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 | 4,540,921 | 4,298,136 | 4,394,495 | 4,837,762 | 4,494,088 | 4,369,972 | 4,030,728 | 5,766,078 | 6,159,541 | 7,585,250 | 7,753,470 |
| 受取手形 | 61,818 | 55,991 | 55,065 | 35,640 | 33,403 | 35,417 | 37,531 | 3,509 | 1,121 | 1,194 | - |
| 電子記録債権 | 42,515 | 58,544 | 98,638 | 96,630 | 93,287 | 103,973 | 110,362 | 82,596 | 72,878 | 83,721 | 42,752 |
| 売掛金 | 1,172,863 | 1,424,206 | 1,598,168 | 1,432,428 | 1,828,147 | 2,472,791 | 2,888,782 | 1,127,526 | 1,174,867 | 1,091,332 | 1,874,662 |
| 商品及び製品 | 55,818 | 115,365 | 139,821 | 142,292 | 188,758 | 253,549 | 233,200 | 55,220 | 44,202 | 60,961 | 128,864 |
| 原材料及び貯蔵品 | 123,572 | 134,317 | 259,635 | 307,095 | 789,819 | 534,104 | 612,597 | 376,313 | 288,829 | 487,107 | 504,632 |
| 前払費用 | 8,161 | 7,173 | 7,263 | 6,941 | 7,070 | 7,070 | 11,037 | 12,293 | 11,733 | 12,352 | 73,085 |
| 未収消費税等 | 84,326 | 91,005 | 146,134 | 126,913 | 256,343 | 312,546 | 374,458 | 385,565 | 246,131 | 219,855 | 252,279 |
| その他 | 1,746 | 1,547 | 4,483 | 5,418 | 9,146 | 7,508 | 8,070 | 23,426 | 4,628 | 2,267 | 7,999 |
| 貸倒引当金 | - | - | -948 | -187 | -234 | -313 | - | - | - | - | - |
| 繰延税金資産 | 34,002 | 28,928 | 34,883 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 6,125,746 | 6,215,217 | 6,737,641 | 6,990,936 | 7,699,829 | 8,096,622 | 8,306,770 | 7,832,529 | 8,003,934 | 9,544,044 | 10,637,747 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物 | 172,884 | 151,288 | 157,719 | 158,707 | 163,453 | 172,096 | 172,096 | 175,498 | 177,308 | 179,564 | 199,350 |
| 減価償却累計額 | -95,274 | -85,212 | -94,499 | -103,220 | -110,776 | -118,022 | -125,178 | -131,827 | -138,146 | -144,633 | -151,297 |
| 建物(純額) | 77,610 | 66,076 | 63,219 | 55,486 | 52,676 | 54,073 | 46,918 | 43,670 | 39,161 | 34,930 | 48,052 |
| 機械及び装置 | 75,650 | 81,794 | 81,794 | 83,829 | 83,829 | 85,939 | 85,939 | 85,939 | 84,138 | 80,038 | 81,109 |
| 減価償却累計額 | -62,951 | -67,880 | -71,980 | -75,610 | -79,215 | -77,085 | -79,374 | -81,159 | -77,035 | -74,500 | -61,443 |
| 機械及び装置(純額) | 12,698 | 13,913 | 9,813 | 8,219 | 4,613 | 8,853 | 6,564 | 4,779 | 7,102 | 5,538 | 19,665 |
| 車両運搬具 | 9,270 | 9,270 | 9,270 | 9,270 | 9,270 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 | 9,950 |
| 減価償却累計額 | -5,590 | -6,984 | -7,746 | -8,255 | -8,764 | -8,118 | -8,728 | -9,135 | -9,407 | -9,679 | -9,950 |
| 車両運搬具(純額) | 3,680 | 2,285 | 1,524 | 1,015 | 506 | 1,831 | 1,221 | 814 | 542 | 270 | 0 |
| 工具、器具及び備品 | 449,629 | 387,121 | 389,197 | 415,048 | 493,466 | 499,841 | 559,041 | 569,513 | 667,056 | 695,383 | 662,476 |
| 減価償却累計額 | -428,903 | -366,329 | -362,049 | -359,751 | -396,185 | -418,497 | -491,062 | -531,317 | -564,530 | -621,785 | -585,246 |
| 工具、器具及び備品(純額) | 20,725 | 20,791 | 27,148 | 55,296 | 97,281 | 81,344 | 67,979 | 38,196 | 102,525 | 73,597 | 77,230 |
| 建設仮勘定 | - | 599 | 1,623 | 611 | - | 64,240 | - | - | 11,110 | - | 2,416 |
| 構築物 | 232 | 232 | 232 | 232 | - | - | - | - | - | - | - |
| 減価償却累計額 | -209 | -221 | -232 | -232 | - | - | - | - | - | - | - |
| 構築物(純額) | 22 | 11 | 0 | 0 | - | - | - | - | - | - | - |
| 有形固定資産合計 | 114,736 | 103,677 | 103,329 | 120,628 | 155,077 | 210,343 | 122,684 | 87,460 | 160,442 | 114,336 | 147,365 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 23,807 | 9,346 | 9,805 | 135,225 | 105,628 | 72,402 | 37,812 | 6,623 | 9,386 | 61,288 | 109,610 |
| ソフトウエア仮勘定 | - | 21,060 | 133,666 | - | 2,068 | 3,377 | 10,345 | 6,968 | 79,016 | 70,534 | 833 |
| 電話加入権 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 | 466 |
| 無形固定資産合計 | 24,273 | 30,873 | 143,938 | 135,691 | 108,162 | 76,245 | 48,624 | 14,057 | 88,869 | 132,289 | 110,910 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,303,619 | 4,754,830 | 6,388,215 | 4,500,543 | 4,635,129 | 7,723,637 | 8,341,863 | 7,582,411 | 8,796,057 | 5,974,602 | 10,743,513 |
| 長期前払費用 | 8,018 | 4,807 | 1,594 | 8,017 | 4,805 | 1,593 | 8,017 | 54,805 | 51,593 | 51,337 | 39,555 |
| 差入保証金 | 36,937 | 36,937 | 36,562 | 36,562 | 36,562 | 36,562 | 36,562 | 36,562 | 36,562 | 36,562 | 55,774 |
| その他 | 5,688 | 7,581 | 8,876 | 6,797 | 5,448 | 4,845 | 3,969 | 3,695 | 3,451 | 3,456 | 3,158 |
| 投資その他の資産合計 | 3,354,263 | 4,804,157 | 6,435,248 | 4,551,920 | 4,681,945 | 7,766,638 | 8,390,412 | 7,677,474 | 8,887,664 | 6,065,958 | 10,842,001 |
| 固定資産合計 | 3,493,273 | 4,938,708 | 6,682,515 | 4,808,241 | 4,945,186 | 8,053,227 | 8,561,721 | 7,778,993 | 9,136,976 | 6,312,584 | 11,100,277 |
| 資産合計 | 9,619,019 | 11,153,925 | 13,420,157 | 11,799,178 | 12,645,016 | 16,149,849 | 16,868,491 | 15,611,523 | 17,140,911 | 15,856,629 | 21,738,024 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 179,424 | 216,137 | 359,610 | 318,675 | 585,577 | 619,169 | 213,268 | 40,423 | 28,640 | 76,195 | 125,951 |
| 未払金 | 35,093 | 28,960 | 27,350 | 30,297 | 53,313 | 93,263 | 22,757 | 83,818 | 42,064 | 47,681 | 45,234 |
| 未払法人税等 | 138,541 | 145,953 | 229,487 | 136,346 | 167,389 | 145,610 | 205,226 | 15,255 | 95,366 | 541,543 | 345,084 |
| 賞与引当金 | 54,300 | 56,026 | 61,674 | 59,176 | 61,458 | 60,423 | 68,238 | 56,810 | 58,221 | 71,892 | 92,591 |
| 設備関係未払金 | 694 | 11,865 | 3,918 | 19,711 | 3,806 | 89,716 | 6,968 | 5,753 | 69,456 | 6,703 | 23,211 |
| その他 | 37,191 | 34,939 | 37,681 | 37,903 | 35,244 | 34,706 | 34,476 | 35,695 | 40,159 | 40,859 | 46,891 |
| 前受金 | - | - | - | - | 12,090 | - | - | - | - | - | - |
| 流動負債合計 | 445,245 | 493,881 | 719,721 | 602,110 | 918,879 | 1,042,889 | 550,935 | 237,755 | 333,907 | 784,875 | 678,964 |
| 固定負債 | |||||||||||
| 長期未払金 | 278,442 | 278,442 | 278,442 | 278,442 | 248,232 | 180,882 | 180,882 | 180,882 | 180,882 | 180,882 | 180,882 |
| 繰延税金負債 | - | - | - | - | 687,079 | 1,636,458 | 1,852,871 | 1,647,517 | 2,047,894 | 1,255,506 | 2,765,056 |
| 資産除去債務 | 39,306 | 39,449 | 39,593 | 39,739 | 39,886 | 40,035 | 40,185 | 40,337 | 40,490 | 40,645 | 48,398 |
| 繰延税金負債 | 361,074 | 793,876 | 1,281,117 | 658,884 | - | - | - | - | - | - | - |
| 固定負債合計 | 678,822 | 1,111,767 | 1,599,152 | 977,065 | 975,197 | 1,857,375 | 2,073,938 | 1,868,736 | 2,269,266 | 1,477,033 | 2,994,336 |
| 負債合計 | 1,124,067 | 1,605,649 | 2,318,874 | 1,579,176 | 1,894,077 | 2,900,265 | 2,624,874 | 2,106,492 | 2,603,173 | 2,261,909 | 3,673,301 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 | 1,283,196 |
| 資本剰余金 | |||||||||||
| 資本準備金 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 | 1,026,909 |
| その他資本剰余金 | - | - | 441 | - | 937 | - | - | - | 1,803 | 11,480 | 27,690 |
| 資本剰余金合計 | 1,026,909 | 1,026,909 | 1,027,351 | 1,026,909 | 1,027,846 | 1,026,909 | 1,026,909 | 1,026,909 | 1,028,713 | 1,038,390 | 1,054,599 |
| 利益剰余金 | |||||||||||
| その他利益剰余金 | |||||||||||
| 別途積立金 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 | 4,900,000 |
| 繰越利益剰余金 | 1,252,806 | 1,505,200 | 1,874,312 | 2,256,266 | 2,652,522 | 2,977,256 | 3,474,612 | 2,928,627 | 3,016,582 | 3,881,286 | 4,956,893 |
| 利益剰余金合計 | 6,152,806 | 6,405,200 | 6,774,312 | 7,156,266 | 7,552,522 | 7,877,256 | 8,374,612 | 7,828,627 | 7,916,582 | 8,781,286 | 9,856,893 |
| 自己株式 | -1,134,023 | -1,335,042 | -1,303,344 | -1,271,740 | -1,251,617 | -1,212,677 | -1,078,759 | -752,624 | -737,992 | -691,831 | -628,395 |
| 株主資本合計 | 7,328,889 | 7,380,265 | 7,781,515 | 8,194,631 | 8,611,948 | 8,974,685 | 9,605,959 | 9,386,108 | 9,490,500 | 10,411,042 | 11,566,294 |
| 評価・換算差額等 | |||||||||||
| その他有価証券評価差額金 | 1,101,323 | 2,098,212 | 3,221,223 | 1,901,115 | 1,983,858 | 4,117,311 | 4,537,617 | 4,031,155 | 4,960,053 | 3,097,118 | 6,410,860 |
| 繰延ヘッジ損益 | - | -997 | 1,863 | 1,685 | 5,108 | 3,837 | 4,182 | 4,784 | 2,130 | 316 | 1,189 |
| 評価・換算差額等合計 | 1,101,323 | 2,097,215 | 3,223,086 | 1,902,800 | 1,988,966 | 4,121,148 | 4,541,799 | 4,035,940 | 4,962,183 | 3,097,435 | 6,412,050 |
| 新株予約権 | 64,737 | 70,796 | 96,680 | 122,569 | 150,024 | 153,750 | 95,857 | 82,981 | 85,053 | 86,242 | 86,378 |
| 純資産合計 | 8,494,951 | 9,548,276 | 11,101,283 | 10,220,001 | 10,750,939 | 13,249,584 | 14,243,616 | 13,505,030 | 14,537,737 | 13,594,720 | 18,064,723 |
| 負債純資産合計 | 9,619,019 | 11,153,925 | 13,420,157 | 11,799,178 | 12,645,016 | 16,149,849 | 16,868,491 | 15,611,523 | 17,140,911 | 15,856,629 | 21,738,024 |