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
2015-11千円 | 2016-11千円 | 2017-11千円 | 2018-11千円 | 2019-11千円 | 2020-11千円 | 2021-11千円 | 2022-11千円 | 2023-11千円 | 2024-11千円 | 2025-11千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 662,037 | 710,436 | 844,627 | 674,771 | 397,320 | 882,857 | 1,319,778 | 910,919 | 1,043,816 | 744,643 | 1,212,523 |
| 受取手形 | 448,611 | 323,412 | 283,286 | 212,099 | 306,687 | 214,866 | 247,907 | 221,777 | 181,576 | 173,530 | 20,578 |
| 売掛金 | 1,577,646 | 1,936,486 | 1,888,442 | 2,235,525 | 2,379,596 | 2,022,745 | 2,314,814 | 2,631,712 | 2,898,758 | 3,167,938 | 3,044,197 |
| 電子記録債権 | - | - | - | - | - | - | - | - | - | 23,021 | 230,407 |
| 製品 | 748,330 | 561,104 | 696,542 | 802,319 | 887,515 | 797,063 | 843,220 | 1,117,901 | 1,095,822 | 1,294,816 | 1,051,054 |
| 仕掛品 | 246,449 | 244,619 | 275,570 | 304,554 | 355,755 | 347,841 | 300,937 | 442,041 | 412,440 | 417,649 | 317,915 |
| 原材料 | 280,111 | 198,694 | 312,835 | 290,395 | 304,236 | 264,985 | 325,700 | 498,946 | 367,593 | 489,412 | 450,367 |
| 前払費用 | 7,925 | 8,687 | 10,205 | 9,400 | 15,062 | 12,967 | 14,063 | 13,450 | 15,346 | 17,990 | 18,149 |
| その他 | 4,425 | 14,056 | 30,213 | 19,271 | 10,260 | 28,005 | 39,616 | 54,219 | 6,360 | 15,351 | 31,957 |
| 貸倒引当金 | -2,026 | -2,261 | -3,704 | -4,160 | -4,566 | -3,803 | -4,356 | -4,850 | -5,236 | -5,719 | -5,601 |
| 繰延税金資産 | 2,636 | 29,054 | 9,055 | 6,594 | - | - | - | - | - | - | - |
| 流動資産合計 | 3,976,148 | 4,024,289 | 4,347,073 | 4,550,772 | 4,651,868 | 4,567,529 | 5,401,683 | 5,886,119 | 6,016,478 | 6,338,634 | 6,371,550 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物 | 1,713,386 | 1,566,217 | 1,585,881 | 1,801,273 | 1,872,263 | 1,953,867 | 1,990,787 | 2,020,523 | 2,032,515 | 2,058,345 | 2,120,389 |
| 減価償却累計額 | -1,375,454 | -1,266,945 | -1,302,028 | -1,336,268 | -1,373,381 | -1,417,167 | -1,458,562 | -1,505,032 | -1,550,188 | -1,594,347 | -1,639,634 |
| 建物(純額) | 337,931 | 299,271 | 283,853 | 465,005 | 498,882 | 536,700 | 532,225 | 515,491 | 482,326 | 463,998 | 480,754 |
| 構築物 | 862,852 | 863,423 | 884,630 | 913,569 | 957,052 | 980,035 | 994,856 | 1,010,351 | 1,036,002 | 1,053,749 | 1,067,067 |
| 減価償却累計額 | -572,997 | -579,153 | -596,070 | -613,977 | -630,523 | -651,345 | -671,800 | -692,813 | -713,976 | -736,314 | -756,243 |
| 構築物(純額) | 289,854 | 284,269 | 288,559 | 299,592 | 326,529 | 328,689 | 323,056 | 317,537 | 322,026 | 317,434 | 310,824 |
| 機械及び装置 | 6,207,931 | 6,312,273 | 6,380,531 | 6,470,845 | 7,165,070 | 7,366,910 | 7,481,120 | 7,590,294 | 7,723,021 | 7,877,433 | 8,476,252 |
| 減価償却累計額 | -5,467,242 | -5,553,119 | -5,626,132 | -5,768,078 | -5,963,099 | -6,178,826 | -6,374,153 | -6,493,040 | -6,712,155 | -6,953,020 | -7,187,555 |
| 機械及び装置(純額) | 740,689 | 759,154 | 754,398 | 702,767 | 1,201,970 | 1,188,083 | 1,106,967 | 1,097,254 | 1,010,866 | 924,412 | 1,288,697 |
| 車両運搬具 | 31,967 | 32,870 | 35,810 | 37,205 | 40,359 | 41,076 | 41,138 | 43,008 | 45,349 | 47,639 | 58,584 |
| 減価償却累計額 | -28,742 | -28,015 | -30,457 | -32,092 | -34,299 | -34,001 | -35,896 | -37,164 | -39,657 | -37,684 | -42,130 |
| 車両運搬具(純額) | 3,225 | 4,854 | 5,353 | 5,113 | 6,059 | 7,075 | 5,242 | 5,844 | 5,691 | 9,954 | 16,453 |
| 工具、器具及び備品 | 808,594 | 839,317 | 861,327 | 922,244 | 961,089 | 995,056 | 1,040,536 | 1,062,525 | 1,139,197 | 1,171,247 | 1,185,179 |
| 減価償却累計額 | -735,461 | -759,102 | -773,450 | -714,127 | -740,513 | -787,198 | -843,643 | -876,410 | -923,523 | -967,726 | -1,029,713 |
| 工具、器具及び備品(純額) | 73,132 | 80,215 | 87,876 | 208,116 | 220,576 | 207,858 | 196,892 | 186,115 | 215,674 | 203,521 | 155,465 |
| 土地 | 20,851 | 20,851 | 74,349 | 74,349 | 74,349 | 74,349 | 74,349 | 74,349 | 74,349 | 74,349 | 74,349 |
| 建設仮勘定 | 21,181 | 4,593 | 196,487 | 236,884 | 70,640 | 25,728 | 13,218 | 18,733 | 8,253 | 67,670 | 8,789 |
| 有形固定資産合計 | 1,486,867 | 1,453,211 | 1,690,878 | 1,991,828 | 2,399,009 | 2,368,486 | 2,251,952 | 2,215,325 | 2,119,188 | 2,061,341 | 2,335,333 |
| 無形固定資産 | |||||||||||
| その他 | 8,147 | 15,974 | 15,129 | 16,111 | 21,426 | 16,130 | 13,731 | 16,895 | 18,278 | 13,265 | 9,687 |
| 無形固定資産合計 | 8,147 | 15,974 | 15,129 | 16,111 | 21,426 | 16,130 | 13,731 | 16,895 | 18,278 | 13,265 | 9,687 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 75,503 | 65,283 | 98,302 | 79,139 | 73,310 | 71,671 | 99,284 | 77,404 | 105,737 | 55,097 | 69,344 |
| 関係会社株式 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
| 長期前払費用 | 23,805 | 16,497 | 10,328 | 4,477 | 51 | 31,575 | 23,775 | 15,837 | 7,899 | 100 | 38,058 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | - | - | 25,554 |
| 繰延税金資産 | - | - | - | - | - | 116,222 | 86,369 | 92,256 | 55,215 | 45,321 | 2,521 |
| その他 | 13,753 | 14,827 | 26,751 | 26,320 | 18,390 | 16,972 | 15,783 | 15,985 | 16,095 | 16,072 | 14,330 |
| 貸倒引当金 | -1,515 | -1,615 | -13,417 | -14,074 | -2,174 | -2,324 | -1,300 | -1,300 | -1,300 | -1,300 | -1,300 |
| 従業員に対する長期貸付金 | 8,800 | 8,748 | 7,927 | 4,000 | 3,500 | - | - | - | - | - | - |
| 繰延税金資産 | 127,583 | 123,706 | 113,228 | 119,187 | 116,715 | - | - | - | - | - | - |
| 投資その他の資産合計 | 250,930 | 230,448 | 246,121 | 222,050 | 212,794 | 237,117 | 226,913 | 203,184 | 186,647 | 118,291 | 151,509 |
| 固定資産合計 | 1,745,945 | 1,699,634 | 1,952,129 | 2,229,990 | 2,633,230 | 2,621,734 | 2,492,597 | 2,435,405 | 2,324,115 | 2,192,898 | 2,496,531 |
| 資産合計 | 5,722,093 | 5,723,924 | 6,299,202 | 6,780,762 | 7,285,099 | 7,189,263 | 7,894,280 | 8,321,524 | 8,340,594 | 8,531,532 | 8,868,081 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形 | 175,725 | 127,294 | 169,862 | 151,078 | 169,088 | 122,825 | 146,028 | 172,690 | 126,389 | 42,716 | 15,474 |
| 買掛金 | 872,283 | 824,479 | 962,671 | 1,042,565 | 1,095,306 | 761,018 | 1,151,653 | 1,464,664 | 1,320,487 | 1,360,707 | 1,182,030 |
| 電子記録債務 | - | - | - | - | - | - | - | - | - | 137,183 | 113,760 |
| 短期借入金 | 1,240,000 | 1,060,000 | 860,000 | 1,850,000 | 1,960,000 | 1,960,000 | 1,960,000 | 1,960,000 | 2,160,000 | 2,160,000 | 2,160,000 |
| 1年内返済予定の長期借入金 | 731,244 | 28,044 | 690,223 | 579,488 | 50,408 | 73,316 | 573,316 | 100,801 | 430,556 | 452,136 | 99,666 |
| 未払金 | 205,698 | 250,206 | 258,978 | 247,861 | 306,615 | 261,409 | 267,602 | 338,236 | 255,391 | 362,764 | 339,888 |
| 未払費用 | 101,284 | 76,436 | 161,541 | 125,397 | 148,119 | 119,479 | 199,942 | 195,268 | 176,029 | 214,624 | 175,692 |
| 未払法人税等 | 2,219 | 7,563 | 51,020 | 39,889 | 22,855 | 9,473 | 89,811 | 29,869 | 36,370 | 52,867 | 37,973 |
| 未払消費税等 | 39,614 | 28,052 | 6,786 | 917 | - | 97,695 | 38,468 | - | 107,916 | 10,182 | 58,006 |
| 役員賞与引当金 | - | - | 12,000 | 15,000 | 12,000 | 7,500 | 19,800 | 16,500 | 16,200 | 17,100 | 18,600 |
| 設備関係支払手形 | 48,441 | 57,154 | 174,733 | 187,124 | 34,529 | 34,388 | 57,334 | 109,212 | 92,435 | 4,851 | 403 |
| 設備関係電子記録債務 | - | - | - | - | - | - | - | - | - | 18,850 | 26,587 |
| その他 | 30,961 | 35,586 | 42,453 | 37,496 | 63,769 | 31,472 | 31,074 | 35,173 | 40,147 | 53,206 | 48,250 |
| 流動負債合計 | 3,447,472 | 2,494,816 | 3,390,269 | 4,276,816 | 3,862,692 | 3,478,578 | 4,535,032 | 4,422,416 | 4,761,923 | 4,887,192 | 4,276,334 |
| 固定負債 | |||||||||||
| 長期借入金 | 273,347 | 1,125,303 | 609,880 | 82,886 | 903,312 | 1,153,335 | 580,019 | 965,318 | 534,762 | 452,626 | 1,255,668 |
| 役員退職慰労引当金 | 73,529 | 70,798 | 78,373 | 86,792 | 98,248 | 108,467 | 125,990 | 102,690 | 79,950 | 86,456 | 101,553 |
| 退職給付に係る負債 | 277,552 | 332,628 | 321,921 | 335,730 | 328,215 | 341,648 | 274,739 | 290,979 | 194,988 | 109,563 | - |
| 長期預り金 | 66,235 | 89,412 | 90,787 | 90,255 | 90,371 | 90,471 | 90,585 | 89,725 | 89,858 | 90,022 | 90,286 |
| リース債務 | 81,558 | 81,794 | 74,913 | 59,769 | 52,314 | 43,081 | 34,139 | 37,847 | 39,486 | 22,074 | 9,526 |
| その他 | - | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
| 固定負債合計 | 772,222 | 1,701,136 | 1,177,076 | 656,633 | 1,473,661 | 1,738,204 | 1,106,672 | 1,487,760 | 940,246 | 761,943 | 1,458,234 |
| 負債合計 | 4,219,695 | 4,195,953 | 4,567,345 | 4,933,450 | 5,336,354 | 5,216,782 | 5,641,705 | 5,910,177 | 5,702,170 | 5,649,135 | 5,734,568 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 | 610,000 |
| 資本剰余金 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 | 58,437 |
| 利益剰余金 | 804,899 | 839,323 | 1,019,311 | 1,150,730 | 1,260,911 | 1,283,724 | 1,528,465 | 1,686,444 | 1,881,096 | 2,156,499 | 2,381,849 |
| 自己株式 | -7,474 | -7,550 | -7,652 | -7,714 | -7,746 | -7,749 | -8,067 | -8,202 | -8,202 | -8,326 | -8,368 |
| 株主資本合計 | 1,465,863 | 1,500,210 | 1,680,096 | 1,811,454 | 1,921,603 | 1,944,413 | 2,188,836 | 2,346,679 | 2,541,332 | 2,816,610 | 3,041,918 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 23,329 | 18,181 | 41,115 | 27,975 | 23,930 | 22,793 | 42,413 | 27,233 | 46,890 | 13,108 | 22,695 |
| 為替換算調整勘定 | 13,205 | 9,579 | 10,645 | 7,882 | 3,210 | 5,273 | 21,325 | 37,433 | 50,201 | 52,677 | 68,899 |
| その他の包括利益累計額合計 | 36,534 | 27,760 | 51,760 | 35,857 | 27,141 | 28,067 | 63,739 | 64,667 | 97,091 | 65,786 | 91,594 |
| 純資産合計 | 1,502,397 | 1,527,971 | 1,731,857 | 1,847,312 | 1,948,744 | 1,972,480 | 2,252,575 | 2,411,347 | 2,638,424 | 2,882,396 | 3,133,512 |
| 負債純資産合計 | 5,722,093 | 5,723,924 | 6,299,202 | 6,780,762 | 7,285,099 | 7,189,263 | 7,894,280 | 8,321,524 | 8,340,594 | 8,531,532 | 8,868,081 |