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 | 14,207,006 | 14,508,274 | 14,790,082 | 17,550,326 | 18,342,206 | 21,106,010 | 20,702,615 | 23,481,932 | 21,879,258 | 24,472,764 | 26,552,535 |
| 受取手形 | - | - | - | - | - | - | 1,785,477 | 1,306,391 | 868,089 | 735,947 | 423,347 |
| 売掛金 | - | - | - | - | - | - | 21,413,866 | 22,180,311 | 23,761,066 | 21,191,220 | 21,334,601 |
| 電子記録債権 | - | - | - | - | - | 2,162,815 | 3,145,045 | 5,008,505 | 5,300,359 | 4,942,652 | 4,516,358 |
| 商品及び製品 | 5,708,516 | 5,731,533 | 6,343,924 | 6,918,874 | 6,474,606 | 6,227,760 | 9,159,195 | 9,678,717 | 10,138,020 | 10,936,170 | 9,949,322 |
| 仕掛品 | 490,340 | 558,400 | 650,566 | 785,762 | 788,560 | 692,289 | 621,167 | 961,462 | 1,008,173 | 1,071,231 | 1,315,751 |
| 原材料及び貯蔵品 | 4,326,334 | 4,823,450 | 5,195,751 | 5,222,601 | 4,720,146 | 5,372,437 | 7,623,661 | 8,094,251 | 8,230,160 | 9,844,655 | 9,074,456 |
| その他 | 1,111,525 | 1,133,890 | 1,316,124 | 1,408,509 | 1,168,234 | 948,638 | 751,067 | 1,040,115 | 718,438 | 1,214,363 | 1,207,825 |
| 貸倒引当金 | -154,949 | -129,560 | -112,531 | -96,701 | -84,898 | -83,920 | -83,600 | -83,749 | -82,722 | -86,058 | -116,539 |
| 受取手形及び売掛金 | 22,774,907 | 23,762,379 | 25,200,204 | 26,020,053 | 24,398,163 | 21,143,908 | - | - | - | - | - |
| 繰延税金資産 | 403,630 | 429,567 | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 48,867,312 | 50,817,935 | 53,384,121 | 57,809,424 | 55,807,020 | 57,569,939 | 65,118,496 | 71,667,937 | 71,820,844 | 74,322,947 | 74,257,660 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 19,569,424 | 22,118,471 | 22,990,627 | 23,783,479 | 24,615,064 | 24,919,675 | 26,001,105 | 28,065,624 | 30,030,463 | 32,815,365 | 33,524,259 |
| 減価償却累計額 | -11,880,534 | -12,380,694 | -13,185,738 | -13,661,099 | -14,508,337 | -15,002,480 | -16,085,506 | -17,600,981 | -18,946,559 | -20,753,715 | -21,976,953 |
| 建物及び構築物(純額) | 7,688,889 | 9,737,777 | 9,804,889 | 10,122,379 | 10,106,727 | 9,917,194 | 9,915,598 | 10,464,642 | 11,083,903 | 12,061,650 | 11,547,305 |
| 機械装置及び運搬具 | 45,917,319 | 48,095,877 | 49,545,762 | 51,070,338 | 53,279,972 | 52,015,723 | 53,866,872 | 57,404,576 | 60,598,392 | 64,692,480 | 68,968,099 |
| 減価償却累計額 | -38,374,912 | -38,873,101 | -40,319,412 | -41,526,892 | -43,822,871 | -43,625,614 | -45,963,974 | -49,441,055 | -52,072,966 | -55,979,884 | -57,913,837 |
| 機械装置及び運搬具(純額) | 7,542,407 | 9,222,775 | 9,226,349 | 9,543,445 | 9,457,101 | 8,390,108 | 7,902,898 | 7,963,520 | 8,525,426 | 8,712,596 | 11,054,262 |
| 土地 | 6,470,110 | 6,427,165 | 6,458,132 | 6,409,088 | 6,354,579 | 6,282,764 | 6,331,829 | 6,439,554 | 6,460,388 | 6,592,746 | 5,259,059 |
| リース資産 | 479,916 | 469,525 | 395,278 | 413,901 | 395,943 | 143,909 | 145,713 | 152,329 | 139,833 | 248,439 | 265,818 |
| 減価償却累計額 | -456,016 | -447,065 | -366,531 | -377,795 | -369,029 | -84,611 | -105,394 | -95,309 | -84,143 | -161,988 | -171,573 |
| リース資産(純額) | 23,900 | 22,460 | 28,746 | 36,105 | 26,913 | 59,298 | 40,319 | 57,020 | 55,690 | 86,451 | 94,245 |
| 建設仮勘定 | 3,557,754 | 932,233 | 1,336,417 | 699,155 | 287,737 | 231,171 | 364,622 | 1,512,427 | 1,585,065 | 2,239,497 | 1,613,530 |
| その他 | 5,304,955 | 5,479,530 | 5,710,286 | 5,903,207 | 6,040,825 | 5,825,136 | 5,876,517 | 6,168,649 | 6,494,640 | 6,977,695 | 7,295,049 |
| 減価償却累計額 | -4,798,006 | -4,861,376 | -4,969,008 | -5,200,613 | -5,370,882 | -5,234,710 | -5,294,914 | -5,528,108 | -5,729,985 | -6,087,601 | -6,354,294 |
| その他(純額) | 506,949 | 618,154 | 741,278 | 702,593 | 669,943 | 590,426 | 581,602 | 640,541 | 764,655 | 890,094 | 940,755 |
| 有形固定資産合計 | 25,790,011 | 26,960,565 | 27,595,814 | 27,512,767 | 26,903,003 | 25,470,963 | 25,136,870 | 27,077,707 | 28,475,130 | 30,583,035 | 30,509,159 |
| 無形固定資産 | |||||||||||
| リース資産 | 5,410 | 3,745 | 11,995 | 7,998 | 5,251 | 2,919 | 588 | 5,173 | 6,642 | 3,375 | 37,438 |
| その他 | 2,856,866 | 2,656,002 | 2,147,153 | 1,696,276 | 1,266,508 | 1,808,885 | 2,098,602 | 2,275,719 | 2,236,103 | 2,643,120 | 2,382,964 |
| のれん | 675,115 | 483,537 | 291,959 | 100,221 | 743,518 | 542,063 | 7,275 | 5,820 | 4,365 | - | - |
| 無形固定資産合計 | 3,537,392 | 3,143,285 | 2,451,107 | 1,804,497 | 2,015,278 | 2,353,868 | 2,106,466 | 2,286,713 | 2,247,110 | 2,646,496 | 2,420,403 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 4,509,526 | 6,035,880 | 6,571,580 | 5,734,433 | 5,182,750 | 7,736,267 | 7,905,371 | 8,777,528 | 10,509,751 | 6,194,352 | 8,346,083 |
| 長期貸付金 | 7,928 | 54,916 | 54,286 | 48,255 | 44,218 | 14,269 | 2,526 | 1,905 | 1,483 | 1,159 | 832 |
| 退職給付に係る資産 | 334,377 | 502,834 | 563,405 | 565,739 | 512,807 | 883,374 | 962,148 | 811,947 | 1,270,649 | 1,524,780 | 2,216,858 |
| 繰延税金資産 | - | - | - | - | 508,798 | 418,840 | 428,348 | 441,121 | 468,292 | 485,293 | 720,009 |
| その他 | 519,968 | 603,906 | 806,311 | 1,315,119 | 898,773 | 764,382 | 983,575 | 940,216 | 859,896 | 715,843 | 637,361 |
| 貸倒引当金 | -4,332 | -3,770 | -3,770 | -3,770 | -3,770 | -3,045 | -2,320 | -2,320 | -2,399 | -4,549 | -4,549 |
| 繰延税金資産 | 595,303 | 230,356 | 443,347 | 421,434 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 5,962,772 | 7,424,123 | 8,435,162 | 8,081,213 | 7,143,578 | 9,814,089 | 10,279,650 | 10,970,399 | 13,107,672 | 8,916,879 | 11,916,595 |
| 固定資産合計 | 35,290,176 | 37,527,975 | 38,482,084 | 37,398,478 | 36,061,860 | 37,638,921 | 37,522,987 | 40,334,820 | 43,829,913 | 42,146,411 | 44,846,158 |
| 資産合計 | 84,157,489 | 88,345,910 | 91,866,206 | 95,207,902 | 91,868,881 | 95,208,860 | 102,641,484 | 112,002,757 | 115,650,757 | 116,469,358 | 119,103,818 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 16,836,244 | 16,913,755 | 17,727,414 | 18,306,323 | 16,479,773 | 16,139,497 | 20,075,715 | 21,193,377 | 21,666,723 | 20,713,412 | 17,916,387 |
| 電子記録債務 | - | - | - | - | - | - | 521,101 | 467,511 | 155,619 | 419,987 | 571,410 |
| 短期借入金 | 7,186,504 | 6,544,873 | 6,490,266 | 8,144,431 | 7,324,167 | 6,976,725 | 6,769,296 | 7,718,267 | 7,749,221 | 9,102,182 | 7,599,247 |
| 1年内返済予定の長期借入金 | 502,435 | 315,635 | 443,906 | 712,703 | 614,308 | 448,983 | 488,174 | 552,457 | 577,563 | 396,012 | 662,498 |
| リース債務 | 19,933 | 10,231 | 11,739 | 15,572 | 15,252 | 20,560 | 14,444 | 16,456 | 23,633 | 47,468 | 36,299 |
| 未払法人税等 | 457,872 | 575,041 | 569,420 | 712,389 | 423,546 | 885,287 | 480,704 | 640,838 | 1,799,290 | 924,728 | 1,696,505 |
| 賞与引当金 | 610,062 | 625,177 | 656,720 | 677,135 | 596,165 | 721,429 | 726,155 | 807,030 | 1,083,302 | 1,105,819 | 1,140,331 |
| 役員賞与引当金 | 29,200 | 63,100 | 70,422 | 103,007 | 72,077 | 84,709 | 97,774 | 92,721 | 116,592 | 116,654 | 124,928 |
| その他 | 2,441,709 | 2,529,349 | 2,850,672 | 2,505,573 | 2,387,202 | 2,803,299 | 2,235,955 | 2,387,457 | 2,260,686 | 2,131,787 | 2,737,566 |
| 1年内償還予定の社債 | - | - | - | 800,000 | - | - | - | - | - | - | - |
| 流動負債合計 | 28,083,962 | 27,577,165 | 28,820,563 | 31,977,136 | 27,912,493 | 28,080,491 | 31,409,322 | 33,876,116 | 35,432,634 | 34,958,052 | 32,485,175 |
| 固定負債 | |||||||||||
| 長期借入金 | 2,886,697 | 4,866,068 | 4,396,471 | 4,120,063 | 3,458,857 | 2,819,082 | 2,566,512 | 2,260,070 | 1,768,768 | 2,198,657 | 3,154,562 |
| リース債務 | 14,701 | 21,468 | 29,452 | 30,691 | 18,528 | 26,361 | 20,774 | 30,639 | 32,936 | 54,848 | 64,335 |
| 長期未払法人税等 | - | - | - | - | - | - | - | - | - | 30,000 | - |
| 繰延税金負債 | - | - | - | - | 1,042,985 | 1,545,671 | 1,469,124 | 1,877,146 | 2,765,927 | 1,678,008 | 2,691,276 |
| 株式給付引当金 | - | - | - | - | - | - | - | - | - | - | 6,361 |
| 役員株式給付引当金 | - | - | - | - | 178,922 | 140,640 | 171,386 | 200,788 | 246,935 | 274,560 | 292,359 |
| 退職給付に係る負債 | 1,093,272 | 1,069,617 | 1,116,690 | 959,810 | 1,134,958 | 1,052,229 | 1,136,730 | 1,157,941 | 948,199 | 1,049,268 | 1,120,695 |
| 資産除去債務 | 305,721 | 310,128 | 314,607 | 323,044 | 327,678 | 332,387 | 330,880 | 335,742 | 340,682 | 345,702 | 350,363 |
| 事業再編損失引当金 | - | - | - | - | - | - | - | - | - | - | 450,000 |
| その他 | 144,062 | 127,782 | 49,054 | 75,117 | 120,798 | 135,141 | 88,252 | 99,078 | 97,346 | 100,150 | 46,524 |
| 役員退職慰労引当金 | - | - | - | 141,291 | 86,841 | - | - | - | - | - | - |
| 社債 | 4,000,000 | 4,000,000 | 1,170,000 | - | - | - | - | - | - | - | - |
| 繰延税金負債 | 882,230 | 1,159,930 | 1,021,590 | 944,178 | - | - | - | - | - | - | - |
| 役員株式給付引当金 | - | 17,410 | 93,575 | 158,100 | - | - | - | - | - | - | - |
| 固定負債合計 | 9,326,687 | 11,572,407 | 8,191,441 | 6,752,298 | 6,369,571 | 6,051,514 | 5,783,661 | 5,961,407 | 6,200,796 | 5,731,196 | 8,176,478 |
| 負債合計 | 37,410,649 | 39,149,572 | 37,012,004 | 38,729,434 | 34,282,064 | 34,132,006 | 37,192,984 | 39,837,524 | 41,633,430 | 40,689,249 | 40,661,653 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 | 8,514,018 |
| 資本剰余金 | 6,562,944 | 6,670,465 | 7,297,981 | 7,371,821 | 7,373,812 | 6,597,580 | 6,597,580 | 6,597,580 | 6,597,580 | 6,597,580 | 6,597,580 |
| 利益剰余金 | 25,026,282 | 27,137,248 | 28,937,991 | 31,223,798 | 33,252,502 | 35,561,518 | 38,200,822 | 41,463,280 | 39,535,079 | 42,595,295 | 45,587,813 |
| 自己株式 | -1,941,701 | -3,108,532 | -828,559 | -488,720 | -1,444,377 | -517,035 | -466,193 | -406,095 | -364,877 | -1,899,288 | -4,229,360 |
| 株主資本合計 | 38,161,544 | 39,213,200 | 43,921,432 | 46,620,918 | 47,695,956 | 50,156,082 | 52,846,228 | 56,168,784 | 54,281,800 | 55,807,605 | 56,470,052 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 1,701,299 | 2,785,333 | 3,219,427 | 2,571,083 | 2,170,858 | 3,999,879 | 4,255,441 | 4,904,961 | 6,526,875 | 3,615,641 | 5,173,736 |
| 為替換算調整勘定 | 856,000 | 502,996 | 442,192 | 44,410 | 218,900 | -460,662 | 563,069 | 2,159,985 | 3,223,620 | 5,013,068 | 5,232,194 |
| 退職給付に係る調整累計額 | -604,435 | -527,469 | -409,332 | -294,312 | -375,387 | 46,021 | 97,331 | -37,713 | 407,855 | 431,884 | 748,233 |
| その他の包括利益累計額合計 | 1,952,864 | 2,760,859 | 3,252,287 | 2,321,182 | 2,014,371 | 3,585,238 | 4,915,842 | 7,027,233 | 10,158,350 | 9,060,594 | 11,154,164 |
| 非支配株主持分 | 6,632,430 | 7,222,277 | 7,680,481 | 7,536,367 | 7,876,489 | 7,335,533 | 7,686,429 | 8,969,215 | 9,577,176 | 10,911,908 | 10,817,948 |
| 純資産合計 | 46,746,839 | 49,196,337 | 54,854,201 | 56,478,468 | 57,586,816 | 61,076,854 | 65,448,500 | 72,165,232 | 74,017,327 | 75,780,109 | 78,442,165 |
| 負債純資産合計 | 84,157,489 | 88,345,910 | 91,866,206 | 95,207,902 | 91,868,881 | 95,208,860 | 102,641,484 | 112,002,757 | 115,650,757 | 116,469,358 | 119,103,818 |