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 | 3,308,206 | 3,258,029 | 3,134,998 | 3,936,939 | 4,930,077 | 6,685,308 | 7,749,181 | 4,875,795 | 7,332,997 | 7,905,850 | 14,779,964 |
| 受取手形及び売掛金 | 21,590,353 | 19,760,399 | 20,866,079 | 23,598,576 | 26,526,207 | 20,116,909 | 16,252,930 | 19,927,577 | 17,773,053 | 19,104,212 | 17,080,558 |
| 電子記録債権 | - | 2,528,660 | 4,781,611 | 5,476,034 | 4,412,987 | 3,970,814 | 8,527,181 | 9,823,015 | 9,530,540 | 9,655,652 | 6,503,493 |
| 商品及び製品 | 2,353,184 | 2,640,010 | 2,972,199 | 3,292,565 | 2,816,146 | 3,277,286 | 4,095,061 | 6,448,144 | 5,412,708 | 5,076,592 | 4,324,636 |
| 仕掛品 | 378,079 | 213,864 | 725,536 | 691,786 | 631,396 | 359,639 | 342,209 | 1,025,611 | 647,462 | 882,299 | 619,943 |
| 原材料及び貯蔵品 | 28,689 | 28,435 | 36,666 | 44,113 | 51,276 | 37,482 | 46,338 | 63,494 | 59,940 | 55,134 | 40,562 |
| その他 | 325,818 | 380,805 | 546,480 | 625,124 | 449,889 | 1,164,291 | 509,507 | 940,062 | 771,968 | 1,042,989 | 755,776 |
| 貸倒引当金 | -22,521 | -27,678 | -27,626 | -33,998 | -35,361 | -34,552 | -32,235 | -63,530 | -116,530 | -49,306 | -79,052 |
| 繰延税金資産 | 236,324 | 232,150 | 252,227 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 28,198,134 | 29,014,676 | 33,288,174 | 37,631,140 | 39,782,620 | 35,577,179 | 37,490,176 | 43,040,171 | 41,412,140 | 43,673,424 | 44,025,882 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 2,426,065 | 2,432,026 | 2,432,642 | 2,867,379 | 2,875,199 | 2,876,973 | 2,885,137 | 3,796,063 | 4,043,060 | 4,048,155 | 4,083,727 |
| 減価償却累計額 | -1,430,569 | -1,490,830 | -1,591,403 | -1,363,673 | -1,452,462 | -1,549,727 | -1,681,484 | -1,496,348 | -1,619,541 | -1,756,896 | -1,892,780 |
| 建物及び構築物(純額) | 995,496 | 941,196 | 841,239 | 1,503,705 | 1,422,737 | 1,327,246 | 1,203,652 | 2,299,715 | 2,423,518 | 2,291,258 | 2,190,947 |
| 機械装置及び運搬具 | 208,413 | 214,824 | 226,591 | 242,174 | 240,241 | 235,861 | 247,883 | 269,775 | 294,855 | 326,456 | 434,566 |
| 減価償却累計額 | -144,420 | -143,450 | -142,415 | -132,317 | -155,108 | -163,952 | -193,004 | -206,124 | -212,610 | -236,894 | -364,089 |
| 機械装置及び運搬具(純額) | 63,993 | 71,374 | 84,175 | 109,857 | 85,133 | 71,909 | 54,878 | 63,650 | 82,245 | 89,562 | 70,477 |
| 土地 | 537,264 | 790,370 | 790,370 | 790,370 | 790,370 | 1,631,929 | 1,631,929 | 1,523,466 | 1,523,466 | 1,702,927 | 1,702,927 |
| 建設仮勘定 | 54 | - | 233,441 | 31,673 | 41,200 | - | 686,093 | 64,218 | 4,950 | 35,695 | 437,525 |
| その他 | 541,654 | 543,618 | 562,786 | 614,149 | 612,776 | 602,556 | 626,816 | 773,616 | 765,703 | 960,335 | 880,741 |
| 減価償却累計額 | -432,074 | -447,732 | -471,229 | -491,313 | -487,234 | -501,403 | -540,755 | -555,743 | -588,318 | -627,609 | -540,834 |
| その他(純額) | 109,579 | 95,886 | 91,556 | 122,835 | 125,542 | 101,152 | 86,060 | 217,873 | 177,384 | 332,725 | 339,907 |
| 有形固定資産合計 | 1,706,388 | 1,898,827 | 2,040,784 | 2,558,442 | 2,464,982 | 3,132,237 | 3,662,614 | 4,168,923 | 4,211,565 | 4,452,168 | 4,741,784 |
| 無形固定資産 | 143,472 | 150,866 | 134,125 | 199,544 | 224,882 | 213,317 | 240,850 | 590,600 | 699,330 | 522,089 | 393,222 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,613,833 | 1,868,242 | 2,393,728 | 2,244,228 | 1,861,794 | 2,455,745 | 2,787,025 | 3,001,257 | 4,137,329 | 3,980,360 | 5,406,004 |
| 退職給付に係る資産 | 192,485 | 169,398 | 158,221 | 89,902 | - | 175,281 | 279,227 | 323,418 | 1,430,691 | 1,295,410 | 2,218,209 |
| 繰延税金資産 | - | - | - | - | 161,458 | - | 15,430 | 17,436 | 59,446 | 21,717 | 71,766 |
| その他 | 346,627 | 278,608 | 278,162 | 212,497 | 211,083 | 205,589 | 202,700 | 221,219 | 209,717 | 275,523 | 254,472 |
| 貸倒引当金 | -38,750 | -38,766 | -38,766 | -11,866 | -11,866 | -11,866 | -11,866 | -11,866 | -11,866 | -11,866 | -11,866 |
| 繰延税金資産 | 120 | - | - | 16,208 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,114,318 | 2,277,483 | 2,791,346 | 2,550,971 | 2,222,470 | 2,824,750 | 3,272,517 | 3,551,464 | 5,825,319 | 5,561,146 | 7,938,586 |
| 固定資産合計 | 3,964,178 | 4,327,176 | 4,966,256 | 5,308,959 | 4,912,335 | 6,170,305 | 7,175,983 | 8,310,989 | 10,736,214 | 10,535,404 | 13,073,593 |
| 資産合計 | 32,162,313 | 33,341,853 | 38,254,430 | 42,940,100 | 44,694,956 | 41,747,484 | 44,666,159 | 51,351,160 | 52,148,355 | 54,208,829 | 57,099,476 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 13,558,365 | 13,478,745 | 9,056,716 | 8,526,428 | 10,891,590 | 8,643,422 | 8,756,239 | 10,302,900 | 8,858,546 | 9,012,012 | 8,583,554 |
| 電子記録債務 | - | - | 5,570,647 | 7,808,679 | 7,148,463 | 5,814,565 | 5,667,843 | 5,911,011 | 5,715,057 | 6,396,146 | 5,022,275 |
| 未払法人税等 | 317,182 | 379,754 | 660,681 | 932,025 | 588,975 | 87,002 | 479,206 | 557,559 | 591,330 | 629,995 | 703,528 |
| 賞与引当金 | 469,760 | 450,700 | 523,080 | 678,080 | 643,080 | 482,566 | 481,571 | 559,466 | 579,771 | 601,613 | 619,260 |
| 役員賞与引当金 | 2,250 | 8,250 | 8,250 | 12,200 | 10,800 | 7,980 | 2,240 | 4,300 | 3,575 | 5,000 | 5,000 |
| その他 | 1,261,070 | 1,339,234 | 1,521,141 | 1,837,122 | 1,722,322 | 1,669,283 | 1,344,064 | 1,594,038 | 2,199,006 | 1,710,296 | 2,130,979 |
| 短期借入金 | - | - | 1,200,000 | 1,438,891 | 190,523 | 226,311 | 225,658 | 2,496,297 | 25,782 | - | - |
| 厚生年金基金解散損失引当金 | - | - | - | 76,676 | 76,676 | - | - | - | - | - | - |
| 流動負債合計 | 15,608,629 | 15,656,684 | 18,540,517 | 21,310,103 | 21,272,431 | 16,931,130 | 16,956,824 | 21,425,575 | 17,973,069 | 18,355,063 | 17,064,598 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | 3,834 | 256,796 | 375,979 | 449,009 | 1,075,101 | 893,547 | 1,569,549 |
| その他 | 81,688 | 61,805 | 44,594 | 23,058 | 9,047 | 4,356 | 1,463 | 61,556 | 32,733 | 189,550 | 138,773 |
| 役員退職慰労引当金 | 6,850 | 6,650 | 3,550 | 3,550 | 3,550 | 3,550 | 3,550 | 3,550 | 3,550 | - | - |
| 退職給付に係る負債 | - | - | - | 1,424 | 267,246 | - | - | - | - | - | - |
| 繰延税金負債 | 308,633 | 395,945 | 433,511 | 53,632 | - | - | - | - | - | - | - |
| 固定負債合計 | 397,171 | 464,400 | 481,655 | 81,665 | 283,678 | 264,703 | 380,992 | 514,116 | 1,111,385 | 1,083,097 | 1,708,322 |
| 負債合計 | 16,005,800 | 16,121,085 | 19,022,173 | 21,391,769 | 21,556,109 | 17,195,833 | 17,337,817 | 21,939,691 | 19,084,455 | 19,438,161 | 18,772,921 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,311,778 | 1,311,778 | 1,311,778 | 1,311,778 | 1,311,778 | 1,311,778 | 1,624,866 | 1,624,866 | 1,658,323 | 1,658,323 | 1,658,323 |
| 資本剰余金 | 1,371,950 | 1,371,950 | 1,371,950 | 1,371,950 | 1,382,176 | 1,382,176 | 1,957,909 | 1,957,909 | 2,008,319 | 2,033,421 | 2,059,444 |
| 利益剰余金 | 13,257,234 | 14,317,519 | 16,007,045 | 18,431,268 | 20,365,407 | 21,112,277 | 22,204,363 | 23,801,342 | 25,569,389 | 27,139,748 | 29,040,870 |
| 自己株式 | -303,907 | -303,907 | -303,961 | -304,171 | -298,707 | -298,707 | -32,756 | -32,756 | -23,591 | -14,779 | -6,217 |
| 株主資本合計 | 15,637,055 | 16,697,340 | 18,386,811 | 20,810,824 | 22,760,655 | 23,507,525 | 25,754,383 | 27,351,362 | 29,212,440 | 30,816,714 | 32,752,420 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 507,987 | 691,440 | 1,067,078 | 954,733 | 705,382 | 1,114,243 | 1,340,636 | 1,469,730 | 2,254,618 | 2,069,399 | 3,026,085 |
| 為替換算調整勘定 | 56,412 | -58,904 | -71,425 | -116,945 | -124,178 | -210,559 | 13,725 | 256,588 | 510,581 | 934,205 | 998,287 |
| 退職給付に係る調整累計額 | -44,941 | -108,755 | -150,292 | -243,513 | -386,269 | -37,929 | 23,703 | 103,140 | 800,846 | 572,080 | 1,104,954 |
| 繰延ヘッジ損益 | - | -352 | 85 | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 519,458 | 523,428 | 845,445 | 594,274 | 194,934 | 865,753 | 1,378,066 | 1,829,459 | 3,566,047 | 3,575,685 | 5,129,327 |
| 非支配株主持分 | - | - | - | 143,232 | 183,256 | 178,371 | 195,892 | 230,647 | 285,412 | 378,268 | 444,806 |
| 純資産合計 | 16,156,513 | 17,220,768 | 19,232,257 | 21,548,330 | 23,138,846 | 24,551,650 | 27,328,342 | 29,411,469 | 33,063,899 | 34,770,668 | 38,326,555 |
| 負債純資産合計 | 32,162,313 | 33,341,853 | 38,254,430 | 42,940,100 | 44,694,956 | 41,747,484 | 44,666,159 | 51,351,160 | 52,148,355 | 54,208,829 | 57,099,476 |