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 | 8,814,795 | 7,166,931 | 8,908,786 | 11,368,448 | 9,323,984 | 12,433,846 | 14,261,965 | 13,224,447 | 12,522,582 | 17,457,475 | 19,305,530 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 3,792,187 | 4,516,570 | 6,575,455 | 5,413,792 | 5,705,010 |
| 電子記録債権 | - | - | - | - | - | 339,197 | 198,798 | 488,474 | 481,028 | 654,606 | 519,022 |
| 有価証券 | 84,721 | 23,309 | 90,553 | 89,989 | 89,490 | 51,771 | - | 487,201 | 58,404 | 39,935 | 3,728,666 |
| 商品及び製品 | 6,089,803 | 8,039,619 | 7,643,992 | 6,871,725 | 6,110,268 | 5,621,086 | 4,380,470 | 5,826,025 | 12,209,054 | 10,636,484 | 8,928,193 |
| 仕掛品 | 711,767 | 639,501 | 557,802 | 530,480 | 484,180 | 368,689 | 759,813 | 1,083,263 | 1,195,138 | 727,067 | 441,360 |
| 原材料及び貯蔵品 | 2,978,839 | 2,706,568 | 2,957,304 | 2,676,525 | 3,859,915 | 3,462,913 | 3,782,713 | 4,701,398 | 6,159,975 | 5,698,136 | 3,600,018 |
| その他の流動資産 | 573,032 | 986,113 | 844,838 | 647,191 | 722,956 | 656,373 | 1,087,231 | 2,135,230 | 1,135,852 | 971,700 | 1,224,634 |
| 貸倒引当金 | -263,849 | -212,194 | -194,891 | -164,292 | -156,560 | -150,790 | -185,710 | -189,281 | -193,922 | -133,364 | -133,840 |
| 受取手形及び売掛金 | 6,556,700 | 6,013,379 | 6,373,385 | 5,671,424 | 5,389,927 | 3,031,401 | - | - | - | - | - |
| 繰延税金資産 | 575,297 | 761,334 | 436,009 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 26,121,107 | 26,124,563 | 27,617,781 | 27,691,493 | 25,824,162 | 25,814,488 | 28,077,468 | 32,273,329 | 40,143,568 | 41,465,835 | 43,318,598 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 2,016,240 | 1,922,119 | 1,823,138 | 1,790,601 | 1,715,956 | 1,055,617 | 1,078,208 | 1,171,662 | 1,307,940 | 1,270,868 | 625,416 |
| 機械装置及び運搬具(純額) | 148,577 | 136,242 | 123,376 | 149,157 | 124,711 | 132,187 | 95,199 | 58,338 | 112,247 | 125,829 | 103,351 |
| 土地 | 1,847,351 | 1,826,415 | 1,795,242 | 1,788,950 | 1,784,551 | 1,766,069 | 1,801,169 | 1,515,704 | 1,524,397 | 1,539,964 | 447,375 |
| リース資産(純額) | 112,492 | 98,185 | 6,627 | 5,365 | 12,368 | 0 | 0 | 0 | 6,872 | 9,946 | 37,151 |
| その他(純額) | 965,590 | 1,008,226 | 1,218,765 | 1,275,140 | 1,312,966 | 118,590 | 258,913 | 592,852 | 998,917 | 1,134,042 | 1,414,285 |
| 有形固定資産合計 | 5,090,253 | 4,991,188 | 4,967,151 | 5,009,214 | 4,950,554 | 3,072,464 | 3,233,490 | 3,338,558 | 3,950,375 | 4,080,651 | 2,627,580 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 65,023 | 99,753 | 97,748 | 77,588 | 52,764 | 19,090 | 17,718 | 29,838 | 48,075 | 54,769 | 45,257 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | - | - | 3,266 | 907 | 6,001 |
| その他の無形固定資産 | 6,887 | 28,880 | 32,280 | 9,614 | 266,022 | 8,217 | 78,021 | 113,994 | 168,429 | 139,940 | 358,763 |
| のれん | 2,625,420 | 2,291,518 | 2,052,272 | 1,811,880 | 1,609,925 | - | - | - | - | - | - |
| 技術資産 | 500,990 | 391,124 | 301,341 | 212,754 | 131,928 | - | - | - | - | - | - |
| 顧客関連資産 | 3,839,480 | 3,374,108 | 3,011,584 | 2,666,016 | 2,365,489 | - | - | - | - | - | - |
| 商標権 | 516,856 | 451,267 | 404,088 | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 7,554,659 | 6,636,651 | 5,899,315 | 4,777,854 | 4,426,129 | 27,308 | 95,740 | 143,833 | 219,772 | 195,617 | 410,022 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 616,836 | 971,570 | 1,257,915 | 996,266 | 793,498 | 1,093,062 | 876,107 | 1,168,845 | 1,010,160 | 950,992 | 3,633,322 |
| 退職給付に係る資産 | 509,391 | 494,016 | 538,250 | 535,261 | 481,999 | 576,855 | 613,753 | 604,335 | 745,251 | 740,341 | 891,190 |
| 繰延税金資産 | - | - | - | - | 335,016 | 943,053 | 8,359 | 896,193 | 1,078,961 | 1,354,662 | 808,813 |
| その他の投資等 | 590,477 | 588,389 | 349,226 | 359,362 | 338,267 | 304,741 | 261,160 | 434,298 | 499,629 | 567,222 | 517,068 |
| 貸倒引当金 | -53,887 | -56,025 | -54,690 | -57,961 | -58,989 | -58,989 | -64,114 | -77,846 | -72,611 | -72,635 | -65,548 |
| 繰延税金資産 | - | 5,180 | - | 356,849 | - | - | - | - | - | - | - |
| 長期貸付金 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,662,818 | 2,003,132 | 2,090,702 | 2,189,778 | 1,889,791 | 2,858,723 | 1,695,267 | 3,025,828 | 3,261,392 | 3,540,584 | 5,784,847 |
| 固定資産合計 | 14,307,730 | 13,630,971 | 12,957,169 | 11,976,847 | 11,266,474 | 5,958,497 | 5,024,498 | 6,508,219 | 7,431,539 | 7,816,854 | 8,822,450 |
| 繰延資産 | |||||||||||
| 社債発行費 | - | - | - | - | - | - | 42,091 | 35,076 | 123,098 | 102,342 | 81,587 |
| 繰延資産合計 | - | - | - | - | - | - | 42,091 | 35,076 | 123,098 | 102,342 | 81,587 |
| 資産合計 | 40,428,838 | 39,755,535 | 40,574,951 | 39,668,340 | 37,090,637 | 31,772,986 | 33,144,058 | 38,816,625 | 47,698,207 | 49,385,032 | 52,222,636 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 3,433,683 | 3,161,879 | 3,291,816 | 2,985,684 | 3,094,724 | 1,302,264 | 2,133,138 | 3,559,318 | 4,583,516 | 2,201,881 | 1,434,513 |
| 1年内返済予定の長期借入金 | - | - | - | - | - | - | 600,000 | 600,000 | 1,260,000 | 1,500,000 | 1,200,000 |
| リース債務 | 91,959 | 75,343 | 29,408 | 5,671 | 51,669 | 52,134 | 65,684 | 80,242 | 105,242 | 121,900 | 130,896 |
| 未払法人税等 | 307,798 | 224,871 | 776,180 | 658,329 | 591,512 | 619,492 | 202,602 | 356,207 | 392,121 | 485,210 | 845,233 |
| 賞与引当金 | 256,898 | 381,654 | 391,096 | 402,966 | 291,682 | 188,300 | 249,000 | 277,200 | 366,624 | 443,928 | 393,000 |
| 役員賞与引当金 | 8,800 | 21,000 | 12,000 | 18,000 | - | - | 6,000 | 20,000 | 36,000 | 46,000 | 46,000 |
| その他の流動負債 | 1,693,048 | 2,534,635 | 2,301,252 | 2,185,328 | 1,769,909 | 2,292,449 | 1,777,067 | 2,577,597 | 2,517,213 | 3,269,499 | 3,496,342 |
| 事業構造改善引当金 | - | - | 133,930 | - | 342,843 | 284,217 | 253,436 | 154,756 | - | - | - |
| 短期借入金 | 4,620,290 | 3,703,538 | - | - | - | 4,300,000 | 119,552 | - | - | - | - |
| 繰延税金負債 | 27,793 | 14,087 | 20,889 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 10,440,271 | 10,117,009 | 6,956,573 | 6,255,980 | 6,142,340 | 9,038,859 | 5,406,480 | 7,625,321 | 9,260,718 | 8,068,419 | 7,545,986 |
| 固定負債 | |||||||||||
| 社債 | - | - | - | - | - | - | 2,000,000 | 2,000,000 | 6,000,000 | 6,000,000 | 6,000,000 |
| 長期借入金 | - | - | - | - | - | - | 2,100,000 | 1,500,000 | 3,540,000 | 3,120,000 | 1,920,000 |
| リース債務 | 146,476 | 104,157 | 13,614 | 4,776 | 185,335 | 155,812 | 169,905 | 173,125 | 189,215 | 118,365 | 321,820 |
| 退職給付に係る負債 | - | - | - | - | - | - | - | - | - | - | 1,665 |
| 繰延税金負債 | - | - | - | - | 292,452 | 336,641 | 253,524 | 302,163 | - | - | 542,059 |
| その他の固定負債 | 285,635 | 273,192 | 264,092 | 194,508 | 167,131 | 128,407 | 44,837 | 52,621 | 52,802 | 47,221 | 45,734 |
| 繰延税金負債 | 237,385 | 323,747 | 466,560 | 319,705 | - | - | - | - | - | - | - |
| 厚生年金基金解散損失引当金 | 67,000 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 736,497 | 701,097 | 744,267 | 518,990 | 644,919 | 620,861 | 4,568,266 | 4,027,910 | 9,782,017 | 9,285,587 | 8,831,278 |
| 負債合計 | 11,176,768 | 10,818,107 | 7,700,840 | 6,774,971 | 6,787,259 | 9,659,720 | 9,974,747 | 11,653,232 | 19,042,736 | 17,354,006 | 16,377,264 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,216,945 | 2,216,945 | 2,216,945 | 2,216,945 | 2,216,945 | 2,216,945 | 2,216,945 | 2,220,316 | 2,220,316 | 2,220,316 | 2,220,316 |
| 資本剰余金 | 2,068,964 | 2,068,964 | 2,759,048 | 2,759,065 | 2,762,525 | 2,762,525 | 2,762,525 | 2,765,896 | 2,764,839 | 2,760,065 | 2,700,615 |
| 利益剰余金 | 26,514,737 | 27,070,148 | 27,515,256 | 28,300,111 | 25,984,844 | 18,174,396 | 18,790,970 | 21,699,807 | 24,570,828 | 27,469,657 | 30,649,917 |
| 自己株式 | -2,329,517 | -2,629,621 | -19,010 | -19,143 | -2,217 | -2,294 | -2,379 | -402,481 | -2,353,842 | -3,913,131 | -3,631,470 |
| 株主資本合計 | 28,471,129 | 28,726,436 | 32,472,240 | 33,256,978 | 30,962,097 | 23,151,572 | 23,768,061 | 26,283,539 | 27,202,141 | 28,536,908 | 31,939,378 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 69,263 | 204,098 | 443,467 | 263,162 | 134,561 | 343,572 | 151,789 | 215,273 | 287,152 | 270,332 | 671,014 |
| 為替換算調整勘定 | 707,962 | -23,427 | -55,580 | -626,771 | -793,281 | -1,381,879 | -750,540 | 664,579 | 1,166,175 | 3,223,784 | 3,234,978 |
| その他の包括利益累計額合計 | 777,226 | 180,670 | 387,886 | -363,609 | -658,720 | -1,038,307 | -598,750 | 879,853 | 1,453,328 | 3,494,117 | 3,905,992 |
| 新株予約権 | 3,713 | 30,320 | 13,984 | - | - | - | - | - | - | - | - |
| 純資産合計 | 29,252,069 | 28,937,428 | 32,874,111 | 32,893,369 | 30,303,377 | 22,113,265 | 23,169,310 | 27,163,392 | 28,655,470 | 32,031,025 | 35,845,371 |
| 負債純資産合計 | 40,428,838 | 39,755,535 | 40,574,951 | 39,668,340 | 37,090,637 | 31,772,986 | 33,144,058 | 38,816,625 | 47,698,207 | 49,385,032 | 52,222,636 |