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 | 3,027,894 | 5,300,881 | 2,641,434 | 4,411,347 | 8,206,159 | 11,390,772 | 8,537,563 | 5,841,039 | 6,460,021 | 6,412,094 | 5,748,945 |
| 受取手形及び売掛金 | 8,897,971 | 8,868,190 | 10,072,115 | 11,436,698 | 9,963,901 | 8,866,063 | 9,675,751 | 10,027,497 | 11,104,208 | 9,298,203 | 10,135,940 |
| 契約資産 | - | - | - | - | - | - | 175,578 | 130,989 | 91,858 | 75,904 | 88,679 |
| 電子記録債権 | 897,825 | 1,063,232 | 1,379,591 | 1,436,661 | 1,542,604 | 1,702,885 | 2,554,830 | 2,288,441 | 1,831,958 | 2,014,581 | 2,083,873 |
| 製品 | 2,384,125 | 1,996,905 | 3,171,533 | 3,839,350 | 3,813,461 | 2,963,605 | 3,960,175 | 4,992,441 | 5,400,928 | 5,203,930 | 5,225,354 |
| 仕掛品 | 443,339 | 461,031 | 497,518 | 587,761 | 473,176 | 369,785 | 280,783 | 373,982 | 372,916 | 309,547 | 294,944 |
| 原材料及び貯蔵品 | 1,677,237 | 1,553,041 | 4,235,433 | 4,735,414 | 3,398,594 | 2,518,718 | 4,772,665 | 6,077,541 | 5,851,161 | 6,100,163 | 5,996,401 |
| その他 | 50,838 | 20,977 | 219,416 | 189,497 | 55,097 | 113,146 | 327,940 | 209,798 | 150,897 | 171,554 | 138,799 |
| 貸倒引当金 | -3,980 | -4,726 | -10,306 | -2,582 | -4,063 | -3,337 | -2,894 | -4,569 | -4,741 | -1,800 | -1,800 |
| 繰延税金資産 | 170,026 | 174,448 | 233,689 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 17,545,278 | 19,433,981 | 22,440,426 | 26,634,149 | 27,448,931 | 27,921,641 | 30,282,393 | 29,937,162 | 31,259,209 | 29,584,180 | 29,711,140 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 1,583,005 | 1,469,897 | 1,448,942 | 1,593,778 | 1,565,067 | 1,792,690 | 1,975,511 | 2,467,072 | 2,930,811 | 3,612,426 | 3,588,923 |
| 機械装置及び運搬具(純額) | 1,170,169 | 1,196,857 | 1,228,903 | 1,788,570 | 1,746,859 | 1,559,226 | 1,518,184 | 1,829,510 | 2,199,465 | 2,279,838 | 2,297,810 |
| 土地 | 1,371,962 | 1,371,962 | 1,367,552 | 1,367,552 | 1,367,552 | 1,403,391 | 1,410,155 | 1,423,028 | 1,423,028 | 1,422,875 | 1,422,875 |
| 建設仮勘定 | - | - | - | - | - | - | 589,370 | 224,676 | 490,628 | 371,562 | 442,249 |
| その他(純額) | 269,062 | 274,623 | 447,519 | 434,029 | 438,976 | 338,999 | 345,746 | 612,356 | 654,096 | 566,859 | 528,585 |
| 有形固定資産合計 | 4,394,200 | 4,313,341 | 4,492,918 | 5,183,931 | 5,118,455 | 5,094,308 | 5,838,968 | 6,556,643 | 7,698,030 | 8,253,562 | 8,280,444 |
| 無形固定資産 | 54,869 | 44,647 | 39,400 | 32,458 | 26,927 | 21,938 | 71,284 | 147,475 | 348,873 | 321,724 | 297,191 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 2,069,643 | 2,543,110 | 2,452,305 | 2,079,407 | 1,515,633 | 2,116,078 | 2,279,417 | 2,748,304 | 3,093,605 | 3,085,052 | 3,830,718 |
| その他 | 122,470 | 118,841 | 162,075 | 147,607 | 118,494 | 105,452 | 103,894 | 170,157 | 132,549 | 135,503 | 115,406 |
| 貸倒引当金 | -22,925 | -21,724 | -22,137 | -35,886 | -27,771 | -28,249 | -16,986 | -18,920 | -850 | -850 | -850 |
| 繰延税金資産 | - | - | - | - | 242,792 | 165,376 | 191,462 | 104,789 | - | - | - |
| 繰延税金資産 | - | - | - | 144,783 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,169,188 | 2,640,227 | 2,592,242 | 2,335,912 | 1,849,148 | 2,358,657 | 2,557,789 | 3,004,330 | 3,225,304 | 3,219,705 | 3,945,274 |
| 固定資産合計 | 6,618,257 | 6,998,216 | 7,124,561 | 7,552,301 | 6,994,530 | 7,474,904 | 8,468,042 | 9,708,450 | 11,272,208 | 11,794,992 | 12,522,911 |
| 資産合計 | 24,163,536 | 26,432,198 | 29,564,988 | 34,186,451 | 34,443,462 | 35,396,546 | 38,750,436 | 39,645,612 | 42,531,417 | 41,379,172 | 42,234,051 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 2,540,371 | 1,616,227 | 1,647,067 | 2,568,759 | 1,855,971 | 1,601,393 | 2,387,340 | 2,125,440 | 2,190,467 | 1,981,577 | 1,681,953 |
| 電子記録債務 | - | 1,422,187 | 1,646,543 | 1,767,262 | 1,800,813 | 1,536,325 | 2,104,994 | 2,334,805 | 2,371,568 | 2,397,671 | 1,846,129 |
| 1年内返済予定の長期借入金 | - | - | - | - | - | - | - | - | - | - | 28,370 |
| 未払金 | - | - | - | - | - | - | 567,256 | 189,530 | 568,386 | 175,501 | 127,083 |
| 未払費用 | 1,199,609 | 1,241,910 | 1,343,914 | 1,569,685 | 1,136,439 | 1,106,146 | 1,302,073 | 1,365,759 | 1,659,189 | 1,472,539 | 1,518,984 |
| 未払法人税等 | 272,052 | 494,245 | 976,594 | 1,074,760 | 469,731 | 467,830 | 724,299 | 601,201 | 912,541 | 410,444 | 488,391 |
| 役員賞与引当金 | 21,984 | 21,900 | 24,100 | 27,470 | 28,570 | 29,400 | 35,600 | 34,800 | 37,250 | 40,940 | 40,570 |
| その他 | 276,088 | 224,252 | 182,609 | 634,032 | 583,745 | 226,075 | 114,496 | 269,055 | 542,837 | 229,017 | 273,250 |
| 流動負債合計 | 4,310,104 | 5,020,722 | 5,820,829 | 7,641,970 | 5,875,271 | 4,967,171 | 7,236,062 | 6,920,591 | 8,282,240 | 6,707,692 | 6,004,734 |
| 固定負債 | |||||||||||
| 長期借入金 | - | - | - | - | - | - | - | - | - | 170,090 | - |
| 繰延税金負債 | - | - | - | - | - | - | - | - | 31,364 | 106,983 | 296,357 |
| 退職給付に係る負債 | 1,368,160 | 1,407,201 | 1,331,695 | 1,369,380 | 1,267,635 | 1,350,087 | 1,381,292 | 1,440,736 | 1,499,893 | 1,280,599 | 1,379,856 |
| その他 | 25,586 | 33,551 | 21,124 | 70,633 | 66,482 | 46,795 | 23,580 | 219,118 | 186,874 | 165,086 | 127,636 |
| 繰延税金負債 | 139,708 | 241,987 | 228,010 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,533,454 | 1,682,740 | 1,580,829 | 1,440,014 | 1,334,118 | 1,396,882 | 1,404,872 | 1,659,855 | 1,718,131 | 1,722,759 | 1,803,849 |
| 負債合計 | 5,843,559 | 6,703,462 | 7,401,659 | 9,081,984 | 7,209,389 | 6,364,054 | 8,640,935 | 8,580,446 | 10,000,372 | 8,430,452 | 7,808,583 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 | 2,654,519 |
| 資本剰余金 | 1,750,465 | 1,750,465 | 1,750,465 | 1,750,465 | 1,750,465 | 1,750,465 | 1,762,031 | 1,802,929 | 1,710,876 | 1,710,876 | 1,717,003 |
| 利益剰余金 | 13,754,679 | 14,909,440 | 17,314,729 | 20,617,739 | 23,039,060 | 24,621,486 | 26,994,021 | 29,005,082 | 28,888,103 | 28,556,746 | 29,367,387 |
| 自己株式 | -691,041 | -692,350 | -693,177 | -693,341 | -693,422 | -823,490 | -2,319,009 | -3,795,179 | -2,145,303 | -1,569,311 | -1,415,377 |
| 株主資本合計 | 17,468,623 | 18,622,075 | 21,026,538 | 24,329,383 | 26,750,623 | 28,202,981 | 29,091,563 | 29,667,352 | 31,108,195 | 31,352,830 | 32,323,532 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 664,870 | 997,510 | 949,378 | 669,004 | 317,204 | 673,417 | 757,432 | 1,098,572 | 1,473,410 | 1,474,856 | 1,980,371 |
| 繰延ヘッジ損益 | -1,002 | -47 | -7,135 | 9,589 | 5,783 | 7,789 | 468 | -8,120 | 17,428 | -8,199 | 28,057 |
| 為替換算調整勘定 | 341,379 | 236,028 | 272,896 | 179,937 | 154,939 | 161,793 | 285,705 | 345,417 | 446 | 33,713 | 35,487 |
| 退職給付に係る調整累計額 | -153,893 | -126,830 | -78,348 | -83,449 | 5,521 | -13,490 | -25,668 | -38,056 | -68,435 | 95,519 | 58,019 |
| その他の包括利益累計額合計 | 851,353 | 1,106,660 | 1,136,790 | 775,082 | 483,449 | 829,510 | 1,017,937 | 1,397,813 | 1,422,849 | 1,595,889 | 2,101,935 |
| 純資産合計 | 18,319,977 | 19,728,736 | 22,163,328 | 25,104,466 | 27,234,072 | 29,032,492 | 30,109,501 | 31,065,165 | 32,531,045 | 32,948,720 | 34,425,468 |
| 負債純資産合計 | 24,163,536 | 26,432,198 | 29,564,988 | 34,186,451 | 34,443,462 | 35,396,546 | 38,750,436 | 39,645,612 | 42,531,417 | 41,379,172 | 42,234,051 |