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
2016-09千円 | 2017-09千円 | 2018-09千円 | 2019-09千円 | 2020-09千円 | 2021-09千円 | 2022-09千円 | 2023-09千円 | 2024-09千円 | 2025-09千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,328,178 | 1,257,866 | 1,210,638 | 1,250,962 | 1,848,046 | 1,682,022 | 1,974,006 | 1,766,581 | 1,517,954 | 4,150,929 |
| 受取手形及び売掛金 | 315,234 | 401,138 | 452,878 | 319,691 | 339,988 | 411,841 | 405,859 | 423,614 | 431,369 | 543,632 |
| 電子記録債権 | - | - | - | 12,094 | 24,468 | 38,147 | 26,092 | 34,185 | 34,334 | 29,710 |
| 商品及び製品 | 439,198 | 349,634 | 552,179 | 646,400 | 634,464 | 861,457 | 845,488 | 736,564 | 896,589 | 2,376,812 |
| 仕掛品 | 251,426 | 309,175 | 379,935 | 484,131 | 448,670 | 369,893 | 483,014 | 401,666 | 674,672 | 579,729 |
| 原材料及び貯蔵品 | 149,931 | 105,017 | 180,429 | 208,493 | 145,459 | 95,238 | 91,625 | 121,478 | 108,679 | 74,481 |
| その他 | 194,121 | 161,876 | 242,481 | 84,572 | 165,272 | 225,672 | 426,764 | 330,573 | 60,701 | 166,925 |
| 繰延税金資産 | 54,577 | 45,634 | 45,916 | - | - | - | - | - | - | - |
| 流動資産合計 | 2,732,667 | 2,630,343 | 3,064,458 | 3,006,347 | 3,606,370 | 3,684,272 | 4,252,850 | 3,814,664 | 3,724,301 | 7,922,223 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物 | 2,067,587 | 2,370,644 | 2,387,044 | 2,376,523 | 2,346,717 | 2,191,764 | 2,507,404 | 2,659,890 | 2,797,422 | 2,990,671 |
| 減価償却累計額 | -964,632 | -1,047,171 | -1,135,528 | -1,212,899 | -1,241,601 | -1,270,471 | -1,331,447 | -1,412,060 | -1,503,832 | -1,605,475 |
| 建物及び構築物(純額) | 1,102,954 | 1,323,472 | 1,251,516 | 1,163,623 | 1,105,115 | 921,293 | 1,175,956 | 1,247,829 | 1,293,590 | 1,385,195 |
| 機械装置及び運搬具 | 2,284,784 | 2,439,499 | 2,463,007 | 2,542,626 | 2,335,876 | 2,469,863 | 2,481,111 | 2,619,234 | 2,646,422 | 2,912,944 |
| 減価償却累計額 | -1,914,080 | -2,026,605 | -2,061,768 | -2,150,845 | -2,003,151 | -2,103,322 | -2,094,552 | -2,150,034 | -2,195,205 | -2,328,501 |
| 機械装置及び運搬具(純額) | 370,704 | 412,894 | 401,239 | 391,780 | 332,725 | 366,540 | 386,559 | 469,199 | 451,217 | 584,442 |
| 土地 | 1,205,636 | 1,221,156 | 1,240,067 | 1,240,067 | 1,362,987 | 1,362,987 | 1,362,987 | 1,362,987 | 1,362,987 | 1,362,987 |
| リース資産 | 56,999 | 56,999 | 29,559 | 29,559 | 29,559 | 20,514 | 27,924 | 35,028 | 38,118 | 38,118 |
| 減価償却累計額 | -46,064 | -49,240 | -23,980 | -26,159 | -28,339 | -16,614 | -18,621 | -22,162 | -26,222 | -30,643 |
| リース資産(純額) | 10,934 | 7,758 | 5,579 | 3,399 | 1,219 | 3,900 | 9,302 | 12,865 | 11,895 | 7,474 |
| 建設仮勘定 | 22,278 | 17,907 | 65,510 | 93,216 | 102,057 | 148,205 | 276,943 | 959,135 | 1,119,934 | 2,111,503 |
| その他 | 186,205 | 191,269 | 204,950 | 206,957 | 192,882 | 204,635 | 232,584 | 238,033 | 244,610 | 269,185 |
| 減価償却累計額 | -165,393 | -172,034 | -173,082 | -182,492 | -172,538 | -182,008 | -185,284 | -192,925 | -202,164 | -217,975 |
| その他(純額) | 20,811 | 19,234 | 31,867 | 24,464 | 20,343 | 22,626 | 47,300 | 45,108 | 42,446 | 51,210 |
| 有形固定資産合計 | 2,733,319 | 3,002,424 | 2,995,780 | 2,916,551 | 2,924,449 | 2,825,553 | 3,259,049 | 4,097,126 | 4,282,071 | 5,502,814 |
| 無形固定資産 | 23,170 | 24,047 | 23,121 | 49,360 | 39,330 | 33,254 | 34,043 | 69,997 | 77,199 | 55,707 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 26,933 | 44,108 | 55,268 | 56,741 | 102,490 | 135,073 | 90,776 | 113,591 | 195,189 | 207,304 |
| 繰延税金資産 | - | - | - | - | 570 | - | - | 645 | 1,266 | 821 |
| 退職給付に係る資産 | 104,967 | 99,453 | 94,167 | 89,614 | 89,072 | 89,237 | 76,703 | 79,988 | 77,616 | 76,332 |
| その他 | 138,589 | 148,393 | 145,597 | 144,314 | 149,166 | 461,843 | 172,545 | 181,801 | 196,158 | 51,397 |
| 貸倒引当金 | -32 | - | - | -350 | -350 | -104,258 | -350 | -9,078 | -10,108 | -10,231 |
| 繰延税金資産 | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 270,457 | 291,955 | 295,033 | 290,320 | 340,949 | 581,895 | 339,676 | 366,949 | 460,123 | 325,624 |
| 固定資産合計 | 3,026,947 | 3,318,427 | 3,313,935 | 3,256,231 | 3,304,729 | 3,440,703 | 3,632,769 | 4,534,073 | 4,819,394 | 5,884,146 |
| 資産合計 | 5,759,615 | 5,948,771 | 6,378,393 | 6,262,579 | 6,911,099 | 7,124,975 | 7,885,620 | 8,348,738 | 8,543,696 | 13,806,370 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 136,150 | 182,439 | 170,479 | 163,288 | 179,711 | 195,969 | 226,361 | 215,472 | 238,513 | 287,589 |
| 短期借入金 | 1,107,354 | 706,608 | 1,060,255 | 1,117,359 | 1,695,801 | 1,396,928 | 912,602 | 963,191 | 202,280 | 202,280 |
| 1年内償還予定の社債 | 40,000 | 10,000 | 200,000 | - | - | - | - | 200,000 | 130,000 | - |
| リース債務 | 3,399 | 2,354 | 2,354 | 2,354 | 1,247 | 990 | 2,620 | 4,183 | 4,862 | 4,202 |
| 未払法人税等 | 23,205 | 134,916 | 545 | 10,413 | 57,395 | 40,858 | 150,934 | 15,084 | 43,693 | 64,470 |
| 借入金地金 | - | - | 328,868 | 392,120 | 414,867 | 424,912 | 525,468 | 473,262 | 762,605 | 2,008,434 |
| 賞与引当金 | 85,050 | 89,904 | 105,761 | 94,328 | 104,412 | 109,176 | 130,495 | 158,781 | 163,554 | 172,496 |
| その他 | 283,601 | 358,929 | 192,624 | 157,740 | 170,016 | 240,002 | 236,912 | 271,872 | 365,298 | 346,104 |
| 繰延税金負債 | - | 6 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 1,678,761 | 1,485,160 | 2,060,889 | 1,937,604 | 2,623,451 | 2,408,838 | 2,185,394 | 2,301,846 | 1,910,808 | 3,085,578 |
| 固定負債 | ||||||||||
| 社債 | 210,000 | 200,000 | - | 200,000 | 330,000 | 330,000 | 330,000 | 130,000 | 200,000 | 330,000 |
| 長期借入金 | 899,340 | 1,090,901 | 899,421 | 679,232 | 438,704 | 473,673 | 839,628 | 1,227,615 | 1,276,606 | 4,974,326 |
| リース債務 | 8,309 | 5,955 | 3,601 | 1,247 | - | 3,300 | 7,612 | 9,910 | 8,163 | 3,960 |
| 繰延税金負債 | - | - | - | - | 81,548 | 74,288 | 69,985 | 72,428 | 156,629 | 148,828 |
| 長期未払金 | 213,174 | 216,005 | 212,226 | 225,112 | 244,970 | 242,114 | 282,116 | 299,223 | 286,611 | 282,496 |
| 退職給付に係る負債 | - | - | - | - | - | - | - | - | 517 | - |
| 資産除去債務 | 50,798 | 48,223 | 49,106 | 50,004 | 49,036 | 49,935 | 50,851 | 51,783 | 54,669 | 55,431 |
| その他 | - | 7,474 | 5,804 | 9,156 | 29,859 | 5,320 | 1,812 | - | - | - |
| 繰延税金負債 | 164,923 | 117,888 | 156,698 | 125,036 | - | - | - | - | - | - |
| 固定負債合計 | 1,546,546 | 1,686,448 | 1,326,858 | 1,289,789 | 1,174,119 | 1,178,632 | 1,582,006 | 1,790,962 | 1,983,197 | 5,795,044 |
| 負債合計 | 3,225,307 | 3,171,608 | 3,387,747 | 3,227,393 | 3,797,571 | 3,587,471 | 3,767,401 | 4,092,808 | 3,894,006 | 8,880,622 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 504,295 | 504,295 | 504,295 | 504,295 | 504,295 | 504,295 | 504,295 | 504,295 | 504,295 | 504,295 |
| 資本剰余金 | 352,522 | 352,522 | 354,211 | 354,211 | 354,211 | 360,358 | 366,442 | 369,032 | 369,363 | 365,741 |
| 利益剰余金 | 1,685,720 | 1,920,915 | 2,117,513 | 2,160,219 | 2,242,098 | 2,616,146 | 3,197,827 | 3,423,956 | 3,756,365 | 4,016,484 |
| 自己株式 | -13,678 | -13,865 | -9,546 | -9,671 | -48,443 | -41,353 | -33,641 | -150,792 | -142,124 | -129,248 |
| 株主資本合計 | 2,528,860 | 2,763,867 | 2,966,473 | 3,009,055 | 3,052,162 | 3,439,447 | 4,034,923 | 4,146,492 | 4,487,900 | 4,757,273 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 1,685 | 16,876 | 24,588 | 23,461 | 55,412 | 78,279 | 47,714 | 63,920 | 121,102 | 128,190 |
| 繰延ヘッジ損益 | - | -5,239 | -4,068 | -6,976 | -5,478 | -4,122 | -1,304 | 99 | 114 | 1,768 |
| 退職給付に係る調整累計額 | -3,722 | -3,055 | -2,040 | -434 | 2,182 | 3,034 | -4,289 | 617 | 768 | -1,075 |
| 為替換算調整勘定 | -386 | -85 | -135 | 4,322 | 3,573 | - | - | - | - | - |
| その他の包括利益累計額合計 | -2,423 | 8,495 | 18,342 | 20,373 | 55,688 | 77,190 | 42,119 | 64,637 | 121,985 | 128,883 |
| 新株予約権 | 2,821 | 2,766 | 1,328 | 1,328 | 1,328 | 16,586 | 36,968 | 40,660 | 39,804 | 39,590 |
| 非支配株主持分 | 5,050 | 2,033 | 4,500 | 4,428 | 4,348 | 4,279 | 4,206 | 4,139 | - | - |
| 純資産合計 | 2,534,307 | 2,777,162 | 2,990,646 | 3,035,185 | 3,113,528 | 3,537,504 | 4,118,218 | 4,255,929 | 4,649,690 | 4,925,747 |
| 負債純資産合計 | 5,759,615 | 5,948,771 | 6,378,393 | 6,262,579 | 6,911,099 | 7,124,975 | 7,885,620 | 8,348,738 | 8,543,696 | 13,806,370 |