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 | 4,124,462 | 7,193,668 | 10,492,342 | 10,615,127 | 11,003,030 | 11,380,014 | 10,943,932 | 12,839,267 | 11,654,603 | 19,245,867 | 12,117,386 |
| 受取手形 | - | - | - | - | - | - | 4,213,794 | 4,392,594 | 5,167,269 | 5,046,041 | 923,259 |
| 売掛金 | - | - | - | - | - | - | 10,831,530 | 14,923,396 | 14,284,845 | 12,567,004 | 12,585,310 |
| 電子記録債権 | - | - | - | - | - | - | - | - | - | - | 4,938,456 |
| 商品及び製品 | 3,515,282 | 2,767,796 | 3,089,732 | 3,125,629 | 3,955,818 | 3,189,689 | 4,044,849 | 4,039,207 | 5,859,594 | 7,054,302 | 10,819,497 |
| 仕掛品 | 135,323 | 170,379 | 161,102 | 187,388 | 155,208 | 183,939 | 207,934 | 205,234 | 234,857 | 257,806 | 256,591 |
| 原材料及び貯蔵品 | 457,538 | 575,052 | 605,861 | 1,045,340 | 1,085,425 | 773,816 | 1,223,282 | 1,507,602 | 1,316,593 | 1,810,221 | 2,573,856 |
| その他 | 325,438 | 144,747 | 409,189 | 937,390 | 587,584 | 334,955 | 1,082,865 | 1,209,543 | 1,638,627 | 1,526,348 | 1,805,461 |
| 貸倒引当金 | -88 | -756 | -598 | -616 | -591 | -80,908 | -56,172 | -657 | -16,262 | -494 | -504 |
| 受取手形及び売掛金 | 13,211,509 | 13,685,806 | 14,349,092 | 16,077,095 | 14,388,380 | 13,629,839 | - | - | - | - | - |
| 繰延税金資産 | 373,784 | 340,540 | 392,105 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 22,143,250 | 24,877,235 | 29,498,827 | 31,987,356 | 31,174,857 | 29,411,346 | 32,492,016 | 39,116,189 | 40,140,130 | 47,507,097 | 46,019,313 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 5,484,643 | 5,574,532 | 5,649,422 | 6,076,240 | 8,172,989 | 8,406,894 | 8,859,613 | 9,250,898 | 10,661,776 | 10,833,580 | 11,113,665 |
| 減価償却累計額 | -3,815,034 | -3,949,250 | -4,064,792 | -3,993,902 | -3,935,016 | -4,077,475 | -4,443,267 | -4,718,008 | -4,961,946 | -5,295,627 | -5,586,467 |
| 建物及び構築物(純額) | 1,669,608 | 1,625,281 | 1,584,630 | 2,082,338 | 4,237,973 | 4,329,418 | 4,416,346 | 4,532,889 | 5,699,830 | 5,537,953 | 5,527,197 |
| 機械装置及び運搬具 | 7,132,257 | 7,402,546 | 7,526,936 | 7,301,029 | 7,356,163 | 8,550,566 | 8,656,006 | 8,756,354 | 8,848,017 | 9,463,335 | 9,755,968 |
| 減価償却累計額 | -5,049,543 | -5,414,917 | -5,768,194 | -5,684,909 | -5,720,247 | -6,164,612 | -6,391,950 | -6,771,184 | -7,034,747 | -7,467,730 | -7,826,265 |
| 機械装置及び運搬具(純額) | 2,082,714 | 1,987,628 | 1,758,742 | 1,616,120 | 1,635,915 | 2,385,954 | 2,264,055 | 1,985,170 | 1,813,270 | 1,995,605 | 1,929,703 |
| 土地 | 1,812,069 | 1,812,069 | 1,812,069 | 1,716,136 | 1,716,136 | 1,963,579 | 2,006,579 | 2,210,159 | 2,210,159 | 2,210,159 | 2,210,159 |
| 建設仮勘定 | 66,695 | 55,286 | 82,897 | 870,510 | 1,089,617 | 118,222 | 168,639 | 483,791 | 190,872 | 249,223 | 738,120 |
| その他 | 1,287,746 | 1,305,822 | 1,347,865 | 1,432,476 | 1,466,608 | 1,497,260 | 1,564,706 | 1,897,161 | 2,083,701 | 2,241,099 | 2,636,415 |
| 減価償却累計額 | -1,116,950 | -1,176,838 | -1,230,742 | -1,235,648 | -1,331,800 | -1,380,625 | -1,430,233 | -1,555,171 | -1,709,683 | -1,903,139 | -1,835,427 |
| その他(純額) | 170,796 | 128,984 | 117,123 | 196,828 | 134,807 | 116,635 | 134,473 | 341,989 | 374,018 | 337,960 | 800,988 |
| 有形固定資産合計 | 5,801,884 | 5,609,250 | 5,355,462 | 6,481,933 | 8,814,450 | 8,913,809 | 8,990,094 | 9,554,000 | 10,288,150 | 10,330,901 | 11,206,168 |
| 無形固定資産 | 120,653 | 139,679 | 129,356 | 113,765 | 95,622 | 77,979 | 65,228 | 171,765 | 318,859 | 450,475 | 446,678 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,139,055 | 3,293,575 | 3,706,969 | 3,716,983 | 3,351,695 | 4,024,345 | 2,984,889 | 2,933,974 | 3,511,732 | 3,888,325 | 5,705,065 |
| 関係会社出資金 | 618,691 | 473,401 | 510,081 | 329,522 | 352,806 | 383,377 | 528,753 | 636,000 | 650,485 | 869,544 | 1,047,708 |
| 繰延税金資産 | - | - | - | - | 647,766 | 355,303 | 561,703 | 547,440 | 546,417 | 311,997 | 201,660 |
| その他 | 233,984 | 220,140 | 233,420 | 230,468 | 232,637 | 219,392 | 210,492 | 306,628 | 896,229 | 850,385 | 1,066,768 |
| 貸倒引当金 | -26,335 | -9,387 | -8,787 | -8,187 | -6,267 | -6,067 | -5,876 | -28,763 | -4,762 | -3,757 | -2,969 |
| 繰延税金資産 | 246,661 | 76,708 | 34,930 | 537,724 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 4,212,057 | 4,054,438 | 4,476,614 | 4,806,512 | 4,578,638 | 4,976,350 | 4,279,963 | 4,395,280 | 5,600,102 | 5,916,495 | 8,018,233 |
| 固定資産合計 | 10,134,596 | 9,803,368 | 9,961,434 | 11,402,212 | 13,488,710 | 13,968,139 | 13,335,285 | 14,121,046 | 16,207,112 | 16,697,873 | 19,671,080 |
| 資産合計 | 32,277,846 | 34,680,603 | 39,460,262 | 43,389,568 | 44,663,568 | 43,379,486 | 45,827,302 | 53,237,235 | 56,347,242 | 64,204,971 | 65,690,394 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 5,912,596 | 3,294,243 | 3,352,679 | 4,029,559 | 3,355,180 | 3,254,537 | 4,237,599 | 5,977,497 | 5,354,190 | 6,057,553 | 4,861,066 |
| 電子記録債務 | - | 3,447,557 | 3,577,315 | 4,222,484 | 3,856,766 | 3,450,787 | 4,052,298 | 4,847,108 | 4,986,554 | 2,617,179 | 1,589,658 |
| 短期借入金 | 440,000 | 330,000 | 375,000 | 375,000 | 375,000 | 375,000 | 100,000 | 222,000 | 222,000 | 222,000 | 222,000 |
| 1年内償還予定の社債 | - | - | 500,000 | - | - | 600,000 | - | 60,000 | 93,400 | 93,400 | 76,500 |
| 未払法人税等 | 772,762 | 908,806 | 941,959 | 977,249 | 870,122 | 637,490 | 904,937 | 968,185 | 1,287,358 | 777,914 | 1,173,838 |
| 契約負債 | - | - | - | - | - | - | 305,666 | 209,076 | 138,281 | 63,672 | 48,024 |
| 賞与引当金 | 598,854 | 619,234 | 709,261 | 718,821 | 738,260 | 632,232 | 683,160 | 723,634 | 882,915 | 820,455 | 857,358 |
| 役員賞与引当金 | 68,300 | 66,000 | 71,520 | 79,444 | 72,390 | 65,800 | 50,240 | 35,700 | 40,120 | 41,400 | 50,400 |
| 製品保証引当金 | - | - | 28,980 | 22,480 | 22,370 | 16,200 | 18,600 | 25,410 | 27,180 | 22,920 | 13,410 |
| その他 | 1,738,821 | 1,265,183 | 1,514,474 | 2,228,814 | 2,901,725 | 1,779,161 | 1,586,362 | 2,185,889 | 1,881,355 | 1,984,491 | 2,289,727 |
| 製品保証引当金 | 18,120 | 26,470 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 9,549,455 | 9,957,495 | 11,071,191 | 12,653,853 | 12,191,816 | 10,811,208 | 11,938,864 | 15,254,501 | 14,913,356 | 12,700,986 | 11,181,982 |
| 固定負債 | |||||||||||
| 社債 | 500,000 | 500,000 | - | 600,000 | 600,000 | - | - | 210,000 | 199,900 | 106,500 | 30,000 |
| 長期借入金 | 330,000 | - | 1,225,000 | 850,000 | 475,000 | 100,000 | - | 778,000 | 772,916 | 7,493,547 | 7,212,443 |
| 繰延税金負債 | - | - | - | - | 966 | - | 2,440 | 2,757 | 2,188 | 1,233 | 470,154 |
| 株式給付引当金 | - | - | - | - | 141,255 | 158,017 | 174,896 | 191,466 | 221,320 | 295,425 | 316,767 |
| 役員株式給付引当金 | - | - | - | - | 130,250 | 137,334 | 124,106 | 123,127 | 112,502 | 162,200 | 173,027 |
| 退職給付に係る負債 | 2,219,666 | 2,155,209 | 2,145,826 | 2,145,147 | 2,080,515 | 2,064,464 | 2,049,661 | 2,105,462 | 2,175,775 | 2,052,034 | 266,773 |
| 資産除去債務 | - | - | - | - | - | - | 114,438 | 146,047 | 193,979 | 193,640 | 190,095 |
| その他 | 196,989 | 187,225 | 172,559 | 205,823 | 156,791 | 146,037 | 119,457 | 231,681 | 179,421 | 159,160 | 660,933 |
| 繰延税金負債 | 56 | - | 53,450 | 1,323 | - | - | - | - | - | - | - |
| 株式給付引当金 | 61,416 | 80,716 | 98,688 | 117,350 | - | - | - | - | - | - | - |
| 役員株式給付引当金 | 23,784 | 45,903 | 75,447 | 104,452 | - | - | - | - | - | - | - |
| PCB対策引当金 | 93,962 | 75,339 | 75,339 | - | - | - | - | - | - | - | - |
| 役員退職慰労引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 3,425,874 | 3,044,393 | 3,846,311 | 4,024,096 | 3,584,779 | 2,605,853 | 2,585,000 | 3,788,542 | 3,858,004 | 10,463,742 | 9,320,196 |
| 負債合計 | 12,975,330 | 13,001,889 | 14,917,502 | 16,677,950 | 15,776,596 | 13,417,062 | 14,523,865 | 19,043,044 | 18,771,360 | 23,164,729 | 20,502,178 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 | 3,416,544 |
| 資本剰余金 | 3,887,594 | 3,887,594 | 3,887,594 | 3,887,594 | 3,887,594 | 3,887,594 | 3,887,594 | 3,887,594 | 3,887,594 | 4,087,514 | 4,151,545 |
| 利益剰余金 | 11,020,566 | 13,340,487 | 15,862,433 | 18,525,476 | 21,110,162 | 22,316,367 | 24,278,736 | 27,025,374 | 30,696,170 | 33,897,763 | 37,813,216 |
| 自己株式 | -284,528 | -320,907 | -348,306 | -371,002 | -413,091 | -967,748 | -1,354,354 | -1,555,922 | -2,477,395 | -3,214,591 | -4,441,368 |
| 株主資本合計 | 18,040,176 | 20,323,719 | 22,818,265 | 25,458,612 | 28,001,210 | 28,652,758 | 30,228,520 | 32,773,591 | 35,522,913 | 38,187,231 | 40,939,938 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 1,242,120 | 1,427,470 | 1,714,312 | 1,308,194 | 951,646 | 1,388,090 | 999,897 | 1,132,622 | 1,578,053 | 1,828,433 | 3,073,427 |
| 為替換算調整勘定 | 20,254 | -76,698 | -8,381 | -69,816 | -88,620 | -113,584 | 20,966 | 209,141 | 388,398 | 775,464 | 893,693 |
| 退職給付に係る調整累計額 | -101,431 | -102,904 | -96,658 | -100,993 | -100,657 | -92,634 | -87,775 | -75,607 | -78,857 | 75,951 | 98,028 |
| その他の包括利益累計額合計 | 1,160,943 | 1,247,867 | 1,609,273 | 1,137,383 | 762,367 | 1,181,871 | 933,088 | 1,266,155 | 1,887,594 | 2,679,849 | 4,065,149 |
| 非支配株主持分 | 101,396 | 107,127 | 115,220 | 115,620 | 123,394 | 127,795 | 141,827 | 154,444 | 165,373 | 173,160 | 183,126 |
| 純資産合計 | 19,302,516 | 21,678,714 | 24,542,759 | 26,711,617 | 28,886,972 | 29,962,424 | 31,303,436 | 34,194,191 | 37,575,881 | 41,040,241 | 45,188,215 |
| 負債純資産合計 | 32,277,846 | 34,680,603 | 39,460,262 | 43,389,568 | 44,663,568 | 43,379,486 | 45,827,302 | 53,237,235 | 56,347,242 | 64,204,971 | 65,690,394 |