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
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 6,556,963 | 7,311,554 | 8,370,268 | 5,902,923 | 7,442,059 | 8,619,755 | 9,984,642 | 10,696,566 | 11,430,737 | 13,343,307 | 14,118,668 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 6,622,872 | 6,547,477 | 7,051,270 | 7,277,930 |
| 商品及び製品 | - | - | - | - | - | - | - | 1,074 | 1,074 | 9,358 | 27,231 |
| 仕掛品 | 502,702 | 235,651 | 240,436 | 341,584 | 155,568 | 267,586 | 303,014 | 238,003 | 484,449 | 245,278 | 250,413 |
| 原材料及び貯蔵品 | 1,218 | 1,111 | 1,243 | 984 | 961 | 50,781 | 46,659 | 57,597 | 92,967 | 249,226 | 285,985 |
| その他 | 285,948 | 291,243 | 296,710 | 378,486 | 425,392 | 494,266 | 534,210 | 535,665 | 706,446 | 745,844 | 829,199 |
| 受取手形及び売掛金 | 3,249,881 | 3,916,462 | 4,357,141 | 4,630,481 | 5,382,018 | 5,227,621 | 5,465,492 | - | - | - | - |
| 有価証券 | 5,684 | 5,685 | 1,302 | 1,302 | 1,301 | 1,301 | 1,301 | - | - | - | - |
| 貸倒引当金 | -1,401 | -1,629 | -1,819 | -1,930 | -2,115 | -3,848 | -3,839 | - | - | - | - |
| 繰延税金資産 | 356,402 | 407,275 | 495,102 | 554,789 | - | - | - | - | - | - | - |
| 短期貸付金 | 3,500 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 10,960,900 | 12,167,354 | 13,760,386 | 11,808,620 | 13,405,188 | 14,657,463 | 16,331,481 | 18,151,780 | 19,263,151 | 21,644,285 | 22,789,427 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 2,113,164 | 2,100,617 | 2,002,569 | 2,979,285 | 3,013,586 | 3,284,234 | 3,294,499 | 3,301,101 | 3,366,419 | 3,938,673 | 3,968,079 |
| 減価償却累計額 | -1,216,697 | -1,285,936 | -1,210,566 | -1,236,217 | -1,286,261 | -1,538,931 | -1,635,998 | -1,737,179 | -1,877,089 | -1,986,795 | -2,095,072 |
| 建物及び構築物(純額) | 896,466 | 814,681 | 792,002 | 1,743,068 | 1,727,325 | 1,745,303 | 1,658,501 | 1,563,922 | 1,489,329 | 1,951,877 | 1,873,007 |
| 機械装置及び運搬具 | 57,369 | 73,989 | 69,284 | 78,534 | 86,251 | 189,774 | 191,705 | 213,831 | 219,096 | 234,325 | 248,800 |
| 減価償却累計額 | -50,344 | -63,987 | -65,086 | -68,949 | -71,877 | -159,401 | -168,020 | -180,412 | -187,886 | -199,196 | -200,835 |
| 機械装置及び運搬具(純額) | 7,025 | 10,002 | 4,197 | 9,584 | 14,374 | 30,372 | 23,685 | 33,418 | 31,210 | 35,128 | 47,965 |
| 土地 | 1,442,907 | 1,409,651 | 1,473,995 | 1,457,135 | 1,449,757 | 1,529,761 | 1,529,365 | 1,527,337 | 1,541,637 | 1,803,637 | 1,809,311 |
| その他 | 311,653 | 364,467 | 316,768 | 307,297 | 311,113 | 320,933 | 336,748 | 346,955 | 432,948 | 532,031 | 544,832 |
| 減価償却累計額 | -297,082 | -330,968 | -305,970 | -222,402 | -245,122 | -266,131 | -275,634 | -293,246 | -339,306 | -374,615 | -395,113 |
| その他(純額) | 14,571 | 33,499 | 10,798 | 84,895 | 65,990 | 54,802 | 61,114 | 53,708 | 93,641 | 157,416 | 149,718 |
| 建設仮勘定 | - | - | 349,635 | - | - | - | - | - | - | - | - |
| 有形固定資産合計 | 2,360,970 | 2,267,833 | 2,630,629 | 3,294,684 | 3,257,447 | 3,360,239 | 3,272,666 | 3,178,388 | 3,155,819 | 3,948,059 | 3,880,003 |
| 無形固定資産 | |||||||||||
| のれん | - | 462,431 | 394,088 | 335,704 | 277,321 | 411,143 | 327,133 | 243,122 | 159,111 | 89,696 | 64,068 |
| その他 | 78,644 | 65,381 | 61,546 | 158,145 | 160,120 | 146,838 | 145,514 | 141,115 | 124,947 | 115,941 | 130,475 |
| 無形固定資産合計 | 78,644 | 527,812 | 455,634 | 493,850 | 437,442 | 557,982 | 472,647 | 384,237 | 284,059 | 205,638 | 194,544 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 610,067 | 963,032 | 1,219,065 | 986,453 | 1,020,504 | 975,273 | 1,139,226 | 1,049,802 | 1,023,942 | 952,609 | 1,234,842 |
| 関係会社株式 | - | - | - | - | - | 129,718 | 77,575 | 32,218 | 32,218 | 32,218 | 59,638 |
| 繰延税金資産 | - | - | - | - | - | 669,693 | 617,141 | 862,242 | 777,764 | 861,890 | 753,479 |
| その他 | 246,541 | 253,012 | 220,610 | 596,032 | 583,449 | 624,351 | 612,528 | 615,857 | 488,730 | 432,311 | 399,153 |
| 賃貸固定資産 | 565,816 | 554,557 | 276,183 | 276,523 | 345,035 | 66,775 | 66,775 | - | - | - | - |
| 減価償却累計額 | -298,338 | -305,172 | -170,644 | -173,710 | -220,968 | -44,528 | -44,983 | - | - | - | - |
| 賃貸固定資産(純額) | 267,477 | 249,385 | 105,539 | 102,813 | 124,067 | 22,247 | 21,792 | - | - | - | - |
| 繰延税金資産 | 33,146 | 49,095 | 43,631 | 58,967 | 643,338 | - | - | - | - | - | - |
| 貸倒引当金 | - | -19,204 | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,157,233 | 1,495,320 | 1,588,847 | 1,744,266 | 2,371,360 | 2,421,284 | 2,468,264 | 2,560,120 | 2,322,655 | 2,279,030 | 2,447,114 |
| 固定資産合計 | 3,596,848 | 4,290,967 | 4,675,111 | 5,532,801 | 6,066,250 | 6,339,506 | 6,213,578 | 6,122,746 | 5,762,534 | 6,432,728 | 6,521,662 |
| 資産合計 | 14,557,748 | 16,458,322 | 18,435,497 | 17,341,421 | 19,471,438 | 20,996,970 | 22,545,059 | 24,274,526 | 25,025,686 | 28,077,013 | 29,311,089 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | - | - | - | - | - | - | - | - | - | - | 234,013 |
| 短期借入金 | 700,000 | 720,000 | 700,000 | 700,000 | 700,000 | 1,058,716 | 773,730 | 274,391 | 224,262 | 210,280 | 208,568 |
| 未払金 | 984,062 | 1,396,176 | 1,265,270 | 1,576,361 | 1,559,567 | 1,630,863 | 1,712,506 | 1,978,431 | 1,941,659 | 2,085,639 | 2,151,286 |
| 未払法人税等 | 506,432 | 513,140 | 635,458 | 736,342 | 864,974 | 978,830 | 657,257 | 897,393 | 760,350 | 1,077,981 | 788,387 |
| 未払消費税等 | 535,655 | 513,217 | 522,574 | 456,023 | 839,756 | 962,689 | 760,431 | 929,610 | 788,459 | 932,018 | 874,675 |
| 契約負債 | - | - | - | - | - | - | - | - | - | 211,746 | 178,244 |
| 賞与引当金 | 784,515 | 886,233 | 1,199,079 | 1,336,104 | 1,333,112 | 1,326,338 | 1,421,931 | 1,704,119 | 1,745,647 | 1,898,426 | 1,931,803 |
| 役員賞与引当金 | 16,640 | 19,593 | 24,363 | 25,820 | 32,085 | 26,075 | 32,260 | 28,497 | 31,500 | 28,646 | 26,800 |
| その他 | 1,034,748 | 1,184,519 | 1,250,194 | 1,477,272 | 1,546,685 | 1,602,526 | 1,774,041 | 1,861,504 | 1,990,470 | 2,061,449 | 2,077,081 |
| 支払手形及び買掛金 | 95,309 | 56,974 | 125,712 | 110,180 | 112,052 | 182,107 | 310,198 | 459,100 | 355,993 | 432,591 | - |
| 繰延税金負債 | - | - | - | 2,188 | - | - | - | - | - | - | - |
| 流動負債合計 | 4,657,363 | 5,289,854 | 5,722,654 | 6,420,294 | 6,988,234 | 7,768,147 | 7,442,358 | 8,133,048 | 7,838,342 | 8,938,781 | 8,470,861 |
| 固定負債 | |||||||||||
| 長期借入金 | - | - | - | - | - | 113,897 | 120,167 | 45,276 | 21,014 | 10,734 | 2,166 |
| 役員退職慰労引当金 | - | - | - | - | - | 1,470 | 1,470 | 1,470 | 1,470 | 1,470 | 1,470 |
| 繰延税金負債 | - | - | - | - | - | 2,137 | - | 4,012 | - | - | 20,559 |
| 退職給付に係る負債 | 260,101 | 313,942 | 303,230 | 220,062 | 206,035 | 198,160 | 192,332 | 177,916 | 160,777 | 152,749 | 143,516 |
| その他 | 7,700 | 11,129 | 37,317 | 87,447 | 111,430 | 141,998 | 153,565 | 170,861 | 137,266 | 230,020 | 235,831 |
| 繰延税金負債 | - | - | 76,649 | - | - | - | - | - | - | - | - |
| 長期未払金 | - | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 267,801 | 325,072 | 417,196 | 307,510 | 317,466 | 457,663 | 467,535 | 399,535 | 320,527 | 394,974 | 403,542 |
| 負債合計 | 4,925,165 | 5,614,926 | 6,139,851 | 6,727,805 | 7,305,700 | 8,225,811 | 7,909,893 | 8,532,583 | 8,158,870 | 9,333,755 | 8,874,404 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 | 2,347,163 |
| 資本剰余金 | 2,785,329 | 2,785,329 | 2,785,329 | 3,035,196 | 3,060,564 | 3,086,165 | 3,124,180 | 2,784,651 | 2,798,742 | 2,811,011 | 2,784,651 |
| 利益剰余金 | 5,260,299 | 6,461,651 | 7,684,179 | 8,962,864 | 10,425,509 | 11,971,018 | 13,489,035 | 11,973,136 | 13,688,994 | 15,478,458 | 16,013,458 |
| 自己株式 | -1,026,636 | -1,026,636 | -1,027,763 | -4,000,849 | -3,963,015 | -4,981,321 | -4,931,131 | -1,987,433 | -2,739,199 | -2,725,483 | -1,791,986 |
| 株主資本合計 | 9,366,155 | 10,567,507 | 11,788,908 | 10,344,375 | 11,870,221 | 12,423,026 | 14,029,247 | 15,117,517 | 16,095,701 | 17,911,150 | 19,353,287 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 206,057 | 232,280 | 438,192 | 230,928 | 257,173 | 300,176 | 439,412 | 385,442 | 480,241 | 441,360 | 648,900 |
| 為替換算調整勘定 | 46,586 | 27,067 | 49,008 | 18,746 | 15,021 | 22,840 | 133,287 | 184,722 | 246,304 | 339,226 | 372,405 |
| その他の包括利益累計額合計 | 252,643 | 259,347 | 487,200 | 249,675 | 272,195 | 323,017 | 572,700 | 570,165 | 726,545 | 780,587 | 1,021,306 |
| 非支配株主持分 | - | 16,539 | 19,536 | 19,565 | 23,321 | 25,115 | 33,218 | 54,259 | 44,568 | 51,521 | 62,091 |
| 少数株主持分 | 13,784 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 9,632,583 | 10,843,395 | 12,295,646 | 10,613,616 | 12,165,737 | 12,771,158 | 14,635,166 | 15,741,943 | 16,866,815 | 18,743,258 | 20,436,685 |
| 負債純資産合計 | 14,557,748 | 16,458,322 | 18,435,497 | 17,341,421 | 19,471,438 | 20,996,970 | 22,545,059 | 24,274,526 | 25,025,686 | 28,077,013 | 29,311,089 |