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 | 3,684,126 | 4,614,502 | 5,647,324 | 5,450,316 | 5,392,360 | 5,402,943 | 5,539,716 | 4,838,983 | 7,027,078 | 8,104,140 | 7,109,943 |
| 受取手形 | - | - | - | - | - | - | 93,095 | 89,975 | 94,565 | 10,956 | 10,451 |
| 売掛金 | - | - | - | - | - | - | 3,027,557 | 3,439,072 | 3,170,911 | 2,871,344 | 3,161,100 |
| 電子記録債権 | 271,265 | 622,487 | 738,369 | 793,646 | 1,076,798 | 868,643 | 1,230,207 | 1,480,516 | 1,772,826 | 2,063,725 | 1,762,115 |
| 有価証券 | 1,600,000 | 1,000,000 | 700,000 | 500,000 | 500,000 | 711,960 | 900,235 | 700,000 | 950,000 | 850,000 | 3,900,000 |
| 商品及び製品 | 555,733 | 303,394 | 223,731 | 330,156 | 389,890 | 573,848 | 612,427 | 1,046,702 | 1,047,361 | 741,071 | 726,414 |
| 仕掛品 | 1,043,522 | 1,051,450 | 1,020,327 | 1,004,079 | 1,099,076 | 1,239,652 | 1,639,716 | 1,994,039 | 1,760,423 | 1,457,471 | 1,529,928 |
| 原材料及び貯蔵品 | 705,677 | 812,701 | 829,466 | 914,640 | 869,307 | 835,864 | 1,174,334 | 1,411,540 | 1,371,492 | 1,153,640 | 1,077,300 |
| その他 | 38,460 | 39,003 | 110,232 | 72,179 | 108,827 | 276,795 | 232,251 | 345,364 | 412,442 | 161,252 | 43,566 |
| 貸倒引当金 | -294 | -338 | -262 | -275 | -270 | -329 | -364 | -426 | -455 | -423 | -424 |
| 受取手形及び売掛金 | 3,153,029 | 3,261,003 | 3,045,384 | 3,234,665 | 2,561,740 | 2,886,764 | - | - | - | - | - |
| 繰延税金資産 | 158,174 | 179,965 | 195,012 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 11,209,695 | 11,884,171 | 12,509,587 | 12,299,408 | 11,997,731 | 12,796,141 | 14,449,178 | 15,345,768 | 17,606,646 | 17,413,177 | 19,320,397 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 5,636,329 | 5,314,554 | 5,308,053 | 5,587,788 | 5,240,506 | 4,822,789 | 4,372,795 | 4,236,652 | 4,036,845 | 3,853,619 | 3,820,632 |
| 機械装置及び運搬具(純額) | 1,317,400 | 1,595,927 | 1,587,998 | 1,641,045 | 2,038,808 | 2,062,255 | 2,010,487 | 3,229,284 | 3,284,503 | 2,979,085 | 2,843,686 |
| 工具、器具及び備品(純額) | 76,069 | 68,277 | 99,152 | 116,086 | 129,071 | 141,639 | 163,860 | 252,154 | 258,974 | 262,802 | 290,338 |
| 土地 | 2,268,142 | 2,270,184 | 2,274,266 | 2,276,891 | 2,272,517 | 2,278,349 | 2,282,432 | 2,289,139 | 2,296,429 | 2,303,428 | 2,316,842 |
| 建設仮勘定 | 44,315 | 52,332 | 441,659 | 565,661 | 656,682 | 980,910 | 1,182,364 | 206,285 | 76,319 | 184,830 | 25,278 |
| その他(純額) | 2,548 | 6,452 | 22,299 | 19,872 | 16,671 | 21,211 | 20,697 | 19,501 | 20,105 | 18,092 | 285,971 |
| 有形固定資産合計 | 9,344,806 | 9,307,728 | 9,733,430 | 10,207,345 | 10,354,258 | 10,307,156 | 10,032,638 | 10,233,017 | 9,973,178 | 9,601,858 | 9,582,751 |
| 無形固定資産 | 143,629 | 138,327 | 118,463 | 106,250 | 111,212 | 72,219 | 65,168 | 117,854 | 170,652 | 265,634 | 217,685 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,652,612 | 5,076,786 | 4,025,867 | 4,528,660 | 5,827,526 | 6,277,063 | 6,223,889 | 6,567,852 | 6,626,515 | 6,389,909 | 6,976,538 |
| 従業員長期貸付金 | 966 | 1,806 | 640 | 1,797 | 1,724 | 1,273 | 300 | 1,445 | 956 | 2,301 | 1,627 |
| 繰延税金資産 | - | - | - | - | 233,872 | 96,836 | 208,646 | 211,918 | 183,879 | 103,564 | 8,127 |
| その他 | 293,298 | 223,757 | 221,377 | 217,182 | 239,534 | 236,155 | 237,880 | 230,824 | 232,394 | 255,188 | 256,706 |
| 貸倒引当金 | -2,602 | -2,560 | -3,321 | -2,715 | -2,863 | -630 | -612 | -459 | -378 | -438 | -312 |
| 繰延税金資産 | 159,216 | 133,773 | 72,711 | 246,506 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 4,103,491 | 5,433,564 | 4,317,275 | 4,991,432 | 6,299,793 | 6,610,696 | 6,670,103 | 7,011,581 | 7,043,367 | 6,750,525 | 7,242,686 |
| 固定資産合計 | 13,591,927 | 14,879,619 | 14,169,169 | 15,305,028 | 16,765,264 | 16,990,073 | 16,767,910 | 17,362,453 | 17,187,198 | 16,618,018 | 17,043,123 |
| 資産合計 | 24,801,622 | 26,763,790 | 26,678,756 | 27,604,437 | 28,762,996 | 29,786,215 | 31,217,088 | 32,708,222 | 34,793,845 | 34,031,196 | 36,363,521 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 1,464,500 | 1,671,721 | 1,685,202 | 1,511,715 | 1,515,138 | 1,952,410 | 1,655,298 | 2,001,706 | 1,811,293 | 1,500,216 | 1,509,586 |
| 電子記録債務 | - | - | - | - | - | - | 321,418 | 1,206,224 | 1,465,236 | 1,181,947 | 1,214,310 |
| 未払法人税等 | 222,691 | 419,669 | 461,683 | 315,212 | 239,427 | 177,680 | 371,179 | 112,453 | 134,373 | 113,516 | 322,568 |
| 賞与引当金 | 274,577 | 317,597 | 346,245 | 339,140 | 316,137 | 319,666 | 342,125 | 340,952 | 320,344 | 330,901 | 336,746 |
| 役員賞与引当金 | 3,610 | 9,600 | 13,330 | 8,440 | 9,000 | 4,220 | 5,250 | 2,960 | 750 | 6,820 | 10,210 |
| その他 | 805,704 | 714,794 | 816,197 | 801,095 | 893,746 | 1,003,809 | 876,191 | 725,246 | 1,356,255 | 822,127 | 903,169 |
| 災害損失引当金 | - | - | - | - | - | - | 266,000 | - | - | - | - |
| 預り金 | - | 1,891,990 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 2,771,083 | 5,025,373 | 3,322,658 | 2,975,603 | 2,973,450 | 3,457,786 | 3,837,462 | 4,389,543 | 5,088,253 | 3,955,531 | 4,296,591 |
| 固定負債 | |||||||||||
| 長期預り金 | 3,724,486 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 | 1,846,624 |
| 修繕引当金 | 323,697 | 335,374 | 232,450 | 260,745 | 294,810 | 238,440 | 135,420 | 117,150 | 114,280 | 153,160 | 173,100 |
| 退職給付に係る負債 | 42,795 | 45,433 | 44,240 | 51,634 | 61,371 | 70,972 | 77,550 | 79,027 | 91,029 | 92,669 | 110,606 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | 80,282 | 59,994 | 188,678 |
| その他 | 11,601 | 7,024 | 8,600 | 5,965 | 3,831 | 7,124 | 5,391 | 4,625 | 3,864 | 2,644 | 282,433 |
| 環境対策引当金 | 34,000 | 34,000 | 29,962 | - | - | - | - | - | - | - | - |
| 繰延税金負債 | - | - | 38,296 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 4,136,580 | 2,268,455 | 2,200,173 | 2,164,969 | 2,206,637 | 2,163,162 | 2,064,986 | 2,047,427 | 2,136,080 | 2,155,093 | 2,601,442 |
| 負債合計 | 6,907,664 | 7,293,829 | 5,522,831 | 5,140,573 | 5,180,088 | 5,620,948 | 5,902,448 | 6,436,970 | 7,224,334 | 6,110,624 | 6,898,034 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 | 827,500 |
| 資本剰余金 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 | 560,993 |
| 利益剰余金 | 16,124,842 | 17,638,949 | 19,355,882 | 20,766,641 | 22,038,099 | 22,314,634 | 23,303,053 | 24,210,537 | 24,974,238 | 25,711,323 | 26,727,032 |
| 自己株式 | -18,042 | -18,042 | -18,272 | -18,272 | -18,316 | -18,316 | -18,316 | -18,358 | -18,441 | -232,065 | -232,065 |
| 株主資本合計 | 17,495,293 | 19,009,400 | 20,726,104 | 22,136,862 | 23,408,276 | 23,684,810 | 24,673,229 | 25,580,672 | 26,344,290 | 26,867,751 | 27,883,460 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 318,700 | 390,849 | 487,264 | 407,462 | 367,800 | 602,951 | 713,682 | 719,097 | 1,163,522 | 958,126 | 1,392,158 |
| 為替換算調整勘定 | 79,964 | 69,711 | -57,444 | -80,462 | -193,168 | -122,495 | -72,271 | -28,518 | 61,698 | 94,693 | 189,867 |
| その他の包括利益累計額合計 | 398,664 | 460,560 | 429,820 | 327,000 | 174,631 | 480,455 | 641,410 | 690,579 | 1,225,220 | 1,052,820 | 1,582,026 |
| 純資産合計 | 17,893,958 | 19,469,961 | 21,155,924 | 22,463,863 | 23,582,908 | 24,165,266 | 25,314,639 | 26,271,251 | 27,569,511 | 27,920,572 | 29,465,487 |
| 負債純資産合計 | 24,801,622 | 26,763,790 | 26,678,756 | 27,604,437 | 28,762,996 | 29,786,215 | 31,217,088 | 32,708,222 | 34,793,845 | 34,031,196 | 36,363,521 |