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 | 2,496,654 | 2,695,773 | 3,145,337 | 3,975,730 | 4,199,350 | 3,870,104 | 3,257,415 | 4,675,856 | 4,175,416 | 4,102,694 | 4,623,611 |
| 売掛金 | - | - | - | - | - | - | 1,313,498 | 1,737,785 | 1,597,892 | 1,100,563 | 1,658,661 |
| 電子記録債権 | 320,911 | 323,697 | 448,964 | 228,827 | 294,824 | 287,917 | 416,000 | 187,488 | 154,662 | 139,307 | 48,876 |
| 商品及び製品 | 614,078 | 604,613 | 508,728 | 651,300 | 970,746 | 900,743 | 1,255,332 | 1,464,870 | 1,184,258 | 1,194,341 | 1,069,203 |
| 仕掛品 | 1,126,963 | 1,021,224 | 1,163,396 | 1,100,357 | 1,069,691 | 1,050,617 | 1,161,657 | 1,144,668 | 1,508,041 | 2,162,318 | 2,215,347 |
| 原材料及び貯蔵品 | 55,506 | 44,666 | 49,507 | 51,148 | 73,228 | 66,030 | 78,285 | 95,294 | 89,948 | 105,091 | 145,233 |
| その他 | 235,836 | 154,390 | 246,233 | 213,798 | 178,860 | 214,231 | 529,251 | 450,775 | 333,042 | 621,591 | 389,363 |
| 貸倒引当金 | -5,798 | -6,938 | -6,856 | -5,005 | -6,415 | -7,972 | -11,307 | -4,292 | -4,063 | -10,257 | -10,055 |
| 受取手形及び売掛金 | 1,286,850 | 1,511,672 | 1,435,786 | 1,239,058 | 892,428 | 860,557 | - | - | - | - | - |
| 短期貸付金 | 513 | 486 | 438 | 366 | 340 | - | - | - | - | - | - |
| 繰延税金資産 | 108,772 | 100,966 | 122,529 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 6,240,290 | 6,450,553 | 7,114,067 | 7,455,582 | 7,673,054 | 7,242,231 | 8,000,134 | 9,752,447 | 9,039,198 | 9,415,649 | 10,140,242 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 2,814,240 | 2,701,367 | 2,588,813 | 2,663,045 | 2,650,303 | 2,376,542 | 2,331,385 | 6,460,564 | 8,476,882 | 8,317,286 | 8,112,773 |
| 機械装置及び運搬具(純額) | 1,658,408 | 1,486,826 | 1,208,790 | 993,076 | 880,845 | 776,202 | 682,518 | 600,609 | 1,429,293 | 1,167,678 | 1,082,513 |
| 土地 | 294,104 | 410,409 | 406,395 | 402,891 | 391,920 | 393,935 | 405,723 | 379,569 | 441,310 | 455,382 | 600,223 |
| リース資産(純額) | 64,603 | 31,844 | 13,825 | 983 | 63,740 | 48,047 | 36,181 | 82,156 | 76,144 | 135,779 | 86,483 |
| 建設仮勘定 | 14,409 | 6,476 | 50,178 | 13,516 | 47,128 | 583,893 | 4,582,516 | 1,052,886 | 134,520 | 178,331 | 99,781 |
| その他(純額) | 205,282 | 117,518 | 108,973 | 136,402 | 173,452 | 140,263 | 136,946 | 239,566 | 219,187 | 202,102 | 160,128 |
| 有形固定資産合計 | 5,051,050 | 4,754,443 | 4,376,977 | 4,209,916 | 4,207,392 | 4,318,884 | 8,175,272 | 8,815,352 | 10,777,337 | 10,456,561 | 10,141,903 |
| ソフトウエア | - | - | - | - | - | - | - | - | - | - | 362,708 |
| のれん | - | - | - | - | - | - | - | - | 599,019 | 519,150 | 439,281 |
| 技術関連資産 | - | - | - | - | - | - | - | - | 185,250 | 175,750 | 166,250 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | - | - | - | 249,319 | - |
| その他 | - | - | - | - | - | - | - | - | 79,298 | 72,900 | 43,808 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,536,791 | 1,505,472 | 1,678,211 | 1,680,908 | 1,071,139 | 1,707,879 | 1,558,562 | 1,531,697 | 1,831,725 | 1,883,543 | 2,160,724 |
| 繰延税金資産 | - | - | - | - | 29,667 | 14,287 | 30,487 | 57,022 | 63,438 | 103,963 | 101,020 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | 177,125 | 244,920 | 358,193 |
| その他 | 16,854 | 29,349 | 26,252 | 24,727 | 22,060 | 20,386 | 21,534 | 67,555 | 267,535 | 246,012 | 384,240 |
| 長期貸付金 | 439 | 161 | 706 | 340 | - | - | - | - | - | - | - |
| 繰延税金資産 | 43,384 | 16,575 | 12,566 | 40,914 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,597,470 | 1,551,560 | 1,717,737 | 1,746,890 | 1,122,867 | 1,742,553 | 1,610,584 | 1,656,276 | 2,339,825 | 2,478,440 | 3,004,177 |
| 顧客関連資産 | - | - | - | - | - | - | - | - | 45,000 | - | - |
| 無形固定資産合計 | 197,129 | 154,851 | 110,992 | 66,707 | 53,395 | 44,144 | 53,184 | 52,861 | 908,568 | 1,017,120 | 1,012,048 |
| 固定資産合計 | 6,845,649 | 6,460,854 | 6,205,707 | 6,023,513 | 5,383,655 | 6,105,582 | 9,839,041 | 10,524,491 | 14,025,731 | 13,952,122 | 14,158,129 |
| 資産合計 | 13,085,939 | 12,911,407 | 13,319,774 | 13,479,096 | 13,056,709 | 13,347,813 | 17,839,176 | 20,276,939 | 23,064,929 | 23,367,772 | 24,298,371 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 922,505 | 476,213 | 379,545 | 249,007 | 355,844 | 92,372 | 199,410 | 399,017 | 498,894 | 278,445 | 426,674 |
| 電子記録債務 | 65,270 | 397,130 | 482,720 | 426,410 | 323,950 | 335,830 | 389,550 | 401,670 | 512,120 | 189,760 | 42,948 |
| 短期借入金 | 2,512,759 | 2,308,542 | 2,408,300 | 2,308,148 | 2,404,014 | 2,300,000 | 2,441,740 | 3,509,188 | 3,619,188 | 4,519,188 | 4,834,450 |
| リース債務 | 83,737 | 52,701 | 39,287 | 5,127 | 15,400 | 13,261 | 6,354 | 10,130 | 12,820 | 50,293 | 52,679 |
| 未払費用 | 245,058 | 215,292 | 209,324 | 173,686 | 154,567 | 145,680 | 154,587 | 139,212 | 165,660 | 154,400 | 177,865 |
| 未払法人税等 | 6,484 | 92,622 | 210,907 | 111,825 | 57,285 | 28,907 | 349,708 | 14,314 | 816,462 | 62,933 | 154,975 |
| 賞与引当金 | 152,968 | 141,295 | 147,466 | 154,050 | 150,316 | 144,012 | 149,264 | 144,922 | 149,561 | 150,534 | 155,469 |
| 設備関係支払手形 | - | - | - | - | - | - | 2,002,190 | 194,190 | 43,390 | 49,090 | 1,760 |
| その他 | 327,379 | 220,013 | 183,674 | 370,089 | 375,956 | 358,139 | 171,918 | 345,596 | 174,515 | 218,767 | 131,892 |
| 本社移転費用引当金 | - | - | - | - | - | - | - | 3,450 | - | - | - |
| 流動負債合計 | 4,316,164 | 3,903,810 | 4,061,227 | 3,798,345 | 3,837,335 | 3,418,203 | 5,864,723 | 5,161,691 | 5,992,612 | 5,673,413 | 5,978,716 |
| 固定負債 | |||||||||||
| 長期借入金 | 30,657 | 171,354 | 62,449 | 154,073 | 50,000 | 150,000 | 1,448,260 | 3,858,554 | 3,549,366 | 3,440,178 | 3,151,010 |
| リース債務 | 89,829 | 48,057 | 8,770 | 3,643 | 53,820 | 39,079 | 32,919 | 75,673 | 70,629 | 96,478 | 45,265 |
| 繰延税金負債 | - | - | - | - | 3,205 | 202,482 | 145,112 | 227,129 | 427,608 | 499,999 | 614,887 |
| 預り敷金 | 515,563 | 515,563 | 515,563 | 515,563 | 515,563 | 515,563 | 515,713 | 515,713 | 54,930 | 54,930 | 54,930 |
| 退職給付に係る負債 | 1,342,053 | 1,190,648 | 1,043,221 | 908,213 | 882,360 | 646,205 | 527,597 | 450,529 | 417,599 | 384,556 | 360,283 |
| その他 | 16,276 | 14,726 | 13,176 | 185,431 | 183,881 | 161,026 | 159,476 | 157,926 | 156,376 | 154,826 | 134,267 |
| 繰延税金負債 | 321,228 | 284,969 | 347,692 | 182,295 | - | - | - | - | - | - | - |
| 役員退職慰労引当金 | 138,725 | 156,536 | 167,834 | - | - | - | - | - | - | - | - |
| 環境対策引当金 | 5,907 | 892 | 892 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 2,460,242 | 2,382,749 | 2,159,600 | 1,949,220 | 1,688,832 | 1,714,356 | 2,829,079 | 5,285,525 | 4,676,509 | 4,630,968 | 4,360,645 |
| 負債合計 | 6,776,406 | 6,286,560 | 6,220,827 | 5,747,566 | 5,526,167 | 5,132,559 | 8,693,803 | 10,447,217 | 10,669,122 | 10,304,382 | 10,339,361 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
| 資本剰余金 | 49,674 | 49,674 | 44,762 | 45,257 | 44,762 | 44,762 | 49,175 | 49,175 | 49,175 | 53,016 | 56,616 |
| 利益剰余金 | 4,967,920 | 5,338,359 | 5,864,384 | 6,516,452 | 6,844,872 | 6,936,372 | 7,750,913 | 8,489,291 | 10,533,090 | 10,959,801 | 11,710,309 |
| 自己株式 | -296,557 | -296,718 | -297,350 | -277,732 | -253,426 | -229,815 | -205,496 | -327,669 | -307,771 | -291,852 | -276,352 |
| 株主資本合計 | 5,221,037 | 5,591,316 | 6,111,796 | 6,783,977 | 7,136,208 | 7,251,319 | 8,094,592 | 8,710,797 | 10,774,494 | 11,220,966 | 11,990,573 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 822,121 | 803,568 | 860,893 | 867,851 | 436,031 | 921,662 | 822,969 | 804,325 | 974,521 | 1,011,726 | 1,186,736 |
| 為替換算調整勘定 | 214,616 | 150,736 | 122,432 | 52,627 | -42,553 | -38,883 | 161,701 | 291,189 | 544,105 | 756,818 | 691,599 |
| 退職給付に係る調整累計額 | -81,157 | -40,475 | -30,699 | -4,266 | -34,811 | 59,052 | 44,912 | -504 | 75,936 | 43,814 | 57,514 |
| その他の包括利益累計額合計 | 955,579 | 913,829 | 952,627 | 916,212 | 358,666 | 941,831 | 1,029,583 | 1,095,010 | 1,594,563 | 1,812,360 | 1,935,850 |
| 非支配株主持分 | 132,915 | 119,701 | 34,523 | 31,340 | 35,667 | 22,103 | 21,196 | 23,913 | 26,749 | 30,063 | 32,586 |
| 純資産合計 | 6,309,532 | 6,624,847 | 7,098,947 | 7,731,530 | 7,530,541 | 8,215,253 | 9,145,372 | 9,829,721 | 12,395,807 | 13,063,390 | 13,959,010 |
| 負債純資産合計 | 13,085,939 | 12,911,407 | 13,319,774 | 13,479,096 | 13,056,709 | 13,347,813 | 17,839,176 | 20,276,939 | 23,064,929 | 23,367,772 | 24,298,371 |