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 | 9,167 | 11,474 | 10,550 | 8,882 | 10,175 | 13,532 | 12,058 | 10,298 | 13,433 | 11,381 | 7,806 |
| 受取手形 | - | - | - | - | - | - | 1,323 | 1,339 | 1,634 | 1,224 | 19 |
| 売掛金 | - | - | - | - | - | - | 22,805 | 24,221 | 23,805 | 25,453 | 24,500 |
| 電子記録債権 | - | - | - | - | - | - | - | - | - | - | 644 |
| 契約資産 | - | - | - | - | - | - | 2,151 | 1,136 | 761 | 35 | 60 |
| 商品及び製品 | 6,303 | 4,324 | 4,098 | 4,296 | 4,369 | 4,241 | 4,189 | 5,057 | 5,568 | 5,527 | 6,696 |
| 仕掛品 | 708 | 755 | 849 | 991 | 793 | 728 | 772 | 955 | 1,127 | 1,888 | 2,148 |
| 原材料及び貯蔵品 | 5,200 | 4,860 | 4,619 | 5,323 | 5,519 | 4,640 | 5,437 | 7,234 | 6,259 | 7,461 | 7,678 |
| その他 | 697 | 1,450 | 1,140 | 1,268 | 1,256 | 921 | 702 | 1,253 | 1,585 | 1,448 | 1,451 |
| 貸倒引当金 | -52 | -5 | -12 | -22 | -23 | -15 | -17 | -17 | -26 | -24 | -23 |
| 受取手形及び売掛金 | 22,062 | 23,678 | 24,388 | 26,769 | 25,109 | 24,428 | - | - | - | - | - |
| 有価証券 | - | - | - | 9 | - | - | - | - | - | - | - |
| 繰延税金資産 | 774 | 532 | 438 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 44,861 | 47,071 | 46,072 | 47,518 | 47,200 | 48,478 | 49,423 | 51,479 | 54,151 | 54,397 | 50,983 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 47,768 | 48,357 | 48,149 | 47,699 | 49,399 | 50,332 | 51,214 | 51,506 | 52,568 | 53,122 | 54,434 |
| 減価償却累計額 | -30,531 | -31,527 | -31,853 | -31,255 | -32,053 | -33,146 | -34,146 | -35,083 | -36,361 | -36,742 | -37,324 |
| 建物及び構築物(純額) | 17,237 | 16,829 | 16,296 | 16,444 | 17,346 | 17,185 | 17,067 | 16,422 | 16,207 | 16,380 | 17,109 |
| 機械装置及び運搬具 | 157,236 | 162,370 | 163,666 | 159,157 | 158,863 | 160,135 | 164,027 | 166,697 | 172,058 | 175,406 | 177,261 |
| 減価償却累計額 | -127,540 | -129,523 | -131,899 | -128,334 | -128,847 | -131,081 | -134,990 | -139,103 | -144,777 | -148,112 | -149,524 |
| 機械装置及び運搬具(純額) | 29,695 | 32,847 | 31,766 | 30,822 | 30,015 | 29,053 | 29,036 | 27,593 | 27,281 | 27,293 | 27,737 |
| 土地 | 12,871 | 12,870 | 12,870 | 13,136 | 13,060 | 12,134 | 11,288 | 11,066 | 12,640 | 12,928 | 13,111 |
| 建設仮勘定 | 2,196 | 717 | 970 | 1,092 | 2,271 | 1,425 | 296 | 721 | 2,312 | 6,252 | 6,674 |
| その他 | 6,374 | 6,396 | 6,505 | 6,426 | 6,543 | 6,597 | 6,654 | 6,887 | 7,420 | 7,432 | 7,582 |
| 減価償却累計額 | -5,241 | -5,265 | -5,358 | -5,306 | -5,397 | -5,424 | -5,455 | -5,583 | -5,889 | -5,841 | -5,887 |
| その他(純額) | 1,133 | 1,130 | 1,147 | 1,119 | 1,145 | 1,172 | 1,199 | 1,304 | 1,530 | 1,591 | 1,694 |
| 有形固定資産合計 | 63,135 | 64,395 | 63,051 | 62,614 | 63,839 | 60,971 | 58,888 | 57,108 | 59,972 | 64,445 | 66,327 |
| 無形固定資産 | |||||||||||
| のれん | 17 | 0 | - | - | 1,426 | 1,271 | 1,129 | 986 | 2,590 | 3,398 | 2,923 |
| その他 | 341 | 361 | 347 | 352 | 350 | 416 | 359 | 285 | 256 | 355 | 435 |
| 無形固定資産合計 | 359 | 361 | 347 | 352 | 1,776 | 1,688 | 1,488 | 1,272 | 2,847 | 3,754 | 3,359 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 17,385 | 18,908 | 18,653 | 17,977 | 18,314 | 15,593 | 13,939 | 11,029 | 14,449 | 14,006 | 17,474 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | - | 585 | 1,008 |
| 繰延税金資産 | - | - | - | - | 565 | 553 | 593 | 1,313 | 641 | 670 | 768 |
| その他 | 1,051 | 865 | 705 | 1,000 | 1,001 | 847 | 1,138 | 1,184 | 958 | 1,703 | 1,531 |
| 貸倒引当金 | -63 | -62 | -41 | -41 | -41 | -41 | -41 | -41 | -41 | -126 | -143 |
| 繰延税金資産 | 216 | 260 | 330 | 506 | - | - | - | - | - | - | - |
| 関係会社長期貸付金 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 18,589 | 19,971 | 19,647 | 19,443 | 19,839 | 16,952 | 15,630 | 13,486 | 16,007 | 16,839 | 20,639 |
| 固定資産合計 | 82,084 | 84,728 | 83,046 | 82,410 | 85,455 | 79,612 | 76,006 | 71,867 | 78,827 | 85,039 | 90,326 |
| 資産合計 | 126,945 | 131,799 | 129,119 | 129,928 | 132,655 | 128,091 | 125,430 | 123,347 | 132,978 | 139,436 | 141,310 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 10,986 | 11,943 | 12,160 | 13,824 | 10,913 | 10,075 | 11,020 | 10,068 | 9,831 | 9,388 | 8,581 |
| 短期借入金 | 12,894 | 5,392 | 7,600 | 8,325 | 11,405 | 6,445 | 10,615 | 10,065 | 9,550 | 8,976 | 8,450 |
| 1年内返済予定の長期借入金 | 1,841 | 13,155 | 5,486 | 6,519 | 7,267 | 4,156 | 4,808 | 3,904 | 4,634 | 5,539 | 5,819 |
| 1年内償還予定の社債 | - | - | 70 | 70 | 70 | 70 | 70 | 70 | 80 | 110 | 110 |
| 未払法人税等 | 448 | 1,562 | 276 | 473 | 474 | 1,160 | 939 | 447 | 740 | 1,346 | 968 |
| 賞与引当金 | 377 | 380 | 418 | 434 | 425 | 422 | 437 | 436 | 482 | 559 | 611 |
| 事業構造改善引当金 | - | - | - | - | - | - | - | - | - | 385 | - |
| その他 | 6,799 | 4,959 | 5,805 | 5,732 | 8,166 | 8,492 | 7,038 | 6,602 | 8,271 | 8,477 | 8,859 |
| 環境対策引当金 | 237 | 27 | 6 | 22 | 0 | 35 | - | - | - | - | - |
| 繰延税金負債 | 6 | 6 | 6 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 33,592 | 37,427 | 31,830 | 35,402 | 38,723 | 30,858 | 34,930 | 31,594 | 33,590 | 34,783 | 33,400 |
| 固定負債 | |||||||||||
| 社債 | - | - | 630 | 560 | 508 | 420 | 350 | 280 | 230 | 195 | 80 |
| 長期借入金 | 25,924 | 13,912 | 18,301 | 13,727 | 11,506 | 13,728 | 8,949 | 10,088 | 12,420 | 14,351 | 12,028 |
| 繰延税金負債 | - | - | - | - | 1,253 | 725 | 516 | 446 | 438 | 454 | 1,716 |
| 役員退職慰労引当金 | 56 | 70 | 58 | 55 | 55 | 64 | 79 | 72 | 95 | 99 | 102 |
| 環境対策引当金 | - | 91 | 73 | 60 | 53 | 52 | 50 | 52 | 47 | 47 | 47 |
| 関係会社事業損失引当金 | - | - | - | - | - | - | - | - | - | 28 | 31 |
| 退職給付に係る負債 | 1,481 | 1,508 | 1,410 | 1,459 | 1,636 | 1,230 | 1,270 | 1,349 | 936 | 995 | 1,054 |
| 資産除去債務 | 789 | 786 | 740 | 550 | 621 | 658 | 648 | 596 | 642 | 606 | 607 |
| その他 | 193 | 95 | 52 | 58 | 60 | 67 | 73 | 289 | 648 | 2,040 | 2,140 |
| 事業構造改善引当金 | - | 2,072 | 1,419 | 826 | 557 | - | - | - | - | - | - |
| 繰延税金負債 | 372 | 1,163 | 1,835 | 1,513 | - | - | - | - | - | - | - |
| 固定負債合計 | 28,818 | 19,700 | 24,521 | 18,813 | 16,254 | 16,946 | 11,937 | 13,176 | 15,460 | 18,819 | 17,808 |
| 負債合計 | 62,410 | 57,128 | 56,351 | 54,215 | 54,977 | 47,804 | 46,867 | 44,771 | 49,050 | 53,602 | 51,208 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 | 11,485 |
| 資本剰余金 | 14,472 | 15,396 | 12,713 | 12,706 | 12,698 | 11,030 | 10,922 | 5,502 | 5,503 | 4,487 | 3,977 |
| 利益剰余金 | 38,960 | 40,561 | 41,738 | 45,256 | 47,910 | 52,476 | 56,056 | 58,734 | 62,140 | 64,213 | 67,129 |
| 自己株式 | -3,020 | -2,835 | -4,548 | -4,525 | -4,494 | -5,000 | -8,961 | -4,755 | -5,089 | -4,723 | -4,834 |
| 株主資本合計 | 61,896 | 64,608 | 61,388 | 64,922 | 67,599 | 69,991 | 69,502 | 70,967 | 74,038 | 75,462 | 77,758 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 2,616 | 4,262 | 5,267 | 4,386 | 3,657 | 3,474 | 2,636 | 1,158 | 2,514 | 2,343 | 4,566 |
| 繰延ヘッジ損益 | - | - | - | - | 0 | - | - | 0 | 0 | 0 | 0 |
| 退職給付に係る調整累計額 | -470 | -444 | -310 | -266 | -348 | -37 | -10 | -23 | 313 | 739 | 973 |
| その他の包括利益累計額合計 | 2,145 | 3,817 | 4,956 | 4,119 | 3,309 | 3,436 | 2,626 | 1,135 | 2,827 | 3,082 | 5,539 |
| 新株予約権 | 169 | 108 | 138 | 148 | 146 | 176 | 164 | 129 | 144 | 138 | 162 |
| 非支配株主持分 | 323 | 6,135 | 6,282 | 6,522 | 6,622 | 6,681 | 6,268 | 6,344 | 6,916 | 7,150 | 6,641 |
| 純資産合計 | 64,535 | 74,670 | 72,767 | 75,713 | 77,678 | 80,286 | 78,562 | 78,576 | 83,927 | 85,834 | 90,102 |
| 負債純資産合計 | 126,945 | 131,799 | 129,119 | 129,928 | 132,655 | 128,091 | 125,430 | 123,347 | 132,978 | 139,436 | 141,310 |