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 | 3,061,521 | 3,347,361 | 3,743,253 | 4,979,715 | 4,658,105 | 6,487,543 | 7,559,922 | 8,257,068 | 8,481,451 | 7,095,998 | 7,344,364 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 5,107,298 | 4,075,325 | 4,127,908 | 3,773,157 | 3,884,095 |
| 電子記録債権 | - | - | 211,336 | 508,556 | 399,670 | 683,704 | 848,208 | 592,845 | 1,095,230 | 707,537 | 1,073,578 |
| 商品及び製品 | 1,104,644 | 1,127,540 | 1,528,929 | 1,571,134 | 1,977,108 | 1,926,615 | 2,122,709 | 2,530,547 | 2,272,073 | 2,907,463 | 2,854,589 |
| 仕掛品 | 470,814 | 818,643 | 1,276,959 | 1,068,438 | 1,082,650 | 1,594,575 | 411,469 | 583,065 | 428,147 | 426,891 | 370,208 |
| 原材料及び貯蔵品 | 26,876 | 19,870 | 24,447 | 22,550 | 26,765 | 31,455 | 32,903 | 50,657 | 41,807 | 48,962 | 72,426 |
| その他 | 417,368 | 366,988 | 437,336 | 388,714 | 708,019 | 382,052 | 591,413 | 677,677 | 627,695 | 612,442 | 665,988 |
| 貸倒引当金 | -2,156 | -12,503 | -23,834 | -18,501 | -18,913 | -21,342 | -51,627 | -55,481 | -33,029 | -27,866 | -30,976 |
| 受取手形及び売掛金 | 3,110,904 | 3,558,532 | 4,124,769 | 3,583,848 | 3,544,911 | 2,813,519 | - | - | - | - | - |
| 繰延税金資産 | 197,123 | 245,979 | 245,799 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 8,387,096 | 9,472,412 | 11,568,997 | 12,104,456 | 12,378,317 | 13,898,125 | 16,622,298 | 16,711,707 | 17,041,286 | 15,544,587 | 16,234,275 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 6,964,888 | 7,438,325 | 8,120,664 | 8,113,224 | 8,599,501 | 8,369,175 | 8,481,493 | 8,665,242 | 8,649,027 | 9,059,961 | 10,475,879 |
| 減価償却累計額 | -4,282,255 | -4,437,825 | -4,353,586 | -4,516,511 | -4,710,000 | -4,939,038 | -5,115,759 | -5,332,457 | -5,427,703 | -5,502,074 | -5,732,628 |
| 建物及び構築物(純額) | 2,682,632 | 3,000,499 | 3,767,078 | 3,596,712 | 3,889,500 | 3,430,137 | 3,365,733 | 3,332,784 | 3,221,324 | 3,557,887 | 4,743,251 |
| 機械装置及び運搬具 | 3,872,403 | 4,055,881 | 4,366,525 | 4,488,142 | 4,529,827 | 4,242,695 | 4,553,153 | 4,638,561 | 4,910,759 | 5,029,180 | 5,387,459 |
| 減価償却累計額 | -2,734,797 | -2,905,879 | -3,084,583 | -3,177,715 | -3,235,306 | -3,283,882 | -3,355,799 | -3,405,252 | -3,624,520 | -3,531,633 | -3,725,891 |
| 機械装置及び運搬具(純額) | 1,137,606 | 1,150,001 | 1,281,941 | 1,310,426 | 1,294,520 | 958,812 | 1,197,353 | 1,233,308 | 1,286,239 | 1,497,546 | 1,661,568 |
| 土地 | 3,235,396 | 3,346,094 | 3,346,094 | 3,358,323 | 3,358,323 | 3,052,399 | 3,043,980 | 3,043,980 | 3,060,680 | 3,189,877 | 3,189,877 |
| リース資産 | - | - | - | - | 12,011 | 26,691 | 26,691 | 62,045 | 62,045 | 60,738 | 64,856 |
| 減価償却累計額 | - | - | - | - | -2,399 | -8,814 | -14,281 | -17,851 | -28,758 | -32,912 | -41,132 |
| リース資産(純額) | - | - | - | - | 9,611 | 17,876 | 12,410 | 44,193 | 33,286 | 27,825 | 23,723 |
| 建設仮勘定 | 462,438 | 90,643 | 8,257 | 68,913 | 160,267 | 69,390 | 9,078 | 52,611 | 36,424 | 433,109 | 94,790 |
| その他 | 718,599 | 747,322 | 793,302 | 838,145 | 872,875 | 937,474 | 905,894 | 931,204 | 940,795 | 1,024,604 | 1,140,355 |
| 減価償却累計額 | -597,011 | -617,517 | -645,577 | -688,300 | -702,161 | -740,965 | -748,185 | -771,011 | -810,987 | -840,181 | -867,642 |
| その他(純額) | 121,588 | 129,804 | 147,725 | 149,845 | 170,714 | 196,509 | 157,708 | 160,192 | 129,807 | 184,423 | 272,712 |
| 有形固定資産合計 | 7,639,662 | 7,717,044 | 8,551,097 | 8,484,221 | 8,882,939 | 7,725,126 | 7,786,265 | 7,867,071 | 7,767,762 | 8,890,670 | 9,985,924 |
| 無形固定資産 | |||||||||||
| のれん | - | - | - | - | - | 87,022 | 66,546 | 46,070 | 25,594 | 5,118 | - |
| その他 | - | - | - | - | - | 204,870 | 257,367 | 222,843 | 182,458 | 136,853 | 123,140 |
| 無形固定資産合計 | - | - | - | - | - | 291,892 | 323,913 | 268,913 | 208,053 | 141,972 | 123,140 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 2,378,084 | 2,502,187 | 2,645,011 | 2,353,419 | 1,857,151 | 2,572,240 | 1,959,089 | 1,993,757 | 3,034,517 | 2,736,492 | 3,029,405 |
| 繰延税金資産 | - | - | - | - | 170,853 | 80,344 | 75,615 | 99,822 | 117,333 | 175,568 | 142,857 |
| その他 | 287,826 | 292,334 | 319,128 | 351,022 | 350,615 | 333,909 | 287,474 | 265,932 | 199,313 | 195,815 | 222,663 |
| 貸倒引当金 | - | -256 | -5,130 | -5,250 | -9,360 | -9,386 | -8,929 | -7,924 | -4,700 | -4,732 | -4,729 |
| 繰延税金資産 | 88,796 | 75,000 | 65,110 | 105,899 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,754,708 | 2,869,265 | 3,024,121 | 2,805,092 | 2,369,260 | 2,977,108 | 2,313,250 | 2,351,589 | 3,346,464 | 3,103,145 | 3,390,197 |
| 無形固定資産 | 213,270 | 162,366 | 150,177 | 169,203 | 208,509 | - | - | - | - | - | - |
| 固定資産合計 | 10,607,641 | 10,748,676 | 11,725,396 | 11,458,517 | 11,460,709 | 10,994,126 | 10,423,430 | 10,487,574 | 11,322,280 | 12,135,787 | 13,499,262 |
| 資産合計 | 18,994,738 | 20,221,088 | 23,294,394 | 23,562,973 | 23,839,026 | 24,892,252 | 27,045,729 | 27,199,281 | 28,363,566 | 27,680,375 | 29,733,538 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 2,409,683 | 2,496,210 | 3,450,188 | 3,418,166 | 3,092,620 | 3,221,051 | 4,237,535 | 3,581,616 | 3,132,977 | 3,639,699 | 3,576,699 |
| 電子記録債務 | - | - | - | - | - | 352,671 | 372,006 | 325,880 | 542,257 | 652,307 | 605,211 |
| 短期借入金 | 207,922 | 172,512 | 795,775 | 995,830 | 1,519,996 | 2,541,004 | 3,217,735 | 3,534,201 | 3,742,512 | 2,152,548 | 2,252,548 |
| リース債務 | - | - | - | - | 3,304 | 6,135 | 4,937 | 11,838 | 10,517 | 7,796 | 8,463 |
| 未払法人税等 | 32,148 | 141,403 | 114,523 | 115,153 | 174,945 | 124,442 | 114,844 | 159,162 | 207,215 | 397,219 | 311,954 |
| 契約負債 | - | - | - | - | - | - | 2,096,888 | 1,543,190 | 1,576,307 | 1,751,372 | 2,380,651 |
| 賞与引当金 | 392,316 | 420,201 | 469,092 | 464,428 | 489,862 | 509,329 | 530,936 | 551,844 | 564,877 | 618,129 | 659,230 |
| 製品保証引当金 | 66,015 | 51,368 | 59,826 | 43,702 | 43,864 | 34,469 | 32,517 | 26,833 | 26,328 | 26,169 | 35,797 |
| 受注損失引当金 | - | - | - | - | - | - | - | - | 19,183 | 1,532 | 150 |
| 資産除去債務 | 474 | 8,103 | - | 8,000 | - | 6,700 | - | - | - | - | 4,500 |
| その他 | 1,434,155 | 1,827,809 | 1,774,071 | 1,011,603 | 916,879 | 1,200,782 | 1,173,782 | 883,007 | 1,200,808 | 957,358 | 1,173,399 |
| 前受金 | - | - | - | 1,398,855 | 1,775,956 | 1,554,350 | - | - | - | - | - |
| 製品補償引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 4,542,715 | 5,117,608 | 6,663,477 | 7,455,740 | 8,017,429 | 9,550,936 | 11,781,183 | 10,617,574 | 11,022,985 | 10,204,132 | 11,008,605 |
| 固定負債 | |||||||||||
| 長期借入金 | 709,956 | 907,444 | 1,162,507 | 922,511 | 935,015 | 765,005 | 588,096 | 1,544,514 | 1,197,841 | 680,275 | 317,727 |
| リース債務 | - | - | - | - | 7,901 | 14,048 | 9,110 | 42,429 | 31,912 | 27,013 | 22,325 |
| 繰延税金負債 | - | - | - | - | 130,947 | 246,850 | 107,312 | 116,488 | 180,369 | 127,932 | 332,754 |
| 役員退職慰労引当金 | 137,114 | 148,018 | 247,386 | 256,706 | 269,296 | 262,001 | 290,136 | 208,287 | 226,757 | 190,688 | 87,003 |
| 退職給付に係る負債 | 69,512 | 74,701 | 113,511 | 116,001 | 121,878 | 141,320 | 165,965 | 181,271 | 191,964 | 201,085 | 218,644 |
| 資産除去債務 | 45,429 | 66,692 | 113,170 | 110,906 | 141,983 | 153,135 | 153,938 | 158,017 | 163,376 | 175,784 | 176,818 |
| その他 | 273,775 | 255,171 | 242,367 | 229,341 | 219,059 | 226,360 | 128,065 | 127,176 | 125,333 | 124,510 | 116,251 |
| 繰延税金負債 | 475,767 | 520,653 | 561,320 | 279,251 | - | - | - | - | - | - | - |
| 固定負債合計 | 1,711,554 | 1,972,681 | 2,440,263 | 1,914,718 | 1,826,083 | 1,808,721 | 1,442,624 | 2,378,185 | 2,117,554 | 1,527,290 | 1,271,524 |
| 負債合計 | 6,254,270 | 7,090,289 | 9,103,740 | 9,370,458 | 9,843,513 | 11,359,658 | 13,223,808 | 12,995,759 | 13,140,539 | 11,731,422 | 12,280,130 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 資本剰余金 | 3,070,576 | 3,070,576 | 3,071,637 | 3,151,285 | 3,151,288 | 3,151,288 | 3,151,288 | 3,159,341 | 3,159,341 | 3,159,341 | 3,159,341 |
| 利益剰余金 | 8,554,781 | 8,862,430 | 9,737,805 | 10,014,927 | 10,148,239 | 9,198,268 | 9,938,372 | 10,168,983 | 10,845,277 | 11,774,354 | 12,863,726 |
| 自己株式 | -28,617 | -28,623 | -28,667 | -28,631 | -28,593 | -28,640 | -108,754 | -5,720 | -5,788 | -5,788 | -5,832 |
| 株主資本合計 | 11,696,739 | 12,004,383 | 12,880,776 | 13,237,581 | 13,370,934 | 12,420,917 | 13,080,906 | 13,422,604 | 14,098,830 | 15,027,907 | 16,117,236 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 1,043,728 | 1,126,415 | 1,162,072 | 954,933 | 624,578 | 1,111,676 | 741,013 | 780,917 | 1,124,196 | 921,045 | 1,336,171 |
| その他の包括利益累計額合計 | 1,043,728 | 1,126,415 | 1,162,072 | 954,933 | 624,578 | 1,111,676 | 741,013 | 780,917 | 1,124,196 | 921,045 | 1,336,171 |
| 非支配株主持分 | - | - | 147,805 | - | - | - | - | - | - | - | - |
| 純資産合計 | 12,740,468 | 13,130,798 | 14,190,654 | 14,192,514 | 13,995,513 | 13,532,593 | 13,821,920 | 14,203,521 | 15,223,026 | 15,948,952 | 17,453,407 |
| 負債純資産合計 | 18,994,738 | 20,221,088 | 23,294,394 | 23,562,973 | 23,839,026 | 24,892,252 | 27,045,729 | 27,199,281 | 28,363,566 | 27,680,375 | 29,733,538 |