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 | 286,940 | 375,289 | 513,093 | 600,603 | 640,213 | 948,026 | 1,304,021 | 1,276,996 | 862,113 | 1,067,040 | 1,132,065 |
| 受取手形 | 4,876 | 4,744 | 3,882 | 22,543 | 11,536 | 1,196 | 3,022 | 3,961 | 3,159 | 4,033 | - |
| 売掛金 | 176,817 | 162,306 | 149,295 | 125,611 | 89,311 | 99,271 | 92,989 | 105,349 | 101,288 | 105,376 | 103,307 |
| 商品 | 100,820 | 90,775 | 95,432 | 96,317 | 111,167 | 106,266 | 109,980 | 113,051 | 120,714 | 133,671 | 157,012 |
| 前払費用 | 45,091 | 49,104 | 53,936 | 54,565 | 54,770 | 53,038 | 54,756 | 62,922 | 65,905 | 111,512 | 110,133 |
| その他 | 11,261 | 13,687 | 11,901 | 12,986 | 27,176 | 15,422 | 11,620 | 20,540 | 25,637 | 30,252 | 34,435 |
| 貸倒引当金 | -443 | -191 | -60 | -2,044 | -1,612 | -1,720 | -1,387 | -1,575 | -1,493 | -1,577 | -1,475 |
| 前渡金 | 5,070 | 6,484 | 2,758 | 4,998 | 3,171 | 1,165 | 2,200 | 2,500 | 1,690 | - | - |
| 未収消費税等 | - | - | - | - | - | 10,127 | - | - | - | - | - |
| 未収還付法人税等 | - | - | - | - | - | 34,215 | - | - | - | - | - |
| 繰延税金資産 | 49,895 | 66,029 | 59,558 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 680,330 | 768,231 | 889,799 | 915,582 | 935,735 | 1,267,009 | 1,577,203 | 1,583,747 | 1,179,016 | 1,450,310 | 1,535,479 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | - | - | - | - | - | - | - | - | - | 9,303,903 | 9,285,351 |
| 減価償却累計額 | - | - | - | - | - | - | - | - | - | -6,294,180 | -6,485,293 |
| 建物及び構築物(純額) | - | - | - | - | - | - | - | - | - | 3,009,723 | 2,800,057 |
| 車両運搬具及び工具器具備品 | - | - | - | - | - | - | - | - | - | 230,829 | 231,923 |
| 減価償却累計額 | - | - | - | - | - | - | - | - | - | -221,929 | -224,370 |
| 車両運搬具及び工具器具備品(純額) | - | - | - | - | - | - | - | - | - | 8,899 | 7,553 |
| 土地 | 1,712,686 | 1,712,686 | 1,685,215 | 1,685,215 | 1,685,215 | 1,537,640 | 1,537,640 | 1,537,640 | 1,537,640 | 1,866,691 | 1,866,691 |
| リース資産 | 79,353 | 30,828 | 70,584 | 77,232 | 77,232 | 80,622 | 80,093 | 80,278 | 88,840 | 133,119 | 141,926 |
| 減価償却累計額 | -66,229 | -9,611 | -13,413 | -25,494 | -38,265 | -52,180 | -58,188 | -65,914 | -71,616 | -99,279 | -98,545 |
| リース資産(純額) | 13,124 | 21,217 | 57,170 | 51,737 | 38,967 | 28,442 | 21,904 | 14,364 | 17,224 | 33,840 | 43,381 |
| 建設仮勘定 | 5,351 | 226,593 | 245,310 | - | 282,680 | 100,870 | - | - | - | 2,750 | - |
| 建物 | 5,341,084 | 5,817,256 | 6,218,704 | 6,694,102 | 6,599,605 | 7,055,671 | 7,257,980 | 7,228,464 | 7,180,408 | - | - |
| 減価償却累計額 | -3,434,791 | -3,583,196 | -3,525,000 | -3,690,517 | -3,883,313 | -4,038,386 | -4,169,625 | -4,358,231 | -4,519,793 | - | - |
| 建物(純額) | 1,906,293 | 2,234,060 | 2,693,786 | 3,003,585 | 2,716,292 | 3,017,284 | 3,088,354 | 2,870,233 | 2,660,615 | - | - |
| 構築物 | 547,244 | 582,564 | 632,595 | 649,332 | 656,307 | 642,864 | 647,695 | 650,550 | 656,217 | - | - |
| 減価償却累計額 | -442,737 | -459,762 | -464,819 | -480,108 | -504,246 | -519,173 | -533,436 | -555,591 | -574,531 | - | - |
| 構築物(純額) | 104,507 | 122,801 | 167,775 | 169,223 | 152,060 | 123,691 | 114,258 | 94,958 | 81,685 | - | - |
| 車両運搬具 | 1,549 | 1,549 | 1,552 | 854 | 854 | 283 | 283 | 283 | 2 | - | - |
| 減価償却累計額 | -1,505 | -1,549 | -1,552 | -854 | -854 | -283 | -283 | -283 | -2 | - | - |
| 車両運搬具(純額) | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
| 工具、器具及び備品 | 174,459 | 181,805 | 195,782 | 193,369 | 191,271 | 187,566 | 187,800 | 189,546 | 191,132 | - | - |
| 減価償却累計額 | -154,465 | -157,318 | -157,132 | -153,980 | -162,151 | -158,862 | -159,710 | -170,478 | -176,927 | - | - |
| 工具、器具及び備品(純額) | 19,993 | 24,487 | 38,649 | 39,388 | 29,120 | 28,703 | 28,090 | 19,067 | 14,204 | - | - |
| 有形固定資産合計 | 3,762,000 | 4,341,847 | 4,887,908 | 4,949,151 | 4,904,335 | 4,836,631 | 4,790,248 | 4,536,263 | 4,311,369 | 4,921,905 | 4,717,683 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 19,839 | 32,821 | 30,211 | 21,677 | 20,287 | 13,498 | 6,508 | 2,904 | 4,695 | 46,839 | 38,773 |
| 電話加入権 | 9,263 | 9,027 | 9,027 | 9,027 | 9,027 | 8,758 | 8,758 | 8,436 | 8,436 | 8,436 | 7,388 |
| のれん | - | - | 5,411 | 3,607 | 1,803 | - | - | - | - | 25,578 | 22,050 |
| その他 | 2,003 | 1,855 | 1,888 | 1,727 | 1,566 | 1,405 | 1,244 | 1,083 | 922 | 761 | 576 |
| 無形固定資産合計 | 31,106 | 43,704 | 46,539 | 36,039 | 32,685 | 23,662 | 16,512 | 12,424 | 14,055 | 81,616 | 68,790 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,100 | 3,100 | 2,100 | 2,100 | 2,100 | 2,100 | 2,100 | 2,100 | 2,100 | 27,055 | 41,590 |
| 出資金 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 133 | 33 |
| 長期貸付金 | 30,985 | 39,580 | 33,977 | 30,728 | 28,479 | 26,587 | 23,888 | 21,585 | 19,235 | 16,838 | 14,392 |
| 長期前払費用 | 1,369 | 31 | 10,442 | 7,640 | 4,592 | 5,782 | 3,199 | 15,358 | 15,964 | 151,727 | 91,523 |
| 繰延税金資産 | - | - | - | - | 124,680 | 214,029 | 188,960 | 158,551 | 149,664 | 140,841 | 165,553 |
| 敷金及び保証金 | 659,837 | 685,919 | 693,016 | 695,580 | 693,746 | 675,922 | 672,576 | 683,772 | 668,918 | 740,228 | 709,323 |
| その他 | 10,635 | 10,635 | 10,635 | 10,635 | 5,732 | 5,732 | 5,732 | 5,732 | 5,732 | 6,992 | 10,267 |
| 貸倒引当金 | -37 | -37,909 | -36,315 | -35,816 | -30,915 | -26,146 | -23,888 | -21,585 | -19,235 | -16,850 | -14,392 |
| 繰延税金資産 | 81,620 | 83,171 | 62,942 | 104,713 | - | - | - | - | - | - | - |
| 破産更生債権等 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 787,524 | 784,541 | 776,813 | 815,593 | 828,428 | 904,021 | 872,582 | 865,527 | 842,392 | 1,066,967 | 1,018,291 |
| 固定資産合計 | 4,580,631 | 5,170,093 | 5,711,260 | 5,800,785 | 5,765,449 | 5,764,316 | 5,679,342 | 5,414,216 | 5,167,817 | 6,070,488 | 5,804,765 |
| 資産合計 | 5,260,961 | 5,938,324 | 6,601,059 | 6,716,367 | 6,701,184 | 7,031,326 | 7,256,546 | 6,997,964 | 6,346,833 | 7,520,798 | 7,340,245 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形 | 145,349 | 143,022 | 156,612 | 141,626 | 146,612 | 127,890 | 139,156 | 130,734 | 135,274 | 96,316 | 44,578 |
| 買掛金 | 79,228 | 82,793 | 67,711 | 53,924 | 33,578 | 47,322 | 45,187 | 46,129 | 44,874 | 43,592 | 56,878 |
| 短期借入金 | 74,610 | 327,000 | 100,000 | 100,000 | 150,000 | 350,000 | 150,000 | - | - | - | 330,000 |
| 1年内返済予定の長期借入金 | 450,919 | 305,586 | 357,182 | 397,780 | 378,874 | 393,442 | 578,654 | 551,352 | 432,342 | 563,554 | 601,807 |
| リース債務 | 6,642 | 4,407 | 13,056 | 14,093 | 13,873 | 15,780 | 10,884 | 7,796 | 18,354 | 12,426 | 12,530 |
| 未払金 | 202,226 | 219,101 | 352,034 | 181,474 | 271,415 | 169,485 | 174,861 | 205,252 | 223,497 | 253,545 | 232,332 |
| 未払費用 | 272,172 | 294,242 | 318,359 | 292,356 | 287,013 | 290,104 | 288,417 | 353,081 | 304,609 | 290,637 | 295,563 |
| 未払法人税等 | 94,870 | 149,969 | 97,036 | 100,650 | 75,756 | - | 72,837 | 103,437 | 84,360 | 15,622 | 135,252 |
| 未払消費税等 | 98,734 | 47,424 | 53,604 | 73,545 | 139,867 | - | 147,761 | 269,921 | 77,642 | 42,312 | 92,582 |
| 前受金 | 472,185 | 532,008 | 547,774 | 550,349 | 560,050 | 517,667 | 524,296 | 530,812 | 506,451 | 521,409 | 544,487 |
| 預り金 | 15,951 | 14,627 | 13,792 | 23,888 | 24,910 | 26,144 | 27,259 | 31,453 | 28,463 | 32,017 | 27,698 |
| 賞与引当金 | 87,596 | 110,624 | 102,510 | 100,752 | 96,585 | 67,530 | 65,733 | 97,794 | 92,688 | 100,995 | 99,501 |
| その他 | 41,916 | 25,179 | 47,422 | 31,110 | 19,833 | 14,869 | 13,673 | 24,243 | 25,588 | 27,103 | 30,957 |
| 1年内償還予定の社債 | 48,500 | 46,500 | 12,500 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 2,090,903 | 2,302,485 | 2,239,597 | 2,061,551 | 2,198,370 | 2,020,235 | 2,238,721 | 2,352,009 | 1,974,147 | 1,999,532 | 2,504,169 |
| 固定負債 | |||||||||||
| 長期借入金 | 863,696 | 1,036,110 | 1,409,928 | 1,490,482 | 1,301,607 | 2,245,665 | 2,167,011 | 1,615,659 | 1,183,317 | 1,911,736 | 1,084,401 |
| リース債務 | 8,150 | 18,783 | 50,863 | 43,659 | 29,785 | 24,261 | 19,831 | 17,319 | 12,349 | 24,765 | 46,412 |
| 退職給付に係る負債 | - | - | - | - | - | - | - | - | - | 53,764 | 43,398 |
| 資産除去債務 | 87,342 | 124,092 | 150,073 | 179,561 | 181,619 | 250,381 | 268,615 | 271,293 | 274,005 | 444,668 | 404,445 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | 42,363 | 44,402 |
| その他 | 21,549 | 30,765 | 28,679 | 27,074 | 25,469 | 23,864 | 22,258 | 20,653 | 27,731 | 32,831 | 30,291 |
| 退職給付引当金 | 170,652 | 147,733 | 138,635 | 116,766 | 95,913 | 87,486 | 79,176 | 71,570 | 58,512 | - | - |
| 社債 | 59,000 | 12,500 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,210,391 | 1,369,986 | 1,778,179 | 1,857,543 | 1,634,395 | 2,631,658 | 2,556,892 | 1,996,496 | 1,555,915 | 2,510,130 | 1,653,351 |
| 負債合計 | 3,301,294 | 3,672,471 | 4,017,776 | 3,919,095 | 3,832,765 | 4,651,894 | 4,795,614 | 4,348,505 | 3,530,062 | 4,509,662 | 4,157,521 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 | 330,729 |
| 資本剰余金 | - | - | - | - | - | - | - | - | - | 125,665 | 125,665 |
| 利益剰余金 | - | - | - | - | - | - | - | - | - | 2,597,530 | 2,759,564 |
| 自己株式 | -113 | -147 | -170 | -48,921 | -100,155 | -100,155 | -100,171 | -100,171 | -100,171 | -45,569 | -45,569 |
| 資本剰余金 | |||||||||||
| 資本準備金 | 34,035 | 34,035 | 34,035 | 34,035 | 34,035 | 34,035 | 34,035 | 34,035 | 34,035 | - | - |
| その他資本剰余金 | 91,630 | 91,630 | 91,630 | 91,630 | 91,630 | 91,630 | 91,630 | 91,630 | 91,630 | - | - |
| 資本剰余金合計 | 125,665 | 125,665 | 125,665 | 125,665 | 125,665 | 125,665 | 125,665 | 125,665 | 125,665 | - | - |
| 利益剰余金 | |||||||||||
| 利益準備金 | 6,999 | 10,522 | 15,051 | 20,586 | 26,935 | 31,769 | 34,863 | 39,505 | 44,629 | - | - |
| その他利益剰余金 | |||||||||||
| 繰越利益剰余金 | 1,496,386 | 1,799,083 | 2,112,007 | 2,369,212 | 2,485,244 | 1,991,423 | 2,069,844 | 2,253,730 | 2,415,918 | - | - |
| 利益剰余金合計 | 1,503,386 | 1,809,605 | 2,127,059 | 2,389,799 | 2,512,179 | 2,023,192 | 2,104,708 | 2,293,235 | 2,460,547 | - | - |
| 株主資本合計 | 1,959,667 | 2,265,852 | 2,583,283 | 2,797,272 | 2,868,418 | 2,379,432 | 2,460,931 | 2,649,458 | 2,816,770 | 3,008,355 | 3,170,389 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | - | - | - | - | - | - | - | - | - | 2,781 | 12,334 |
| その他の包括利益累計額合計 | - | - | - | - | - | - | - | - | - | 2,781 | 12,334 |
| 純資産合計 | 1,959,667 | 2,265,852 | 2,583,283 | 2,797,272 | 2,868,418 | 2,379,432 | 2,460,931 | 2,649,458 | 2,816,770 | 3,011,136 | 3,182,723 |
| 負債純資産合計 | 5,260,961 | 5,938,324 | 6,601,059 | 6,716,367 | 6,701,184 | 7,031,326 | 7,256,546 | 6,997,964 | 6,346,833 | 7,520,798 | 7,340,245 |