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 | 971,855 | 1,079,383 | 1,671,330 | 2,426,333 | 2,278,908 | 2,236,504 | 2,945,290 | 3,479,917 | 4,699,625 | 3,799,282 | 3,107,547 |
| 受取手形 | - | - | - | - | - | - | 539,240 | 629,627 | 395,521 | 198,716 | 116,930 |
| 売掛金 | - | - | - | - | - | - | 2,442,696 | 2,848,275 | 2,914,405 | 2,868,673 | 2,724,796 |
| 契約資産 | - | - | - | - | - | - | 1,358,076 | 1,096,617 | 1,032,572 | 984,013 | 866,274 |
| 電子記録債権 | - | 1,076,095 | 1,229,952 | 992,944 | 1,137,147 | 1,111,957 | 1,117,338 | 1,086,669 | 1,172,187 | 823,643 | 1,167,629 |
| 仕掛品 | 869,313 | 897,644 | 893,865 | 1,077,049 | 1,023,488 | 1,033,203 | 905,654 | 1,137,244 | 1,113,623 | 1,088,192 | 954,252 |
| 原材料及び貯蔵品 | 662,563 | 682,710 | 786,779 | 908,163 | 945,247 | 985,712 | 1,219,922 | 1,300,442 | 1,286,756 | 1,332,342 | 1,291,646 |
| その他 | 407,039 | 350,395 | 436,601 | 545,177 | 367,284 | 281,429 | 510,567 | 346,564 | 714,786 | 324,668 | 371,559 |
| 貸倒引当金 | -14,201 | -5,674 | -6,280 | -7,083 | -6,231 | -5,822 | -3,265 | -3,299 | -1,873 | -4,697 | -3,606 |
| 受取手形及び売掛金 | 4,972,654 | 4,228,146 | 4,553,599 | 5,012,880 | 4,856,926 | 4,412,689 | - | - | - | - | - |
| 繰延税金資産 | 285,361 | 270,456 | 208,362 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 8,154,586 | 8,579,157 | 9,774,212 | 10,955,465 | 10,602,771 | 10,055,674 | 11,035,520 | 11,922,059 | 13,327,606 | 11,414,836 | 10,597,030 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 6,916,998 | 6,919,298 | 6,933,835 | 6,975,143 | 6,999,514 | 7,075,502 | 7,070,181 | 7,072,387 | 6,691,472 | 6,710,114 | 6,777,073 |
| 減価償却累計額 | -4,533,002 | -4,692,670 | -4,847,982 | -5,405,743 | -5,550,571 | -5,695,740 | -5,820,774 | -5,969,095 | -5,705,688 | -5,850,282 | -5,931,737 |
| 建物及び構築物(純額) | 2,383,996 | 2,226,628 | 2,085,853 | 1,569,400 | 1,448,942 | 1,379,762 | 1,249,406 | 1,103,292 | 985,783 | 859,832 | 845,336 |
| 機械装置及び運搬具 | 3,509,147 | 3,452,241 | 3,425,972 | 3,377,790 | 3,225,073 | 3,192,733 | 3,157,275 | 3,079,138 | 3,081,452 | 2,977,035 | 2,777,417 |
| 減価償却累計額 | -3,366,399 | -3,338,587 | -3,336,165 | -3,295,220 | -3,154,759 | -3,117,568 | -3,093,788 | -3,014,427 | -3,012,954 | -2,917,428 | -2,646,224 |
| 機械装置及び運搬具(純額) | 142,747 | 113,653 | 89,807 | 82,569 | 70,313 | 75,164 | 63,487 | 64,710 | 68,498 | 59,607 | 131,193 |
| 工具、器具及び備品 | 1,022,489 | 1,022,611 | 1,029,571 | 1,040,099 | 1,013,457 | 1,008,118 | 972,954 | 873,918 | 956,142 | 950,406 | 965,642 |
| 減価償却累計額 | -937,594 | -931,355 | -948,918 | -965,150 | -941,309 | -936,322 | -906,954 | -803,314 | -804,457 | -815,144 | -834,746 |
| 工具、器具及び備品(純額) | 84,895 | 91,255 | 80,652 | 74,948 | 72,148 | 71,795 | 66,000 | 70,604 | 151,685 | 135,261 | 130,895 |
| 土地 | 4,141,141 | 4,141,141 | 4,141,141 | 3,557,343 | 3,557,343 | 3,557,343 | 3,557,343 | 3,557,343 | 3,557,343 | 3,557,343 | 3,557,343 |
| リース資産 | 757,084 | 836,493 | 935,495 | 1,079,662 | 1,208,797 | 1,332,784 | 1,263,215 | 880,446 | 1,053,828 | 1,523,006 | 1,360,506 |
| 減価償却累計額 | -387,949 | -494,044 | -593,524 | -706,904 | -825,121 | -948,038 | -822,369 | -352,563 | -409,074 | -517,722 | -519,647 |
| リース資産(純額) | 369,135 | 342,449 | 341,970 | 372,758 | 383,676 | 384,745 | 440,845 | 527,883 | 644,754 | 1,005,283 | 840,859 |
| 有形固定資産合計 | 7,121,916 | 6,915,128 | 6,739,425 | 5,657,020 | 5,532,425 | 5,468,812 | 5,377,084 | 5,323,834 | 5,408,065 | 5,617,328 | 5,505,628 |
| 無形固定資産 | |||||||||||
| 電話加入権 | 24,097 | 24,097 | 24,097 | 24,097 | 24,097 | 24,097 | 24,097 | 24,097 | 24,097 | 24,097 | 24,067 |
| リース資産 | 327,551 | 273,147 | 194,620 | 352,733 | 261,852 | 186,033 | 125,617 | 73,878 | 209,100 | 159,136 | 122,305 |
| その他 | 27,366 | 20,030 | 13,793 | 13,055 | 15,294 | 16,638 | 13,084 | 9,240 | 5,740 | 4,723 | 56,832 |
| ソフトウエア仮勘定 | - | 40,218 | 185,454 | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 379,015 | 357,493 | 417,966 | 389,886 | 301,243 | 226,770 | 162,799 | 107,216 | 238,938 | 187,957 | 203,206 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 25,611 | 33,714 | 39,941 | 34,673 | 42,988 | 64,829 | 52,252 | 158,040 | 69,536 | 169,844 | 103,021 |
| 退職給付に係る資産 | 440,078 | 463,551 | 566,414 | 545,267 | 420,505 | 672,063 | 721,340 | 691,783 | 981,903 | 917,722 | 1,453,037 |
| 繰延税金資産 | - | - | - | - | 187,650 | 88,775 | 132,002 | 207,699 | 75,788 | 160,157 | - |
| その他 | 259,855 | 237,283 | 224,115 | 284,683 | 264,704 | 234,409 | 256,194 | 254,761 | 227,104 | 252,915 | 230,745 |
| 貸倒引当金 | -4,923 | -1,494 | -5,317 | -3,895 | -3,813 | -191 | -674 | -109 | -1,673 | -839 | -2,559 |
| 繰延税金資産 | - | - | - | 178,199 | - | - | - | - | - | - | - |
| 関係会社株式 | 9,688 | 4,881 | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 730,309 | 737,935 | 825,154 | 1,038,928 | 912,035 | 1,059,884 | 1,161,115 | 1,312,175 | 1,352,660 | 1,499,800 | 1,784,244 |
| 固定資産合計 | 8,231,241 | 8,010,557 | 7,982,546 | 7,085,836 | 6,745,704 | 6,755,467 | 6,700,998 | 6,743,226 | 6,999,664 | 7,305,086 | 7,493,079 |
| 資産合計 | 16,385,828 | 16,589,715 | 17,756,759 | 18,041,301 | 17,348,476 | 16,811,141 | 17,736,518 | 18,665,286 | 20,327,270 | 18,719,922 | 18,090,110 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 3,077,992 | 3,540,505 | 4,424,039 | 4,814,246 | 4,075,983 | 3,583,019 | 3,986,999 | 4,233,862 | 4,576,557 | 1,728,059 | 757,719 |
| 電子記録債務 | - | - | - | - | - | - | - | - | - | 534,402 | 349,265 |
| 短期借入金 | 1,400,000 | 1,300,000 | 1,400,000 | 900,000 | 900,000 | 900,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 900,000 |
| 1年内返済予定の長期借入金 | 351,800 | 344,900 | 1,859,200 | 195,300 | 821,000 | 2,291,040 | 181,400 | 166,400 | 2,239,500 | 193,000 | 61,200 |
| リース債務 | 188,098 | 181,962 | 187,864 | 248,322 | 238,334 | 189,337 | 188,133 | 165,757 | 194,714 | 244,497 | 231,713 |
| 未払金 | 487,637 | 486,930 | 521,442 | 702,698 | 574,802 | 521,740 | 552,602 | 532,496 | 523,310 | 504,125 | 619,843 |
| 未払法人税等 | 92,258 | 136,605 | 119,203 | 369,327 | 226,097 | 49,547 | 224,937 | 192,681 | 248,611 | 327,724 | 116,852 |
| 契約負債 | - | - | - | - | - | - | 123,027 | 194,731 | 198,295 | 159,555 | 176,693 |
| 賞与引当金 | 224,814 | 257,785 | 237,028 | 373,384 | 397,192 | 358,003 | 370,146 | 501,254 | 567,629 | 595,933 | 614,881 |
| 工事損失引当金 | 81,768 | 81,610 | 208,869 | 110,641 | 65,171 | 102,696 | 264,877 | 368,731 | 150,421 | 346,469 | 272,425 |
| その他 | 532,150 | 376,938 | 582,781 | 484,583 | 587,920 | 473,157 | 377,729 | 534,227 | 530,967 | 364,736 | 545,275 |
| 製品改修引当金 | 518,155 | 408,489 | 94,366 | 11,188 | - | - | - | - | - | - | - |
| 流動負債合計 | 6,954,677 | 7,115,727 | 9,634,795 | 8,209,693 | 7,886,503 | 8,468,541 | 7,269,855 | 7,890,144 | 10,230,008 | 5,998,505 | 4,645,869 |
| 固定負債 | |||||||||||
| 長期借入金 | 3,157,500 | 2,913,440 | 1,149,140 | 2,953,840 | 2,132,840 | 652,800 | 2,471,400 | 2,305,000 | 329,800 | 2,136,800 | 2,075,600 |
| リース債務 | 558,841 | 480,556 | 391,702 | 541,650 | 471,245 | 443,514 | 442,148 | 506,260 | 758,344 | 1,058,477 | 854,140 |
| 退職給付に係る負債 | 38,591 | 34,871 | 33,285 | 32,909 | 32,417 | 29,408 | 26,534 | 25,860 | 29,233 | 27,860 | 20,024 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | - | 41,668 |
| その他 | - | - | - | - | - | - | - | 7,731 | 4,795 | 4,795 | 4,795 |
| 長期未払金 | 200,678 | 154,374 | 125,303 | 87,701 | 60,923 | 32,826 | 8,331 | - | - | - | - |
| 繰延税金負債 | 83,184 | 101,687 | 132,679 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 4,038,794 | 3,684,929 | 1,832,110 | 3,616,101 | 2,697,426 | 1,158,548 | 2,948,415 | 2,844,852 | 1,122,172 | 3,227,933 | 2,996,228 |
| 負債合計 | 10,993,471 | 10,800,657 | 11,466,906 | 11,825,794 | 10,583,929 | 9,627,090 | 10,218,270 | 10,734,996 | 11,352,180 | 9,226,438 | 7,642,097 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 | 2,024,213 |
| 資本剰余金 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 | 186,000 |
| 利益剰余金 | 3,406,145 | 3,751,431 | 4,146,559 | 4,089,237 | 4,750,580 | 4,994,034 | 5,337,935 | 5,801,909 | 6,647,518 | 7,243,809 | 7,833,057 |
| 自己株式 | -45,037 | -45,372 | -45,973 | -46,598 | -47,127 | -47,611 | -48,116 | -48,392 | -49,089 | -49,797 | -50,330 |
| 株主資本合計 | 5,571,321 | 5,916,272 | 6,310,798 | 6,252,853 | 6,913,666 | 7,156,637 | 7,500,032 | 7,963,730 | 8,808,642 | 9,404,225 | 9,992,941 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 4,325 | 9,949 | 14,269 | 10,610 | 5,690 | 20,848 | 12,114 | 16,127 | 24,105 | 24,005 | 46,737 |
| 退職給付に係る調整累計額 | -183,290 | -137,164 | -35,215 | -47,956 | -154,809 | 6,564 | 6,101 | -49,568 | 142,341 | 65,252 | 408,333 |
| その他の包括利益累計額合計 | -178,965 | -127,214 | -20,946 | -37,346 | -149,119 | 27,413 | 18,215 | -33,440 | 166,446 | 89,257 | 455,071 |
| 純資産合計 | 5,392,356 | 5,789,058 | 6,289,852 | 6,215,506 | 6,764,546 | 7,184,051 | 7,518,248 | 7,930,289 | 8,975,089 | 9,493,483 | 10,448,012 |
| 負債純資産合計 | 16,385,828 | 16,589,715 | 17,756,759 | 18,041,301 | 17,348,476 | 16,811,141 | 17,736,518 | 18,665,286 | 20,327,270 | 18,719,922 | 18,090,110 |