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 | 1,582,892 | 1,895,219 | 1,856,635 | 2,127,298 | 1,711,441 | 2,580,563 | 2,081,602 | 1,523,031 | 1,238,452 | 983,112 | 1,748,668 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 2,423,027 | 2,098,217 | 3,059,891 | 1,162,805 |
| 電子記録債権 | - | - | 962,938 | 786,243 | 698,238 | 842,170 | 1,357,175 | 586,692 | 1,058,474 | 901,411 | 568,915 |
| 未成工事支出金 | 176,711 | 294,561 | 335,129 | 409,845 | 156,647 | 306,961 | 279,105 | 1,444,462 | 1,819,731 | 1,652,746 | 1,104,448 |
| 原材料及び貯蔵品 | 178,599 | 179,378 | 195,413 | 136,905 | 189,681 | 196,779 | 286,003 | 237,039 | 262,489 | 260,176 | 255,338 |
| その他 | 254,407 | 150,701 | 165,359 | 91,348 | 210,088 | 67,073 | 212,710 | 449,353 | 73,343 | 55,769 | 228,639 |
| 貸倒引当金 | - | - | - | - | - | - | - | - | - | - | -27,000 |
| 受取手形及び売掛金 | 3,521,659 | 3,198,719 | 3,336,400 | 2,861,668 | 2,657,331 | 3,133,111 | 3,451,596 | - | - | - | - |
| 商品及び製品 | 397,756 | 448,819 | 510,379 | 434,962 | 556,202 | 528,368 | 859,648 | - | - | - | - |
| 繰延税金資産 | 90,437 | 30,562 | 58,853 | 29,984 | - | - | - | - | - | - | - |
| 流動資産合計 | 6,202,465 | 6,197,963 | 7,421,109 | 6,878,254 | 6,179,630 | 7,655,028 | 8,527,841 | 6,663,606 | 6,550,708 | 6,913,107 | 5,041,815 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 1,544,926 | 1,455,308 | 1,400,310 | 1,447,695 | 1,338,554 | 1,257,246 | 1,757,595 | 1,515,944 | 1,512,695 | 1,725,978 | 2,325,163 |
| 機械装置及び運搬具(純額) | 290,737 | 240,561 | 225,342 | 278,232 | 267,916 | 230,612 | 578,904 | 388,183 | 368,704 | 356,929 | 385,267 |
| 工具、器具及び備品(純額) | 345,569 | 290,416 | 143,045 | 98,810 | 175,559 | 294,614 | 191,404 | 63,468 | 44,424 | 95,175 | 141,195 |
| 土地 | 4,791,584 | 4,913,915 | 4,887,046 | 4,884,384 | 4,884,384 | 4,884,384 | 4,964,446 | 4,800,853 | 4,800,853 | 4,800,690 | 4,800,690 |
| リース資産(純額) | 587,307 | 513,552 | 527,851 | 491,096 | 589,792 | 533,604 | 428,923 | 336,965 | 307,652 | 296,364 | 267,919 |
| 建設仮勘定 | 8,000 | 7,776 | - | 6,480 | 216,260 | 737,345 | 41,712 | 146,914 | 237,233 | 659,797 | - |
| 有形固定資産合計 | 7,568,124 | 7,421,530 | 7,183,597 | 7,206,698 | 7,472,467 | 7,937,807 | 7,962,984 | 7,252,329 | 7,271,564 | 7,934,936 | 7,920,236 |
| 無形固定資産 | |||||||||||
| リース資産 | 39,038 | 23,078 | 7,118 | - | - | - | - | - | - | - | 285,238 |
| 借地権 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 | 27,584 |
| ソフトウエア | 174,459 | 150,178 | 126,200 | 77,076 | 100,698 | 150,947 | 133,473 | 105,621 | 100,852 | 363,357 | 84,616 |
| 電話加入権 | 11,928 | 11,928 | 11,928 | 11,928 | 11,928 | 11,928 | 11,928 | 9,997 | 9,997 | 9,997 | 9,997 |
| その他 | 8,798 | 16,664 | 8,521 | 3,755 | 11,243 | 2,539 | 27,103 | 9,613 | 179,135 | 5,505 | 9,698 |
| のれん | 27,866 | 19,066 | 10,266 | 1,466 | - | - | - | - | - | - | - |
| 無形固定資産合計 | 289,676 | 248,500 | 191,619 | 121,811 | 151,455 | 192,999 | 200,089 | 152,816 | 317,569 | 406,445 | 417,135 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 196,749 | 214,464 | 212,024 | 155,588 | 204,435 | 352,162 | 329,970 | 337,250 | 333,525 | 334,720 | 371,313 |
| 繰延税金資産 | - | - | - | - | - | 264,092 | 148,463 | 104,162 | 128,707 | 129,893 | 203,495 |
| 退職給付に係る資産 | 41,314 | 247,941 | 31,588 | - | - | - | - | - | 9,075 | 21,366 | - |
| 破産更生債権等 | 300 | 300 | 300 | 300 | 7,644 | 5,525 | 300 | 300 | 300 | - | 389,000 |
| その他 | 359,675 | 356,961 | 365,175 | 386,078 | 424,175 | 475,178 | 459,344 | 409,446 | 407,234 | 408,452 | 411,380 |
| 貸倒引当金 | -300 | -300 | -300 | -300 | -7,644 | -5,525 | -300 | -300 | -300 | - | -353,600 |
| 長期貸付金 | 2,031 | 688 | 338 | 41 | - | - | - | - | - | - | - |
| 繰延税金資産 | 102,390 | 120,857 | 183,304 | 215,595 | 248,699 | - | - | - | - | - | - |
| 投資その他の資産合計 | 702,161 | 940,913 | 792,431 | 757,304 | 877,310 | 1,091,433 | 937,778 | 850,860 | 878,543 | 894,432 | 1,021,589 |
| 固定資産合計 | 8,559,962 | 8,610,943 | 8,167,648 | 8,085,814 | 8,501,233 | 9,222,239 | 9,100,853 | 8,256,007 | 8,467,677 | 9,235,814 | 9,358,961 |
| 資産合計 | 14,762,427 | 14,808,907 | 15,588,758 | 14,964,069 | 14,680,864 | 16,877,268 | 17,628,694 | 14,919,613 | 15,018,385 | 16,148,922 | 14,400,776 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 3,412,632 | 3,444,083 | 3,407,955 | 2,728,470 | 2,651,814 | 3,328,719 | 3,557,635 | 2,173,878 | 1,804,589 | 1,473,805 | 928,855 |
| 電子記録債務 | 1,111,217 | 1,062,176 | 1,406,297 | 1,275,815 | 1,591,141 | 2,362,461 | 2,856,639 | 2,471,748 | 2,603,396 | 1,529,743 | 754,267 |
| 1年内返済予定の長期借入金 | 2,077,246 | 2,216,200 | 2,224,658 | 2,045,149 | 1,986,077 | 1,877,365 | 1,914,782 | 1,789,868 | 1,723,237 | 2,145,393 | 2,124,132 |
| リース債務 | 165,409 | 155,384 | 165,713 | 137,497 | 168,775 | 158,499 | 152,932 | 129,593 | 109,595 | 88,139 | 132,865 |
| 未払法人税等 | 20,581 | 40,280 | 321,552 | 164,803 | 22,085 | 105,549 | 34,345 | 43,904 | 299,686 | 76,256 | 10,280 |
| 工事損失引当金 | - | - | - | - | - | - | - | - | - | 33,681 | - |
| 未払費用 | 26,713 | 25,850 | 48,012 | 52,506 | 52,912 | 54,989 | 62,881 | 52,272 | 52,751 | 51,921 | 47,172 |
| その他 | 423,212 | 390,956 | 598,519 | 768,567 | 676,685 | 784,778 | 557,958 | 403,277 | 411,387 | 226,868 | 352,860 |
| 短期借入金 | 140,000 | 110,000 | 10,000 | 10,000 | - | 786,000 | 300,000 | 442,000 | - | - | - |
| 流動負債合計 | 7,377,013 | 7,444,933 | 8,182,709 | 7,182,809 | 7,149,491 | 9,458,363 | 9,437,175 | 7,506,543 | 7,004,644 | 5,625,809 | 4,350,434 |
| 固定負債 | |||||||||||
| 長期借入金 | 4,027,642 | 3,944,573 | 3,654,461 | 3,470,984 | 3,126,244 | 2,971,064 | 3,883,763 | 3,610,229 | 3,861,058 | 6,092,156 | 5,718,432 |
| リース債務 | 419,676 | 342,242 | 334,354 | 320,101 | 411,549 | 365,430 | 263,386 | 191,414 | 184,001 | 195,173 | 407,628 |
| 退職給付に係る負債 | - | - | - | 422,164 | 415,510 | 430,585 | 121,550 | 49,158 | - | - | 2,719 |
| 長期未払金 | - | - | - | 53,130 | 51,555 | 51,555 | 51,555 | 38,115 | 38,115 | 38,115 | 38,115 |
| その他 | 116,104 | 116,104 | 116,104 | 116,104 | 116,104 | 116,104 | 116,104 | 116,104 | - | - | - |
| 役員退職慰労引当金 | 210,270 | 234,548 | 293,130 | - | - | - | - | - | - | - | - |
| 繰延税金負債 | 22,317 | 96,777 | 25,560 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 4,796,010 | 4,734,244 | 4,423,609 | 4,382,484 | 4,120,963 | 3,934,739 | 4,436,359 | 4,005,021 | 4,083,174 | 6,325,444 | 6,166,895 |
| 負債合計 | 12,173,024 | 12,179,178 | 12,606,318 | 11,565,294 | 11,270,455 | 13,393,103 | 13,873,535 | 11,511,564 | 11,087,818 | 11,951,253 | 10,517,330 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 720,420 | 720,420 | 720,420 | 720,420 | 720,420 | 720,420 | 720,420 | 720,420 | 100,000 | 100,000 | 100,000 |
| 資本剰余金 | 651,773 | 651,773 | 677,522 | 677,522 | 706,858 | 706,858 | 706,858 | 706,858 | 1,327,278 | 1,327,278 | 1,327,278 |
| 利益剰余金 | 1,237,780 | 1,114,044 | 1,557,661 | 2,270,464 | 2,239,241 | 2,302,497 | 2,352,436 | 2,072,473 | 2,598,294 | 2,864,529 | 2,526,847 |
| 自己株式 | -147,539 | -147,539 | -125,900 | -126,003 | -106,650 | -106,650 | -106,772 | -106,833 | -106,833 | -107,244 | -107,244 |
| 株主資本合計 | 2,462,433 | 2,338,697 | 2,829,702 | 3,542,403 | 3,559,869 | 3,623,125 | 3,672,942 | 3,392,918 | 3,918,739 | 4,184,563 | 3,846,881 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 816 | 4,338 | 3,636 | -720 | -7,125 | 12,872 | 10,079 | 15,130 | 11,827 | 13,104 | 36,564 |
| 退職給付に係る調整累計額 | 53,727 | 210,733 | 73,337 | -214,507 | -213,948 | -222,479 | - | - | - | - | - |
| その他の包括利益累計額合計 | 54,544 | 215,072 | 76,974 | -215,227 | -221,074 | -209,606 | 10,079 | 15,130 | 11,827 | 13,104 | 36,564 |
| 非支配株主持分 | - | 75,957 | 75,763 | 71,598 | 71,614 | 70,646 | 72,137 | - | - | - | - |
| 少数株主持分 | 72,426 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 2,589,403 | 2,629,728 | 2,982,439 | 3,398,774 | 3,410,409 | 3,484,165 | 3,755,159 | 3,408,048 | 3,930,567 | 4,197,668 | 3,883,446 |
| 負債純資産合計 | 14,762,427 | 14,808,907 | 15,588,758 | 14,964,069 | 14,680,864 | 16,877,268 | 17,628,694 | 14,919,613 | 15,018,385 | 16,148,922 | 14,400,776 |