 | 25,756 | 30,351 | 30,855 | 38,099 |
| 土地 | 17,396 | 16,847 | 14,748 | 12,595 | 15,512 | 14,983 | 15,334 | 15,490 | 15,789 | 15,997 | 12,341 |
| リース資産(純額) | 4,086 | 3,558 | 3,022 | 2,414 | 1,949 | 1,451 | 1,241 | 568 | 466 | 466 | 530 |
| 建設仮勘定 | - | - | 1,836 | 5,973 | 5,194 | 10,035 | 6,048 | 5,553 | 2,776 | 7,279 | 12,067 |
| その他(純額) | 764 | 793 | 656 | 892 | 1,849 | 1,902 | 1,928 | 1,620 | 1,511 | 1,835 | 2,138 |
| 有形固定資産合計 | 45,072 | 42,053 | 42,693 | 47,523 | 63,292 | 65,506 | 77,270 | 68,609 | 70,839 | 77,398 | 87,558 |
| 無形固定資産 | 1,891 | 1,687 | 1,510 | 1,680 | 2,705 | 2,595 | 3,082 | 3,133 | 3,066 | 3,069 | 1,896 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 26,599 | 25,443 | 25,698 | 24,757 | 21,404 | 17,282 | 15,771 | 14,094 | 23,049 | 21,020 | 26,046 |
| 退職給付に係る資産 | 209 | 240 | 285 | 287 | 233 | 377 | 591 | 1,251 | 3,796 | 3,975 | 5,621 |
| 繰延税金資産 | - | - | - | - | 3,119 | 3,356 | 3,048 | 2,904 | 1,066 | 1,123 | 874 |
| その他 | 1,464 | 1,267 | 1,200 | 1,177 | 1,206 | 1,664 | 1,706 | 1,397 | 1,353 | 1,281 | 1,350 |
| 貸倒引当金 | -36 | -36 | -36 | -36 | -36 | -20 | -20 | -20 | -20 | -20 | -20 |
| 繰延税金資産 | 1,695 | 1,865 | 1,377 | 2,935 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 29,932 | 28,780 | 28,524 | 29,122 | 25,927 | 22,661 | 21,097 | 19,627 | 29,244 | 27,381 | 33,872 |
| 固定資産合計 | 76,895 | 72,521 | 72,729 | 78,326 | 91,925 | 90,764 | 101,450 | 91,369 | 103,151 | 107,849 | 123,327 |
| 資産合計 | 142,755 | 140,182 | 147,307 | 151,000 | 172,824 | 184,652 | 187,289 | 185,585 | 212,112 | 223,105 | 283,038 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 7,424 | 7,806 | 9,331 | 9,415 | 6,290 | 6,570 | 6,523 | 7,493 | 8,604 | 7,242 | 8,015 |
| 短期借入金 | 4,636 | 4,827 | 4,887 | 7,708 | 7,562 | 7,252 | 14,354 | 12,770 | 12,626 | 9,922 | 4,393 |
| 1年内返済予定の長期借入金 | 8,855 | 6,747 | 5,387 | 5,290 | 5,293 | 5,518 | 5,101 | 5,751 | 12,576 | 7,904 | 7,814 |
| リース債務 | 637 | 594 | 569 | 449 | 426 | 378 | 337 | 317 | 262 | 295 | 335 |
| 未払法人税等 | 787 | 1,633 | 2,389 | 532 | 1,103 | 2,528 | 555 | 622 | 1,805 | 3,259 | 13,117 |
| 賞与引当金 | 1,267 | 1,284 | 1,159 | 1,110 | 1,107 | 1,080 | 1,059 | 995 | 1,083 | 2,331 | 3,665 |
| その他 | 5,611 | 6,051 | 9,002 | 7,559 | 8,024 | 9,836 | 8,737 | 8,089 | 9,723 | 9,185 | 10,655 |
| 1年内償還予定の社債 | - | - | - | - | - | - | - | - | 5,000 | - | - |
| 事業構造改善引当金 | - | - | - | - | - | 710 | 195 | - | - | - | - |
| 流動負債合計 | 29,221 | 28,946 | 32,726 | 32,066 | 29,808 | 33,875 | 36,864 | 36,039 | 51,683 | 40,142 | 47,997 |
| 固定負債 | |||||||||||
| 社債 | - | - | - | - | 10,000 | 10,000 | 10,000 | 10,000 | 5,000 | 10,000 | 10,000 |
| 長期借入金 | 14,439 | 11,667 | 6,383 | 9,696 | 14,975 | 19,322 | 14,891 | 15,995 | 16,638 | 23,743 | 27,204 |
| リース債務 | 4,104 | 3,522 | 2,999 | 2,445 | 2,058 | 1,690 | 1,528 | 1,227 | 1,035 | 882 | 938 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | - | 4,685 |
| 修繕引当金 | 4,861 | 5,438 | 5,981 | 5,013 | 5,584 | 5,652 | 4,371 | 5,419 | 5,753 | 4,802 | 5,340 |
| 役員株式給付引当金 | - | - | - | - | - | - | - | 21 | 59 | 119 | 178 |
| 退職給付に係る負債 | 12,879 | 11,051 | 10,371 | 9,805 | 9,887 | 7,976 | 6,919 | 5,724 | 5,354 | 4,978 | 4,543 |
| その他 | 1,793 | 1,275 | 1,297 | 1,232 | 1,807 | 1,746 | 2,076 | 2,208 | 2,880 | 2,607 | 1,765 |
| 固定負債合計 | 38,078 | 32,954 | 27,033 | 28,193 | 44,311 | 46,387 | 39,787 | 40,596 | 36,721 | 47,134 | 54,656 |
| 負債合計 | 67,299 | 61,901 | 59,759 | 60,259 | 74,120 | 80,262 | 76,651 | 76,636 | 88,404 | 87,276 | 102,654 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 | 19,699 |
| 資本剰余金 | 23,107 | 19,037 | 19,037 | 19,037 | 19,037 | 19,037 | 19,373 | 19,373 | 19,373 | 19,373 | 19,373 |
| 利益剰余金 | 35,495 | 36,313 | 45,105 | 51,440 | 55,574 | 61,831 | 66,619 | 62,676 | 67,925 | 78,567 | 116,460 |
| 自己株式 | -8,954 | -1,757 | -2,538 | -2,544 | -2,554 | -2,559 | -2,563 | -3,013 | -3,018 | -3,028 | -3,047 |
| 株主資本合計 | 69,347 | 73,292 | 81,304 | 87,633 | 91,757 | 98,008 | 103,129 | 98,736 | 103,979 | 114,612 | 152,485 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 6,177 | 5,382 | 6,068 | 3,542 | 3,998 | 2,714 | 1,754 | 1,750 | 8,041 | 6,797 | 10,918 |
| 為替換算調整勘定 | 1,315 | 935 | 1,197 | 429 | 117 | -371 | 1,995 | 3,714 | 5,333 | 7,633 | 8,537 |
| 退職給付に係る調整累計額 | -2,241 | -2,220 | -1,941 | -1,892 | -2,219 | -1,220 | -1,056 | -407 | 836 | 690 | 1,654 |
| その他の包括利益累計額合計 | 5,251 | 4,097 | 5,324 | 2,079 | 1,897 | 1,123 | 2,692 | 5,057 | 14,211 | 15,122 | 21,109 |
| 非支配株主持分 | 856 | 890 | 919 | 1,027 | 5,049 | 5,257 | 4,815 | 5,155 | 5,516 | 6,095 | 6,787 |
| 純資産合計 | 75,455 | 78,281 | 87,548 | 90,740 | 98,704 | 104,389 | 110,638 | 108,948 | 123,707 | 135,829 | 180,383 |
| 負債純資産合計 | 142,755 | 140,182 | 147,307 | 151,000 | 172,824 | 184,652 | 187,289 | 185,585 | 212,112 | 223,105 | 283,038 |