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 | 2017-03 | 2018-03 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び現金同等物 | - | - | - | 31,957,789 | 38,671,734 | 42,466,933 | 47,390,527 | 42,472 | 45,474 | 32,534 | 38,395 |
| 営業債権 | - | - | - | 33,375,808 | 32,982,448 | 34,799,075 | 37,649,104 | 41,340 | 45,683 | 56,361 | 62,084 |
| 棚卸資産 | - | - | - | 3,403,192 | 2,476,477 | 2,171,046 | 2,608,348 | 3,188 | 3,227 | 4,681 | 7,132 |
| 前払費用 | - | - | - | 8,522,554 | 9,696,856 | 10,598,441 | 13,553,353 | 15,341 | 20,084 | 28,122 | 37,819 |
| 契約資産 | - | - | - | - | - | 1,281,918 | 1,870,396 | 2,178 | 3,110 | 6,098 | 3,345 |
| その他の金融資産 | - | - | - | 1,581,212 | 2,670,885 | 1,975,910 | 1,294,616 | 1,918 | 1,532 | 2,247 | 3,183 |
| その他の流動資産 | - | - | - | 130,900 | 92,027 | 111,334 | 119,198 | 241 | 779 | 152 | 209 |
| 流動資産合計 | - | - | - | 78,971,455 | 86,590,427 | 93,404,657 | 104,485,542 | 106,678 | 119,889 | 130,195 | 152,167 |
| 非流動資産 | |||||||||||
| 有形固定資産 | - | - | - | 33,136,059 | 17,399,863 | 17,084,401 | 17,845,557 | 23,321 | 29,072 | 33,771 | 45,114 |
| 使用権資産 | - | - | - | - | 50,560,361 | 50,707,726 | 44,874,062 | 46,675 | 41,242 | 45,756 | 39,110 |
| のれん | - | - | - | 6,082,472 | 6,082,472 | 6,082,472 | 9,479,464 | 9,859 | 10,328 | 10,307 | 10,773 |
| 無形資産 | - | - | - | 18,818,707 | 18,280,247 | 16,954,274 | 16,423,552 | 16,616 | 18,357 | 21,021 | 22,655 |
| 持分法で会計処理されている投資 | - | - | - | 4,837,867 | 4,827,287 | 9,026,980 | 5,829,694 | 5,785 | 5,169 | 6,639 | 6,293 |
| 前払費用 | - | - | - | 8,037,298 | 7,777,997 | 9,537,160 | 10,452,179 | 12,579 | 19,412 | 28,808 | 34,039 |
| 契約資産 | - | - | - | - | - | 46,638 | 68,584 | 106 | 108 | 327 | 2,447 |
| 投資有価証券(株式) | - | - | - | - | - | - | - | - | 14,563 | 15,823 | 12,106 |
| その他の投資 | - | - | - | 11,402,365 | 9,186,646 | 12,912,483 | 17,409,909 | 19,150 | 9,805 | 10,711 | 12,691 |
| 繰延税金資産 | - | - | - | 176,587 | 742,857 | 143,337 | 182,641 | 200 | 290 | 252 | 334 |
| その他の金融資産 | - | - | - | 5,293,547 | 4,706,321 | 4,442,704 | 4,244,549 | 4,637 | 5,210 | 8,361 | 8,870 |
| その他の非流動資産 | - | - | - | 532,839 | 369,782 | 434,437 | 509,343 | 587 | 268 | 464 | 334 |
| 非流動資産合計 | - | - | - | 88,317,741 | 119,933,833 | 127,372,612 | 127,319,534 | 139,515 | 153,824 | 182,240 | 194,766 |
| 資産合計 | - | - | - | 167,289,196 | 206,524,260 | 220,777,269 | 231,805,076 | 246,193 | 273,713 | 312,435 | 346,933 |
| 負債及び資本 | |||||||||||
| 負債 | |||||||||||
| 流動負債 | |||||||||||
| 営業債務及びその他の債務 | - | - | - | 21,962,239 | 18,287,546 | 19,243,800 | 20,741,835 | 22,313 | 25,435 | 30,238 | 34,478 |
| 借入金 | - | - | - | 12,750,000 | 15,580,000 | 18,560,000 | 16,370,000 | 16,828 | 30,133 | 33,616 | 35,570 |
| 未払法人所得税 | - | - | - | 1,139,460 | 2,283,707 | 3,012,415 | 5,795,084 | 4,034 | 5,328 | 5,205 | 5,119 |
| 引当金 | - | - | - | - | - | - | - | - | - | 316 | 480 |
| 契約負債 | - | - | - | - | 5,897,674 | 7,101,821 | 9,571,064 | 10,169 | 12,685 | 15,686 | 22,780 |
| 繰延収益 | - | - | - | 5,461,813 | 88,901 | 79,914 | 65,415 | 79 | 56 | 36 | 32 |
| その他の金融負債 | - | - | - | 7,031,690 | 17,845,194 | 17,879,331 | 17,034,706 | 18,105 | 18,035 | 20,879 | 23,875 |
| その他の流動負債 | - | - | - | 4,559,005 | 5,703,623 | 7,381,746 | 7,199,450 | 6,336 | 6,686 | 7,339 | 7,207 |
| 流動負債合計 | - | - | - | 52,904,207 | 65,686,645 | 73,259,027 | 76,777,554 | 77,864 | 98,358 | 113,315 | 129,541 |
| 非流動負債 | |||||||||||
| 退職給付に係る負債 | - | - | - | 3,488,501 | 3,984,880 | 4,168,575 | 4,394,707 | 4,513 | 4,991 | 4,849 | 1,013 |
| 引当金 | - | - | - | 731,257 | 753,518 | 756,405 | 786,273 | 794 | 901 | 1,551 | 1,255 |
| 契約負債 | - | - | - | - | 5,991,807 | 7,244,411 | 7,428,629 | 7,411 | 8,552 | 10,112 | 16,127 |
| 繰延収益 | - | - | - | 5,518,492 | 479,097 | 405,579 | 340,164 | 319 | 237 | 209 | 181 |
| 繰延税金負債 | - | - | - | 421,396 | 136,536 | 225,469 | 640,624 | 610 | 1,483 | 1,474 | 1,316 |
| その他の金融負債 | - | - | - | 12,151,346 | 36,305,781 | 35,647,899 | 30,146,338 | 30,695 | 31,103 | 37,699 | 36,785 |
| その他の非流動負債 | - | - | - | 954,387 | 958,879 | 1,098,253 | 1,169,990 | 1,083 | 1,009 | 1,140 | 1,244 |
| 借入金 | - | - | - | 14,000,000 | 12,170,000 | 7,000,000 | 5,500,000 | 3,602 | 47 | - | - |
| 非流動負債合計 | - | - | - | 37,265,379 | 60,780,498 | 56,546,591 | 50,406,725 | 49,027 | 48,323 | 57,034 | 57,921 |
| 負債合計 | - | - | - | 90,169,586 | 126,467,143 | 129,805,618 | 127,184,279 | 126,891 | 146,681 | 170,349 | 187,462 |
| 資本 | |||||||||||
| 資本金 | - | - | - | 25,518,712 | 25,530,621 | 25,530,621 | 25,561,838 | 25,562 | 25,562 | 25,577 | 25,663 |
| 資本剰余金 | - | - | - | 36,225,775 | 36,271,395 | 36,388,811 | 36,518,235 | 36,738 | 35,737 | 35,865 | 35,930 |
| 利益剰余金 | - | - | - | 12,335,035 | 16,500,993 | 25,046,813 | 37,023,749 | 51,077 | 65,616 | 79,885 | 98,163 |
| その他の資本の構成要素 | - | - | - | 4,088,704 | 2,669,501 | 4,865,110 | 6,275,222 | 6,571 | 10,863 | 11,266 | 10,006 |
| 自己株式 | - | - | - | -1,896,788 | -1,896,921 | -1,874,976 | -1,850,924 | -1,831 | -12,027 | -11,910 | -11,755 |
| 非支配持分 | - | - | - | 848,172 | 981,528 | 1,015,272 | 1,092,677 | 1,185 | 1,281 | 1,403 | 1,464 |
| 親会社の所有者に帰属する持分合計 | - | - | - | 76,271,438 | 79,075,589 | 89,956,379 | 103,528,120 | 118,117 | 125,751 | 140,683 | 158,007 |
| 資本合計 | - | - | - | 77,119,610 | 80,057,117 | 90,971,651 | 104,620,797 | 119,302 | 127,032 | 142,086 | 159,471 |
| 負債及び資本合計 | - | - | - | 167,289,196 | 206,524,260 | 220,777,269 | 231,805,076 | 246,193 | 273,713 | 312,435 | 346,933 |