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 | 12,623,071 | 16,098,028 | 14,666,718 | 10,263,472 | 9,479,883 | 11,751,365 | 7,869,907 | 10,006,593 | 21,123,118 | 21,653,337 | 32,268,738 |
| 受取手形及び売掛金 | 15,374,141 | 15,289,338 | 13,022,993 | 12,838,181 | 11,522,779 | 13,076,233 | 14,048,426 | 15,840,048 | 15,345,922 | 16,005,619 | 14,619,603 |
| 電子記録債権 | - | - | 2,687,125 | 2,840,773 | 2,750,140 | 2,670,171 | 2,350,117 | 2,490,069 | 2,420,593 | 2,736,028 | 2,832,223 |
| 商品及び製品 | 2,959,923 | 2,676,422 | 2,136,086 | 2,420,657 | 2,752,771 | 2,899,243 | 4,425,299 | 4,613,523 | 3,871,745 | 3,049,963 | 3,690,539 |
| 仕掛品 | 1,698,767 | 1,261,875 | 1,193,440 | 1,000,507 | 1,006,105 | 1,158,666 | 1,526,502 | 1,513,326 | 1,878,883 | 1,643,961 | 1,727,744 |
| 原材料及び貯蔵品 | 4,355,289 | 4,210,191 | 4,197,163 | 4,883,428 | 5,078,034 | 5,572,010 | 7,476,249 | 8,202,651 | 9,254,712 | 9,272,872 | 9,006,846 |
| 未収入金 | 370,883 | 349,010 | 387,217 | 426,384 | 614,209 | 384,836 | 574,358 | 1,094,622 | 555,340 | 272,523 | 660,760 |
| その他 | 893,429 | 623,119 | 675,816 | 850,960 | 976,568 | 885,202 | 1,348,580 | 1,774,902 | 1,700,483 | 1,374,447 | 1,085,386 |
| 貸倒引当金 | -12,342 | -13,600 | -11,718 | -13,061 | -12,996 | -21,772 | -37,629 | -62,322 | -27,670 | -25,107 | -23,467 |
| 繰延税金資産 | 940,919 | 982,947 | 778,298 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 39,204,083 | 41,477,333 | 39,733,143 | 35,511,303 | 34,167,497 | 38,375,957 | 39,581,812 | 45,473,415 | 56,123,131 | 55,983,645 | 65,868,373 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 28,495,460 | 28,728,868 | 29,141,673 | 29,256,130 | 29,150,386 | 29,642,387 | 30,341,695 | 30,637,109 | 31,956,756 | 32,848,161 | 35,072,587 |
| 減価償却累計額 | -20,871,179 | -21,483,064 | -22,043,641 | -22,468,179 | -22,861,925 | -23,599,028 | -24,445,576 | -25,087,790 | -25,979,590 | -26,330,640 | -27,367,542 |
| 建物及び構築物(純額) | 7,624,280 | 7,245,804 | 7,098,032 | 6,787,951 | 6,288,460 | 6,043,359 | 5,896,119 | 5,549,319 | 5,977,165 | 6,517,521 | 7,705,044 |
| 機械装置及び運搬具 | 58,419,172 | 59,774,463 | 59,764,013 | 60,741,027 | 61,561,293 | 62,590,928 | 64,866,169 | 66,499,629 | 69,784,722 | 71,344,265 | 78,725,978 |
| 減価償却累計額 | -48,317,745 | -49,820,995 | -50,356,293 | -51,273,980 | -51,549,575 | -53,075,479 | -54,341,054 | -54,906,279 | -56,462,842 | -56,277,699 | -58,662,042 |
| 機械装置及び運搬具(純額) | 10,101,427 | 9,953,467 | 9,407,720 | 9,467,047 | 10,011,718 | 9,515,448 | 10,525,115 | 11,593,350 | 13,321,879 | 15,066,566 | 20,063,936 |
| 土地 | 9,265,311 | 9,287,385 | 9,266,166 | 9,325,255 | 9,281,385 | 9,351,869 | 9,435,162 | 9,386,527 | 9,725,718 | 9,594,099 | 9,940,739 |
| 建設仮勘定 | 2,365,123 | 1,705,897 | 1,675,173 | 2,259,078 | 1,754,569 | 2,689,013 | 3,065,322 | 2,904,094 | 5,346,396 | 7,459,310 | 3,636,981 |
| その他 | 9,015,800 | 9,202,598 | 9,517,174 | 9,844,177 | 10,499,306 | 10,813,086 | 11,505,130 | 11,767,117 | 12,048,850 | 11,764,910 | 12,022,378 |
| 減価償却累計額 | -8,013,094 | -8,203,555 | -8,568,157 | -8,897,301 | -9,486,388 | -9,824,765 | -10,314,310 | -10,801,151 | -11,069,933 | -10,849,605 | -11,070,553 |
| その他(純額) | 1,002,705 | 999,043 | 949,016 | 946,876 | 1,012,918 | 988,321 | 1,190,820 | 965,965 | 978,917 | 915,305 | 951,824 |
| 有形固定資産合計 | 30,358,849 | 29,191,597 | 28,396,109 | 28,786,209 | 28,349,052 | 28,588,012 | 30,112,539 | 30,399,256 | 35,350,077 | 39,552,801 | 42,298,527 |
| 無形固定資産 | |||||||||||
| ソフトウエア | - | - | - | - | - | 203,677 | 158,869 | 149,505 | 171,538 | 197,057 | 230,791 |
| その他 | 211,381 | 216,346 | 317,092 | 322,215 | 269,625 | 47,796 | 50,586 | 16,236 | 32,597 | 61,848 | 95,683 |
| のれん | 20,805 | 14,403 | 8,002 | 1,600 | - | - | - | - | - | - | - |
| 無形固定資産合計 | 232,186 | 230,750 | 325,094 | 323,816 | 269,625 | 251,473 | 209,455 | 165,742 | 204,136 | 258,905 | 326,474 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 14,895,152 | 15,711,715 | 17,495,152 | 16,621,319 | 16,300,303 | 20,684,961 | 24,759,005 | 22,048,931 | 41,827,887 | 31,720,071 | 24,848,358 |
| 長期前払費用 | 459,663 | 429,702 | 434,447 | 421,313 | 393,618 | 417,907 | 578,791 | 668,525 | 597,348 | 427,456 | 435,417 |
| 繰延税金資産 | - | - | - | - | 288,973 | 276,248 | 224,286 | 199,035 | 217,777 | 284,938 | 220,632 |
| 退職給付に係る資産 | 309,015 | 51,491 | 1,624,477 | 1,961,960 | 2,253,900 | 5,247,178 | 8,854,947 | 7,925,067 | 19,018,464 | 14,317,554 | 20,542,098 |
| その他 | 304,101 | 304,800 | 293,979 | 292,411 | 282,020 | 258,882 | 287,891 | 291,400 | 244,498 | 372,604 | 379,114 |
| 貸倒引当金 | -62,783 | -70,651 | -67,918 | -69,135 | -68,368 | -55,258 | -55,515 | -56,053 | -10,426 | -10,426 | -10,426 |
| 繰延税金資産 | 389,576 | 135,925 | 305,321 | 365,901 | - | - | - | - | - | - | - |
| 関係会社出資金 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 16,294,725 | 16,562,983 | 20,085,461 | 19,593,770 | 19,450,447 | 26,829,919 | 34,649,407 | 31,076,906 | 61,895,549 | 47,112,199 | 46,415,195 |
| 固定資産合計 | 46,885,761 | 45,985,331 | 48,806,664 | 48,703,795 | 48,069,125 | 55,669,405 | 64,971,401 | 61,641,904 | 97,449,763 | 86,923,906 | 89,040,197 |
| 資産合計 | 86,089,845 | 87,462,664 | 88,539,807 | 84,215,099 | 82,236,622 | 94,045,362 | 104,553,214 | 107,115,320 | 153,572,894 | 142,907,552 | 154,908,571 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 11,771,518 | 11,749,768 | 8,186,527 | 8,619,091 | 8,629,923 | 9,058,685 | 9,938,722 | 11,791,051 | 11,124,427 | 12,435,061 | 11,135,072 |
| 電子記録債務 | - | - | 2,497,794 | 2,001,874 | 1,520,517 | 1,433,562 | 1,509,676 | 1,615,050 | 1,629,067 | 1,404,902 | 1,175,674 |
| 短期借入金 | 1,791,196 | 1,596,538 | 1,138,794 | 930,194 | 613,900 | 1,152,195 | 1,948,950 | 711,500 | 686,000 | 668,500 | 300,000 |
| 1年内返済予定の長期借入金 | 267,418 | 53,750 | 4,556,207 | 55,862 | - | 381,303 | 114,621 | 4,550,963 | - | 21,840 | 3,022,560 |
| リース債務 | 342,238 | 429,646 | 451,117 | 380,949 | 181,844 | 131,228 | 106,487 | 95,809 | 124,495 | 115,216 | 149,675 |
| 未払金 | 1,318,850 | 1,110,842 | 730,658 | 514,576 | 740,924 | 652,746 | 756,799 | 982,878 | 1,933,551 | 3,250,191 | 3,960,091 |
| 未払費用 | 1,638,191 | 1,403,952 | 1,615,842 | 1,793,164 | 1,619,639 | 1,728,607 | 1,505,482 | 1,724,824 | 1,947,471 | 2,116,873 | 2,601,198 |
| 未払法人税等 | 184,578 | 290,097 | 296,574 | 341,427 | 368,746 | 594,581 | 448,211 | 316,186 | 391,585 | 461,365 | 3,238,055 |
| 賞与引当金 | 1,525,421 | 1,587,617 | 1,574,451 | 1,596,314 | 1,635,348 | 1,553,727 | 1,531,898 | 1,411,775 | 1,465,004 | 1,678,122 | 1,734,883 |
| 役員賞与引当金 | 83,535 | 80,015 | 79,169 | 84,095 | 75,776 | 65,743 | 74,014 | 60,444 | 58,394 | 52,600 | 55,733 |
| 製品保証引当金 | 47,650 | 30,942 | 21,534 | 19,139 | 17,987 | 16,424 | 21,099 | 20,400 | 19,160 | 2,398,078 | 213,837 |
| 災害損失引当金 | - | - | - | - | - | - | - | - | - | 151,904 | - |
| 事業構造改善引当金 | - | - | - | - | - | - | - | - | - | 81,787 | - |
| その他 | 827,376 | 915,094 | 736,440 | 616,607 | 659,697 | 735,839 | 414,696 | 426,608 | 720,548 | 858,353 | 851,323 |
| 流動負債合計 | 19,797,975 | 19,248,267 | 21,885,113 | 16,953,297 | 16,064,306 | 17,504,645 | 18,370,661 | 23,707,493 | 20,099,707 | 25,694,797 | 28,438,106 |
| 固定負債 | |||||||||||
| 長期借入金 | 4,974,495 | 5,004,442 | 357,562 | 2,800,000 | 2,800,000 | 4,622,242 | 4,636,799 | 6,072,500 | 23,000,000 | 23,087,360 | 20,067,680 |
| リース債務 | 1,032,419 | 896,347 | 593,243 | 313,018 | 201,822 | 177,132 | 169,506 | 130,564 | 246,426 | 231,694 | 318,161 |
| 繰延税金負債 | - | - | - | - | 3,827,026 | 5,948,824 | 8,313,343 | 7,165,726 | 16,437,938 | 11,445,886 | 12,284,360 |
| 役員退職慰労引当金 | 328,735 | 346,134 | 277,070 | 247,815 | 203,204 | 171,420 | 176,313 | 90,445 | 68,672 | 33,408 | 44,222 |
| 退職給付に係る負債 | 2,464,968 | 2,251,404 | 1,470,349 | 1,492,497 | 1,385,335 | 890,241 | 1,232,954 | 1,148,884 | 1,085,350 | 1,143,831 | 1,285,397 |
| 資産除去債務 | 117,707 | 120,400 | 123,155 | 125,974 | 128,856 | 131,687 | 133,361 | 134,979 | 136,633 | 125,925 | 127,656 |
| その他 | 324,793 | 149,448 | 117,115 | 113,621 | 90,127 | 84,708 | 95,165 | 99,307 | 102,414 | 99,097 | 107,894 |
| 繰延税金負債 | 4,044,307 | 4,321,874 | 5,153,645 | 4,020,900 | - | - | - | - | - | - | - |
| 固定負債合計 | 13,287,426 | 13,090,052 | 8,092,142 | 9,113,827 | 8,636,374 | 12,026,256 | 14,757,444 | 14,842,407 | 41,077,435 | 36,167,204 | 34,235,370 |
| 負債合計 | 33,085,402 | 32,338,320 | 29,977,255 | 26,067,124 | 24,700,680 | 29,530,901 | 33,128,106 | 38,549,901 | 61,177,142 | 61,862,001 | 62,673,476 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 | 10,837,208 |
| 資本剰余金 | 11,128,923 | 11,038,654 | 11,038,654 | 11,056,764 | 11,056,764 | 11,056,764 | 11,056,764 | 11,074,224 | 11,074,224 | 11,055,911 | 11,055,911 |
| 利益剰余金 | 20,512,357 | 22,121,255 | 23,647,063 | 24,743,855 | 25,767,393 | 26,391,630 | 27,482,888 | 27,031,972 | 28,770,197 | 29,962,755 | 40,926,273 |
| 自己株式 | -561,293 | -565,563 | -572,950 | -577,593 | -610,760 | -671,494 | -672,425 | -307,894 | -308,631 | -309,523 | -313,342 |
| 株主資本合計 | 41,917,195 | 43,431,554 | 44,949,975 | 46,060,234 | 47,050,606 | 47,614,109 | 48,704,436 | 48,635,510 | 50,372,999 | 51,546,352 | 62,506,051 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 9,040,001 | 9,616,023 | 10,848,346 | 9,799,952 | 8,998,054 | 12,261,489 | 15,067,575 | 13,163,372 | 27,012,568 | 19,621,140 | 15,268,887 |
| 為替換算調整勘定 | -553,927 | -767,881 | -697,345 | -716,798 | -1,296,911 | -442,668 | 680,825 | 928,303 | 1,875,903 | 1,750,535 | 3,056,820 |
| 退職給付に係る調整累計額 | -839,382 | -859,397 | -370,117 | -673,507 | -833,381 | 1,115,462 | 2,650,253 | 1,509,696 | 8,650,948 | 3,831,980 | 6,901,854 |
| その他の包括利益累計額合計 | 7,646,692 | 7,988,744 | 9,780,883 | 8,409,646 | 6,867,761 | 12,934,283 | 18,398,654 | 15,601,372 | 37,539,420 | 25,203,656 | 25,227,562 |
| 非支配株主持分 | 3,440,554 | 3,704,045 | 3,831,692 | 3,678,093 | 3,617,574 | 3,966,067 | 4,322,016 | 4,328,535 | 4,483,332 | 4,295,541 | 4,501,481 |
| 純資産合計 | 53,004,443 | 55,124,344 | 58,562,551 | 58,147,975 | 57,535,942 | 64,514,460 | 71,425,107 | 68,565,419 | 92,395,752 | 81,045,550 | 92,235,094 |
| 負債純資産合計 | 86,089,845 | 87,462,664 | 88,539,807 | 84,215,099 | 82,236,622 | 94,045,362 | 104,553,214 | 107,115,320 | 153,572,894 | 142,907,552 | 154,908,571 |