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
2016-02千円 | 2017-02千円 | 2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 878,205 | 1,319,746 | 725,150 | 769,641 | 835,346 | 1,078,582 | 1,323,082 | 1,331,565 | 1,393,795 | 949,024 | 1,093,446 |
| 受取手形及び売掛金 | 1,767,380 | 1,789,683 | 1,771,057 | 2,107,933 | 2,226,476 | 1,504,068 | 1,638,184 | 1,956,162 | 2,234,430 | 2,701,470 | 3,172,556 |
| 電子記録債権 | - | - | 253,097 | 216,366 | 184,547 | 125,004 | 194,216 | 225,132 | 149,087 | 202,637 | 190,347 |
| 商品及び製品 | 572,481 | 626,755 | 570,862 | 718,427 | 781,889 | 755,809 | 691,181 | 894,370 | 1,136,929 | 926,407 | 1,026,050 |
| 仕掛品 | 134,637 | 141,808 | 184,991 | 291,925 | 225,882 | 164,377 | 194,678 | 283,411 | 319,150 | 257,689 | 439,892 |
| 原材料及び貯蔵品 | 641,800 | 620,452 | 691,175 | 941,352 | 1,091,774 | 943,818 | 819,854 | 1,245,624 | 1,651,265 | 1,378,172 | 1,629,287 |
| その他 | 128,315 | 98,062 | 220,599 | 269,450 | 385,190 | 147,716 | 149,917 | 226,057 | 251,695 | 322,017 | 413,541 |
| 貸倒引当金 | -1,821 | -1,819 | -595 | - | - | - | - | -2,161 | -2,220 | -2,651 | - |
| 繰延税金資産 | 102,879 | 130,729 | 124,018 | 129,941 | - | - | - | - | - | - | - |
| 流動資産合計 | 4,223,879 | 4,725,418 | 4,540,359 | 5,445,038 | 5,731,107 | 4,719,378 | 5,011,114 | 6,160,163 | 7,134,132 | 6,734,766 | 7,965,122 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 5,987,103 | 5,974,129 | 7,087,258 | 7,121,428 | 9,683,075 | 10,173,062 | 10,025,487 | 10,166,074 | 10,462,508 | 11,005,620 | 11,317,056 |
| 減価償却累計額 | -3,936,878 | -4,043,644 | -4,253,520 | -4,376,105 | -4,572,384 | -4,915,046 | -4,975,756 | -5,345,124 | -5,748,109 | -6,136,567 | -6,602,237 |
| 建物及び構築物(純額) | 2,050,225 | 1,930,485 | 2,833,737 | 2,745,323 | 5,110,690 | 5,258,016 | 5,049,730 | 4,820,950 | 4,714,399 | 4,869,053 | 4,714,818 |
| 機械装置及び運搬具 | 2,992,489 | 3,075,577 | 3,467,503 | 3,705,961 | 4,258,684 | 4,649,757 | 4,686,827 | 5,112,034 | 5,539,429 | 6,227,388 | 6,585,888 |
| 減価償却累計額 | -2,491,655 | -2,530,262 | -2,744,369 | -2,897,179 | -2,800,516 | -3,022,116 | -3,222,484 | -3,588,267 | -4,036,564 | -4,396,283 | -4,829,148 |
| 機械装置及び運搬具(純額) | 500,834 | 545,315 | 723,133 | 808,782 | 1,458,167 | 1,627,640 | 1,464,342 | 1,523,766 | 1,502,864 | 1,831,104 | 1,756,739 |
| 工具、器具及び備品 | 692,522 | 678,072 | 753,232 | 771,092 | 967,921 | 1,048,155 | 1,059,234 | 1,222,720 | 1,343,505 | 1,574,547 | 1,738,037 |
| 減価償却累計額 | -590,731 | -588,637 | -626,028 | -624,504 | -647,258 | -734,582 | -793,694 | -889,578 | -995,229 | -1,115,734 | -1,275,946 |
| 工具、器具及び備品(純額) | 101,790 | 89,434 | 127,204 | 146,588 | 320,663 | 313,573 | 265,540 | 333,142 | 348,275 | 458,812 | 462,091 |
| 土地 | 1,301,892 | 1,301,034 | 1,302,193 | 1,301,441 | 1,301,018 | 2,155,986 | 2,139,815 | 2,140,853 | 2,027,748 | 2,028,486 | 1,441,571 |
| 建設仮勘定 | 34,017 | 675,112 | 128,726 | 536,756 | 345,820 | 126,652 | 108,088 | 207,339 | 438,406 | 193,408 | 399,158 |
| 有形固定資産合計 | 3,988,761 | 4,541,381 | 5,114,996 | 5,538,891 | 8,536,360 | 9,481,869 | 9,027,517 | 9,026,052 | 9,031,693 | 9,380,866 | 8,774,380 |
| 無形固定資産 | 245,955 | 232,114 | 219,275 | 256,009 | 369,111 | 372,306 | 331,277 | 360,237 | 260,467 | 226,271 | 246,705 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 318,830 | 427,581 | 592,156 | 502,071 | 442,277 | 491,338 | 416,453 | 357,375 | 293,661 | 259,060 | 272,831 |
| 繰延税金資産 | - | - | - | - | - | - | - | - | 235,239 | 108,730 | 137,216 |
| その他 | 282,366 | 272,502 | 474,954 | 438,729 | 526,596 | 493,823 | 568,211 | 156,601 | 145,712 | 182,429 | 175,398 |
| 貸倒引当金 | -64,177 | -59,799 | -75,456 | -71,388 | -81,065 | -7,966 | -773 | -11,410 | -13,837 | -2,727 | -5,043 |
| 繰延税金資産 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 537,020 | 640,284 | 991,654 | 869,412 | 887,809 | 977,195 | 983,891 | 502,566 | 660,776 | 547,494 | 580,402 |
| 固定資産合計 | 4,771,736 | 5,413,780 | 6,325,926 | 6,664,314 | 9,793,280 | 10,831,371 | 10,342,686 | 9,888,856 | 9,952,938 | 10,154,631 | 9,601,488 |
| 資産合計 | 8,995,615 | 10,139,199 | 10,866,286 | 12,109,352 | 15,524,388 | 15,550,749 | 15,353,800 | 16,049,019 | 17,087,070 | 16,889,398 | 17,566,610 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 1,313,212 | 1,170,349 | 529,202 | 776,810 | 695,734 | 371,459 | 525,136 | 791,310 | 904,894 | 754,979 | 813,463 |
| 電子記録債務 | - | - | 643,871 | 787,556 | 897,714 | 447,214 | 555,230 | 1,036,519 | 1,387,301 | 990,634 | 747,381 |
| 短期借入金 | 1,681,579 | 1,571,688 | 1,875,593 | 1,852,335 | 1,451,650 | 1,855,408 | 2,169,279 | 2,494,927 | 2,913,451 | 3,020,834 | 5,190,720 |
| リース債務 | 83,260 | 96,588 | 105,907 | 90,137 | 100,724 | 94,714 | 85,233 | 93,139 | 98,127 | 86,750 | 83,992 |
| 未払金 | 422,924 | 534,534 | 651,362 | 784,122 | 791,453 | 432,964 | - | - | 905,149 | 946,731 | 849,479 |
| 賞与引当金 | 53,632 | 56,004 | 63,871 | 69,137 | 78,608 | 41,166 | 34,964 | 85,561 | 70,203 | 74,974 | 79,459 |
| 役員賞与引当金 | - | 47,500 | 43,500 | 50,000 | - | - | - | - | - | 19,000 | 16,000 |
| その他 | 401,694 | 451,112 | 377,032 | 549,657 | 347,726 | 305,053 | 741,813 | 841,390 | 531,648 | 351,302 | 696,243 |
| 未払法人税等 | 160,791 | 149,106 | 62,916 | 131,946 | - | - | - | - | - | - | - |
| 流動負債合計 | 4,117,095 | 4,076,884 | 4,353,256 | 5,091,704 | 4,363,612 | 3,547,981 | 4,111,658 | 5,342,849 | 6,810,777 | 6,245,206 | 8,476,741 |
| 固定負債 | |||||||||||
| 長期借入金 | 2,506,013 | 2,841,231 | 2,618,853 | 2,790,427 | 6,450,007 | 8,099,696 | 7,564,323 | 7,041,034 | 6,147,558 | 6,335,667 | 4,382,501 |
| リース債務 | 233,388 | 192,265 | 206,969 | 129,883 | 563,564 | 481,344 | 398,022 | 412,943 | 355,859 | 289,260 | 227,208 |
| 役員退職慰労引当金 | 150,090 | 150,090 | 147,630 | 147,630 | 146,430 | 146,430 | 146,430 | 146,430 | 146,430 | 146,430 | 146,430 |
| 退職給付に係る負債 | 95,037 | 101,057 | 109,819 | 70,217 | 64,242 | 70,121 | 91,629 | 87,465 | 95,609 | 67,311 | 87,011 |
| その他 | 23,219 | 12,954 | 4,140 | 3,815 | 10,875 | 114,472 | 91,331 | 6,839 | 3,908 | 1,454 | 2,684 |
| 繰延税金負債 | 46,000 | 79,099 | 131,079 | 114,294 | - | - | - | - | - | - | - |
| 固定負債合計 | 3,053,749 | 3,376,697 | 3,218,492 | 3,256,269 | 7,235,119 | 8,912,064 | 8,291,736 | 7,694,713 | 6,749,365 | 6,840,124 | 4,845,835 |
| 負債合計 | 7,170,844 | 7,453,582 | 7,571,749 | 8,347,973 | 11,598,732 | 12,460,046 | 12,403,395 | 13,037,562 | 13,560,143 | 13,085,331 | 13,322,577 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 552,749 | 714,104 | 714,104 | 714,104 | 714,104 | 714,104 | 714,104 | 100,000 | 100,000 | 100,000 | 100,000 |
| 資本剰余金 | 781,854 | 943,209 | 943,209 | 943,209 | 943,209 | 943,209 | 943,209 | 1,510,339 | 1,510,339 | 1,510,339 | 1,509,780 |
| 利益剰余金 | 382,428 | 893,651 | 1,327,820 | 1,890,529 | 2,121,719 | 1,220,652 | 1,098,620 | 1,146,283 | 1,544,397 | 1,718,780 | 2,012,259 |
| 自己株式 | -2,682 | -3,481 | -3,857 | -3,857 | -3,857 | -3,857 | -3,857 | -3,918 | -3,983 | -3,983 | -71,665 |
| 株主資本合計 | 1,714,349 | 2,547,483 | 2,981,277 | 3,543,986 | 3,775,176 | 2,874,109 | 2,752,077 | 2,752,703 | 3,150,752 | 3,325,135 | 3,550,373 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 120,660 | 197,096 | 309,945 | 264,670 | 222,604 | 254,893 | 202,507 | 160,238 | 118,294 | 97,850 | 105,477 |
| 為替換算調整勘定 | -10,156 | -58,963 | 3,314 | -47,277 | -72,125 | -38,299 | -4,180 | 98,515 | 257,880 | 381,079 | 588,182 |
| 繰延ヘッジ損益 | -82 | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 110,421 | 138,132 | 313,259 | 217,392 | 150,479 | 216,593 | 198,327 | 258,753 | 376,175 | 478,930 | 693,659 |
| 純資産合計 | 1,824,771 | 2,685,616 | 3,294,536 | 3,761,379 | 3,925,655 | 3,090,703 | 2,950,405 | 3,011,457 | 3,526,927 | 3,804,066 | 4,244,033 |
| 負債純資産合計 | 8,995,615 | 10,139,199 | 10,866,286 | 12,109,352 | 15,524,388 | 15,550,749 | 15,353,800 | 16,049,019 | 17,087,070 | 16,889,398 | 17,566,610 |