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 | 2,372,474 | 2,982,419 | 2,849,564 | 2,388,308 | 2,259,800 | 2,903,133 | 2,427,754 | 1,988,181 | 2,282,039 | 1,968,019 | 2,303,478 |
| 受取手形 | - | - | - | - | - | - | 26,152 | 26,995 | 32,609 | 34,851 | 10,897 |
| 売掛金 | - | - | - | - | - | - | 1,511,788 | 1,614,043 | 1,586,851 | 1,615,659 | 1,466,027 |
| 電子記録債権 | 116,223 | 128,044 | 233,055 | 184,362 | 138,123 | 185,998 | 229,917 | 229,346 | 340,100 | 283,258 | 144,694 |
| 商品及び製品 | 119,632 | 198,535 | 249,955 | 278,216 | 364,522 | 333,424 | 492,520 | 536,606 | 458,506 | 412,609 | 620,544 |
| 仕掛品 | 194,022 | 286,643 | 404,549 | 375,067 | 443,783 | 326,945 | 398,292 | 360,772 | 413,661 | 416,620 | 401,284 |
| 原材料及び貯蔵品 | 72,942 | 125,290 | 133,336 | 179,141 | 186,707 | 161,629 | 234,703 | 253,989 | 234,454 | 211,498 | 251,240 |
| その他 | 137,973 | 144,522 | 87,979 | 170,672 | 87,245 | 90,659 | 57,953 | 64,933 | 71,742 | 132,930 | 107,525 |
| 貸倒引当金 | -1,652 | -1,795 | -1,903 | -1,671 | -1,474 | -1,434 | -1,453 | -1,536 | -1,500 | -1,500 | -1,200 |
| 受取手形及び売掛金 | 1,676,226 | 1,732,717 | 1,762,366 | 1,793,551 | 1,826,832 | 1,706,354 | - | - | - | - | - |
| 繰延税金資産 | 35,957 | 41,028 | 54,333 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 4,723,800 | 5,637,406 | 5,773,239 | 5,367,650 | 5,305,539 | 5,706,711 | 5,377,628 | 5,073,333 | 5,418,466 | 5,073,948 | 5,304,493 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 1,032,198 | 1,252,138 | 1,207,869 | 1,227,298 | 1,291,857 | 1,283,845 | 1,202,879 | 1,148,747 | 1,084,692 | 1,094,545 | 1,108,314 |
| 機械装置及び運搬具(純額) | 1,203,315 | 1,139,207 | 1,305,159 | 1,583,516 | 1,619,107 | 1,385,798 | 1,200,017 | 1,176,732 | 1,192,088 | 1,322,999 | 1,518,808 |
| 土地 | 887,802 | 886,216 | 886,216 | 885,090 | 865,846 | 864,643 | 864,643 | 864,643 | 864,643 | 827,533 | 827,533 |
| リース資産(純額) | 40,929 | 39,535 | 29,852 | 23,989 | 18,165 | 10,795 | 4,821 | 1,499 | 4,529 | 26,804 | 45,187 |
| その他(純額) | 144,731 | 135,161 | 172,899 | 226,530 | 158,830 | 162,836 | 161,920 | 161,507 | 154,393 | 214,464 | 211,749 |
| 有形固定資産合計 | 3,308,976 | 3,452,259 | 3,601,997 | 3,946,426 | 3,953,807 | 3,707,919 | 3,434,283 | 3,353,128 | 3,300,347 | 3,486,347 | 3,711,594 |
| 無形固定資産 | 9,113 | 36,335 | 92,826 | 101,554 | 99,730 | 86,258 | 75,775 | 63,232 | 57,590 | 41,799 | 29,747 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 450,874 | 536,812 | 786,800 | 682,076 | 590,632 | 388,268 | 376,089 | 393,522 | 184,518 | 198,256 | 262,744 |
| 繰延税金資産 | - | - | - | - | 282,195 | 318,635 | 313,845 | 328,477 | 316,243 | 358,124 | 307,173 |
| その他 | 147,115 | 128,411 | 138,685 | 148,138 | 163,773 | 134,056 | 143,002 | 175,777 | 137,618 | 139,511 | 115,338 |
| 貸倒引当金 | -3,422 | -3,422 | -3,422 | -3,422 | -440 | -440 | -440 | -440 | -440 | -440 | -440 |
| 繰延税金資産 | 211,923 | 126,465 | 118,155 | 207,098 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 806,491 | 788,266 | 1,040,220 | 1,033,891 | 1,036,161 | 840,520 | 832,497 | 897,337 | 637,940 | 695,452 | 684,816 |
| 固定資産合計 | 4,124,581 | 4,276,862 | 4,735,043 | 5,081,872 | 5,089,698 | 4,634,698 | 4,342,556 | 4,313,698 | 3,995,878 | 4,223,598 | 4,426,158 |
| 繰延資産 | |||||||||||
| 開業費 | - | - | - | - | - | - | - | - | - | 1,465 | 1,127 |
| 繰延資産合計 | - | - | - | - | - | - | - | - | - | 1,465 | 1,127 |
| 資産合計 | 8,848,381 | 9,914,268 | 10,508,282 | 10,449,522 | 10,395,238 | 10,341,409 | 9,720,184 | 9,387,032 | 9,414,344 | 9,299,013 | 9,731,779 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 372,545 | 488,584 | 460,512 | 401,272 | 413,827 | 437,230 | 337,613 | 275,830 | 299,019 | 334,798 | 292,141 |
| 電子記録債務 | 611,013 | 779,512 | 987,093 | 742,445 | 895,718 | 782,716 | 705,494 | 617,069 | 597,699 | 453,016 | 328,969 |
| 短期借入金 | - | 303,687 | - | - | 8,202 | - | - | - | 300,000 | 800,000 | 600,000 |
| 1年内返済予定の長期借入金 | 1,082,420 | 1,074,531 | 1,082,676 | 1,089,849 | 1,011,242 | 1,099,560 | 955,105 | 790,903 | 703,485 | 500,896 | 549,931 |
| リース債務 | 9,477 | 11,089 | 10,842 | 10,462 | 8,151 | 6,571 | 3,746 | 1,273 | 1,196 | 6,479 | 12,447 |
| 未払法人税等 | 9,000 | 68,363 | 115,031 | 123,097 | 24,343 | 28,796 | 47,157 | 21,255 | 17,033 | 17,127 | 37,498 |
| 偶発損失引当金 | - | - | - | - | - | - | - | - | 40,532 | 34,513 | - |
| その他 | 542,063 | 480,257 | 715,263 | 759,552 | 585,049 | 524,736 | 469,671 | 661,269 | 652,876 | 693,846 | 796,812 |
| 災害損失引当金 | - | - | - | - | - | 19,316 | 7,394 | - | - | - | - |
| 役員退職慰労引当金 | - | - | 2,335 | - | - | - | - | - | - | - | - |
| 役員退職慰労引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 2,626,520 | 3,206,025 | 3,373,754 | 3,126,679 | 2,946,534 | 2,898,926 | 2,526,182 | 2,367,601 | 2,611,842 | 2,840,677 | 2,617,801 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,982,947 | 2,136,351 | 2,066,581 | 2,058,794 | 2,006,272 | 1,992,080 | 1,471,970 | 1,111,895 | 751,780 | 587,548 | 1,107,572 |
| リース債務 | 37,282 | 33,623 | 22,781 | 16,182 | 11,894 | 5,323 | 1,576 | 302 | 3,751 | 23,326 | 38,268 |
| 役員株式給付引当金 | - | - | - | - | 14,533 | 5,670 | 11,399 | 16,965 | 5,820 | 11,205 | 17,385 |
| 退職給付に係る負債 | 545,919 | 577,528 | 631,272 | 679,756 | 898,211 | 946,949 | 971,084 | 978,092 | 988,279 | 945,104 | 917,268 |
| その他 | - | - | - | 89,387 | 61,636 | 61,636 | 61,636 | 22,316 | 10,709 | 10,709 | 9,075 |
| 役員退職慰労引当金 | 110,913 | 91,722 | 89,387 | - | - | - | - | - | - | - | - |
| 役員株式給付引当金 | - | - | - | 7,306 | - | - | - | - | - | - | - |
| 固定負債合計 | 2,677,061 | 2,839,225 | 2,810,022 | 2,851,427 | 2,992,547 | 3,011,659 | 2,517,665 | 2,129,571 | 1,760,340 | 1,577,892 | 2,089,569 |
| 負債合計 | 5,303,582 | 6,045,250 | 6,183,776 | 5,978,107 | 5,939,082 | 5,910,585 | 5,043,848 | 4,497,173 | 4,372,183 | 4,418,570 | 4,707,371 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 | 516,870 |
| 資本剰余金 | 457,970 | 457,970 | 457,970 | 465,112 | 465,112 | 465,112 | 465,112 | 465,112 | 462,350 | 462,350 | 465,827 |
| 利益剰余金 | 2,488,072 | 2,770,284 | 3,143,327 | 3,386,408 | 3,421,851 | 3,444,326 | 3,591,459 | 3,703,163 | 3,745,400 | 3,417,496 | 3,484,557 |
| 自己株式 | -115,401 | -92,543 | -78,392 | -69,834 | -52,944 | -54,801 | -54,801 | -54,801 | -35,064 | -33,646 | -89,012 |
| 株主資本合計 | 3,347,511 | 3,652,581 | 4,039,775 | 4,298,555 | 4,350,889 | 4,371,506 | 4,518,640 | 4,630,344 | 4,689,556 | 4,363,069 | 4,378,242 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 92,047 | 150,647 | 202,731 | 137,170 | 85,910 | 63,909 | 56,872 | 74,345 | 91,800 | 99,709 | 145,007 |
| 為替換算調整勘定 | 105,241 | 65,789 | 82,000 | 35,689 | 19,356 | 7,397 | 98,063 | 156,094 | 199,225 | 303,336 | 326,855 |
| 退職給付に係る調整累計額 | - | - | - | - | - | -11,989 | 2,759 | 29,074 | 61,579 | 114,327 | 174,302 |
| その他の包括利益累計額合計 | 197,288 | 216,436 | 284,731 | 172,859 | 105,266 | 59,317 | 157,695 | 259,514 | 352,604 | 517,373 | 646,165 |
| 純資産合計 | 3,544,799 | 3,869,017 | 4,324,506 | 4,471,415 | 4,456,155 | 4,430,824 | 4,676,335 | 4,889,858 | 5,042,161 | 4,880,443 | 5,024,408 |
| 負債純資産合計 | 8,848,381 | 9,914,268 | 10,508,282 | 10,449,522 | 10,395,238 | 10,341,409 | 9,720,184 | 9,387,032 | 9,414,344 | 9,299,013 | 9,731,779 |