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 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 4,553,276 | 3,867,081 | 2,829,603 | 5,669,398 | 6,274,180 | 7,549,410 | 14,733,717 | 10,854,556 | 8,944,168 | 10,271,943 | 6,927 |
| 受取手形 | - | - | - | - | - | - | 1,432,929 | 1,247,332 | 778,675 | 535,952 | 155 |
| 電子記録債権 | - | - | - | - | - | - | 3,878,021 | 4,361,301 | 5,537,771 | 4,537,106 | 4,965 |
| 売掛金 | - | - | - | - | - | - | 8,896,383 | 8,967,656 | 9,540,356 | 9,832,736 | 9,312 |
| 有価証券 | - | - | - | - | - | - | - | - | - | 14,074 | - |
| 商品及び製品 | 662,258 | 740,844 | 955,454 | 1,206,562 | 999,749 | 1,127,347 | 1,438,452 | 989,497 | 1,203,600 | 1,167,816 | 1,418 |
| 仕掛品 | 845,533 | 834,717 | 1,009,619 | 1,031,819 | 1,006,064 | 986,604 | 1,012,360 | 1,174,799 | 1,177,898 | 1,179,393 | 1,268 |
| 原材料及び貯蔵品 | 498,611 | 530,122 | 527,284 | 570,888 | 628,128 | 687,978 | 744,016 | 808,323 | 1,051,522 | 1,173,310 | 1,160 |
| その他 | 1,267,407 | 360,672 | 514,301 | 439,722 | 502,707 | 587,188 | 603,229 | 531,858 | 736,373 | 866,636 | 1,094 |
| 貸倒引当金 | -25,001 | -32,859 | -40,316 | -26,112 | -16,497 | -8,061 | -4,027 | -1,286 | -789 | -809 | 0 |
| 受取手形及び売掛金 | 11,546,120 | 12,404,571 | 13,507,740 | 14,253,206 | 14,970,952 | 13,736,731 | - | - | - | - | - |
| 繰延税金資産 | 245,542 | 247,781 | 261,818 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 19,593,748 | 18,952,932 | 19,565,504 | 23,145,486 | 24,365,285 | 24,667,199 | 32,735,084 | 28,934,039 | 28,969,579 | 29,578,160 | 26,303 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 8,787,454 | 8,580,238 | 8,786,888 | 8,570,491 | 12,309,676 | 12,016,080 | 11,343,583 | 11,167,911 | 11,336,535 | 10,852,050 | 10,467 |
| 機械装置及び運搬具(純額) | 4,038,552 | 3,801,657 | 3,755,034 | 4,207,355 | 4,024,934 | 5,653,088 | 4,584,191 | 4,524,657 | 5,457,252 | 6,938,917 | 6,740 |
| 土地 | 5,614,769 | 7,352,601 | 7,742,861 | 7,765,526 | 7,773,020 | 9,041,785 | 8,888,466 | 9,704,173 | 9,648,754 | 10,071,922 | 10,066 |
| リース資産(純額) | 2,610,594 | 2,920,196 | 4,031,273 | 4,379,476 | 3,812,698 | 3,412,864 | 2,987,099 | 2,584,267 | 2,518,083 | 2,645,092 | 3,328 |
| 建設仮勘定 | 195,836 | 299,815 | 756,491 | 448,634 | 1,217,860 | 286,929 | 855,621 | 340,594 | 739,537 | 1,068,721 | 1,920 |
| その他(純額) | 725,668 | 699,959 | 755,410 | 752,636 | 735,039 | 787,687 | 752,179 | 760,445 | 808,593 | 870,715 | 973 |
| 有形固定資産合計 | 21,972,875 | 23,654,469 | 25,827,960 | 26,124,119 | 29,873,228 | 31,198,436 | 29,411,142 | 29,082,049 | 30,508,756 | 32,447,420 | 33,496 |
| 無形固定資産 | |||||||||||
| のれん | - | - | - | - | 443,771 | 348,550 | 405,426 | 391,630 | 1,260,441 | 1,293,648 | 1,240 |
| その他 | 326,632 | 473,939 | 694,578 | 648,017 | 690,240 | 653,027 | 512,330 | 592,813 | 1,109,638 | 1,126,558 | 1,202 |
| 無形固定資産合計 | 326,632 | 473,939 | 694,578 | 648,017 | 1,134,011 | 1,001,578 | 917,757 | 984,444 | 2,370,080 | 2,420,206 | 2,443 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 6,349,966 | 5,843,986 | 6,841,659 | 5,612,416 | 5,317,211 | 5,633,740 | 4,823,136 | 4,709,690 | 5,160,074 | 4,615,632 | 5,080 |
| 長期貸付金 | 5,408 | 6,475 | 5,345 | 2,625 | 5,187 | 64,033 | 62,684 | 60,000 | 75,000 | 75,000 | - |
| 繰延税金資産 | - | - | - | - | 214,120 | 148,343 | 336,417 | 334,372 | 227,289 | 301,231 | 106 |
| 投資不動産(純額) | - | - | - | - | - | 489,326 | 691,391 | 672,180 | 819,045 | 714,121 | 1,447 |
| その他 | 802,589 | 646,295 | 532,129 | 431,322 | 431,406 | 417,757 | 299,122 | 406,489 | 582,072 | 324,563 | 317 |
| 貸倒引当金 | -7,701 | -7,819 | -6,525 | -3,637 | -7,287 | -62,794 | -51,223 | -44,778 | -13,403 | -13,403 | -20 |
| 投資不動産 | 202,491 | 510,434 | 493,075 | 362,563 | 437,849 | - | - | - | - | - | - |
| 繰延税金資産 | 23,753 | 24,824 | 24,514 | 149,291 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 7,376,507 | 7,024,196 | 7,890,198 | 6,554,581 | 6,398,487 | 6,690,406 | 6,161,528 | 6,137,953 | 6,850,079 | 6,017,144 | 6,932 |
| 固定資産合計 | 29,676,015 | 31,152,606 | 34,412,737 | 33,326,718 | 37,405,728 | 38,890,421 | 36,490,428 | 36,204,447 | 39,728,915 | 40,884,771 | 42,872 |
| 資産合計 | 49,269,763 | 50,105,538 | 53,978,242 | 56,472,204 | 61,771,013 | 63,557,620 | 69,225,513 | 65,138,486 | 68,698,495 | 70,462,932 | 69,175 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形 | - | - | - | - | - | - | 268,950 | 162,267 | 140,860 | 3,136 | 0 |
| 電子記録債務 | - | - | - | - | - | - | 5,354,429 | 5,979,920 | 6,522,036 | 5,111,597 | 3,790 |
| 買掛金 | - | - | - | - | - | - | 1,702,992 | 1,770,852 | 1,635,700 | 1,947,750 | 1,746 |
| 短期借入金 | 30,000 | 30,000 | 1,030,000 | 30,000 | 159,200 | 98,990 | 30,000 | 30,000 | 74,963 | 99,288 | 30 |
| 1年内償還予定の社債 | - | - | 2,086,000 | - | - | - | - | - | - | - | 3,500 |
| 1年内返済予定の長期借入金 | 895,124 | 1,075,874 | 1,071,619 | 1,031,000 | 731,000 | 422,664 | 6,408,304 | 4,609,980 | 3,193,474 | 3,302,000 | 302 |
| リース債務 | 848,503 | 834,185 | 646,030 | 649,509 | 514,522 | 1,060,029 | 1,777,624 | 929,845 | 462,031 | 514,674 | 692 |
| 未払金 | 1,994,806 | 2,430,377 | 2,509,223 | 2,950,137 | 2,594,360 | 2,190,523 | 1,391,737 | 1,280,732 | 1,589,053 | 1,162,884 | 1,480 |
| 未払法人税等 | 382,035 | 489,949 | 533,432 | 421,785 | 396,647 | 383,861 | 576,268 | 469,048 | 406,580 | 383,920 | 198 |
| 賞与引当金 | 486,633 | 511,155 | 518,268 | 535,479 | 595,317 | 551,312 | 631,168 | 626,162 | 651,586 | 711,127 | 731 |
| その他 | 843,167 | 1,009,570 | 520,528 | 744,842 | 1,008,200 | 618,186 | 1,458,288 | 886,762 | 862,056 | 1,182,839 | 1,773 |
| 支払手形及び買掛金 | 7,633,591 | 6,846,607 | 7,338,629 | 7,933,141 | 7,147,780 | 6,548,842 | - | - | - | - | - |
| 流動負債合計 | 13,113,862 | 13,227,719 | 16,253,731 | 14,295,895 | 13,147,029 | 11,874,410 | 19,599,764 | 16,745,572 | 15,538,342 | 14,419,218 | 14,246 |
| 固定負債 | |||||||||||
| 社債 | - | - | - | - | - | - | 3,500,000 | 3,500,000 | 3,500,000 | 3,500,000 | - |
| 長期借入金 | 3,233,493 | 3,090,619 | 2,293,000 | 6,762,000 | 12,631,000 | 15,375,004 | 10,883,370 | 7,873,378 | 10,598,785 | 11,773,703 | 12,821 |
| リース債務 | 1,804,921 | 2,185,894 | 3,537,319 | 3,858,139 | 3,383,550 | 2,404,432 | 1,265,271 | 1,775,899 | 2,229,956 | 2,346,154 | 2,887 |
| 繰延税金負債 | - | - | - | - | 326,426 | 417,630 | 347,447 | 339,842 | 521,594 | 500,311 | 660 |
| 役員退職慰労引当金 | 555,916 | 507,077 | 507,322 | 551,034 | 551,013 | 526,825 | 477,469 | 519,735 | 552,109 | 664,163 | 247 |
| 役員株式給付引当金 | - | - | - | - | 20,115 | 22,994 | 24,170 | 29,108 | 33,072 | 39,316 | 29 |
| 退職給付に係る負債 | 1,278,514 | 1,306,067 | 1,324,277 | 1,316,931 | 1,357,769 | 1,430,266 | 1,429,073 | 1,456,914 | 1,420,597 | 1,297,278 | 1,237 |
| その他 | 12,619 | 14,058 | 13,543 | 14,422 | 55,028 | 76,712 | 37,248 | 57,354 | 119,625 | 350,694 | 309 |
| 債務保証損失引当金 | - | - | 12,420 | 12,420 | 12,420 | 12,420 | 12,420 | 12,420 | 12,420 | - | - |
| 関係会社事業損失引当金 | - | - | - | 63,060 | 67,152 | - | - | - | - | - | - |
| 繰延税金負債 | 722,827 | 560,974 | 814,105 | 288,487 | - | - | - | - | - | - | - |
| 役員株式給付引当金 | - | - | 7,549 | 14,296 | - | - | - | - | - | - | - |
| 転換社債型新株予約権付社債 | 3,500,000 | 3,191,000 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 11,108,291 | 10,855,690 | 8,509,538 | 12,880,792 | 18,404,474 | 20,266,286 | 17,976,469 | 15,564,652 | 18,988,161 | 20,471,622 | 18,194 |
| 負債合計 | 24,222,154 | 24,083,409 | 24,763,270 | 27,176,687 | 31,551,504 | 32,140,696 | 37,576,233 | 32,310,225 | 34,526,504 | 34,890,840 | 32,440 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,514,753 | 1,669,253 | 2,221,753 | 2,228,753 | 2,228,753 | 2,228,753 | 2,228,753 | 2,228,753 | 2,228,753 | 2,228,753 | 2,228 |
| 資本剰余金 | 1,640,898 | 1,809,306 | 2,367,277 | 2,390,361 | 2,390,361 | 2,390,361 | 2,390,361 | 2,370,589 | 2,369,874 | 2,307,553 | 2,283 |
| 利益剰余金 | 20,185,839 | 21,463,957 | 22,704,497 | 23,775,301 | 24,748,440 | 25,921,663 | 26,932,209 | 27,878,536 | 28,743,512 | 29,324,420 | 30,111 |
| 自己株式 | -593,123 | -866,502 | -671,331 | -966,299 | -1,110,565 | -1,355,999 | -1,524,594 | -1,387,256 | -1,859,767 | -1,581,902 | -2,070 |
| 株主資本合計 | 22,748,368 | 24,076,015 | 26,622,197 | 27,428,117 | 28,256,990 | 29,184,779 | 30,026,730 | 31,090,623 | 31,482,373 | 32,278,825 | 32,553 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 2,193,897 | 1,806,427 | 2,423,457 | 1,707,242 | 1,641,803 | 1,916,676 | 1,356,534 | 1,361,247 | 1,697,791 | 1,363,795 | 1,778 |
| 為替換算調整勘定 | - | - | - | - | 2,414 | -25,056 | 1,747 | 76,647 | -102,056 | 557,290 | 1,149 |
| 退職給付に係る調整累計額 | -154,288 | -142,135 | -119,817 | -87,123 | -69,988 | -76,584 | -49,800 | -31,610 | -25,811 | 74,877 | 154 |
| その他の包括利益累計額合計 | 2,039,609 | 1,664,291 | 2,303,640 | 1,620,119 | 1,574,229 | 1,815,035 | 1,308,481 | 1,406,284 | 1,569,923 | 1,995,963 | 3,082 |
| 非支配株主持分 | 212,572 | 241,474 | 266,255 | 247,280 | 388,289 | 417,108 | 314,067 | 331,352 | 1,119,693 | 1,297,302 | 1,099 |
| 新株予約権 | 47,059 | 40,346 | 22,879 | - | - | - | - | - | - | - | - |
| 純資産合計 | 25,047,609 | 26,022,128 | 29,214,972 | 29,295,517 | 30,219,509 | 31,416,923 | 31,649,279 | 32,828,260 | 34,171,990 | 35,572,091 | 36,735 |
| 負債純資産合計 | 49,269,763 | 50,105,538 | 53,978,242 | 56,472,204 | 61,771,013 | 63,557,620 | 69,225,513 | 65,138,486 | 68,698,495 | 70,462,932 | 69,175 |