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 | 2,073,286 | 2,586,486 | 2,774,815 | 2,798,608 | 3,664,887 | 3,432,547 | 4,056,482 | 4,111,158 | 3,274,325 | 3,003,596 | 2,245,815 |
| 受取手形 | - | - | - | - | - | - | 331,185 | 223,635 | 211,614 | 157,410 | 53,690 |
| 売掛金 | - | - | - | - | - | - | 1,988,677 | 2,064,984 | 2,448,124 | 2,387,046 | 1,826,160 |
| 電子記録債権 | - | - | - | 1,110,011 | 726,276 | 644,288 | 720,316 | 766,182 | 785,847 | 669,864 | 616,951 |
| 商品及び製品 | 730,068 | 450,121 | 599,598 | 672,854 | 619,796 | 564,123 | 613,441 | 643,939 | 548,974 | 599,428 | 697,998 |
| 仕掛品 | 1,032,555 | 989,127 | 897,468 | 885,303 | 765,747 | 780,390 | 743,634 | 800,229 | 677,963 | 786,185 | 673,699 |
| 原材料及び貯蔵品 | 761,288 | 582,203 | 587,655 | 712,373 | 453,505 | 456,564 | 629,010 | 630,569 | 594,546 | 481,879 | 319,415 |
| その他 | 58,833 | 45,109 | 72,364 | 93,437 | 152,240 | 81,706 | 97,833 | 192,078 | 228,615 | 287,429 | 335,113 |
| 受取手形及び売掛金 | 3,798,690 | 4,026,255 | 4,037,609 | 3,834,576 | 2,685,844 | 2,527,242 | - | - | - | - | - |
| 貸倒引当金 | -1,607 | -1,444 | -1,517 | -71 | -46 | - | - | - | - | - | - |
| 繰延税金資産 | 79,562 | 78,960 | 134,804 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 8,532,678 | 8,756,819 | 9,102,798 | 10,107,094 | 9,068,253 | 8,486,863 | 9,180,580 | 9,432,777 | 8,770,014 | 8,372,840 | 6,768,846 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 5,482,860 | 5,405,446 | 5,506,291 | 5,555,398 | 5,668,256 | 5,651,194 | 5,473,999 | 5,597,635 | 5,698,437 | 6,215,501 | 6,583,650 |
| 減価償却累計額 | -3,227,928 | -3,204,275 | -3,385,684 | -3,538,099 | -3,729,936 | -3,857,331 | -4,013,371 | -4,237,038 | -4,364,023 | -4,585,839 | -4,745,101 |
| 建物及び構築物(純額) | 2,254,931 | 2,201,170 | 2,120,607 | 2,017,299 | 1,938,320 | 1,793,862 | 1,460,627 | 1,360,596 | 1,334,413 | 1,629,662 | 1,838,549 |
| 機械装置及び運搬具 | 7,940,446 | 7,871,465 | 8,388,992 | 8,970,003 | 9,207,499 | 9,243,105 | 9,257,928 | 9,583,105 | 9,887,725 | 10,523,961 | 10,558,379 |
| 減価償却累計額 | -6,057,301 | -6,097,678 | -6,635,161 | -7,166,625 | -7,548,397 | -7,796,601 | -8,093,064 | -8,548,848 | -8,851,916 | -9,275,145 | -9,253,628 |
| 機械装置及び運搬具(純額) | 1,883,145 | 1,773,786 | 1,753,831 | 1,803,377 | 1,659,101 | 1,446,503 | 1,164,864 | 1,034,257 | 1,035,808 | 1,248,816 | 1,304,751 |
| 工具、器具及び備品 | 1,321,731 | 1,389,839 | 1,598,505 | 1,739,868 | 1,810,570 | 1,881,230 | 1,887,091 | 2,128,453 | 2,293,294 | 2,531,064 | 2,648,530 |
| 減価償却累計額 | -979,192 | -1,070,206 | -1,293,124 | -1,399,855 | -1,521,740 | -1,581,690 | -1,672,797 | -1,805,387 | -1,915,434 | -2,066,578 | -2,202,890 |
| 工具、器具及び備品(純額) | 342,538 | 319,633 | 305,380 | 340,012 | 288,829 | 299,539 | 214,293 | 323,066 | 377,859 | 464,485 | 445,640 |
| 土地 | 1,810,342 | 1,803,355 | 1,813,864 | 1,811,242 | 1,822,781 | 1,812,815 | 1,812,291 | 1,832,746 | 1,849,005 | 1,876,278 | 1,892,012 |
| リース資産 | 836,060 | 1,194,380 | 690,349 | 489,833 | 470,343 | 469,399 | 432,647 | 426,513 | 400,147 | 384,804 | 384,943 |
| 減価償却累計額 | -380,887 | -514,737 | -245,460 | -120,971 | -125,364 | -161,658 | -159,067 | -187,376 | -149,893 | -154,149 | -180,241 |
| リース資産(純額) | 455,173 | 679,642 | 444,889 | 368,862 | 344,978 | 307,741 | 273,580 | 239,136 | 250,253 | 230,654 | 204,701 |
| 建設仮勘定 | 98,332 | 112,081 | 286,535 | 69,054 | 472,681 | 393,745 | 129,036 | 78,104 | 438,998 | 129,516 | 56,539 |
| 有形固定資産合計 | 6,844,462 | 6,889,670 | 6,725,109 | 6,409,848 | 6,526,693 | 6,054,209 | 5,054,693 | 4,867,908 | 5,286,340 | 5,579,414 | 5,742,194 |
| 無形固定資産 | |||||||||||
| リース資産 | - | - | - | - | - | - | 428,677 | 381,646 | 334,616 | 287,585 | 240,555 |
| その他 | - | - | - | - | - | - | 132,661 | 116,441 | 118,110 | 172,544 | 151,403 |
| 無形固定資産合計 | - | - | - | - | - | - | 561,338 | 498,088 | 452,726 | 460,130 | 391,958 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 15,533 | 25,783 | 30,898 | 24,571 | 18,132 | 28,769 | 37,651 | 37,428 | 65,816 | 74,283 | 92,922 |
| 退職給付に係る資産 | - | - | - | 3,406 | 28,912 | 182,836 | 311,245 | 363,777 | 566,606 | 646,962 | 921,473 |
| 繰延税金資産 | - | - | - | - | 135,365 | 168,614 | 56,951 | 1,721 | 1,052 | - | 18,052 |
| その他 | 155,877 | 129,083 | 135,004 | 141,166 | 123,745 | 123,131 | 124,904 | 172,871 | 44,636 | 40,039 | 47,055 |
| 繰延税金資産 | 80,899 | 29,036 | 18,154 | 152,794 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 252,310 | 183,903 | 184,056 | 321,938 | 306,156 | 503,353 | 530,752 | 575,800 | 678,112 | 761,284 | 1,079,503 |
| 無形固定資産 | 95,632 | 131,157 | 139,603 | 344,320 | 483,116 | 611,836 | - | - | - | - | - |
| 固定資産合計 | 7,192,405 | 7,204,731 | 7,048,769 | 7,076,107 | 7,315,965 | 7,169,398 | 6,146,784 | 5,941,797 | 6,417,179 | 6,800,828 | 7,213,656 |
| 資産合計 | 15,725,084 | 15,961,551 | 16,151,568 | 17,183,202 | 16,384,218 | 15,656,262 | 15,327,365 | 15,374,574 | 15,187,194 | 15,173,669 | 13,982,503 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 1,318,522 | 1,573,380 | 1,586,051 | 1,905,419 | 1,224,966 | 1,280,100 | 1,008,015 | 965,033 | 1,181,954 | 1,057,400 | 643,586 |
| 短期借入金 | 500,000 | 414,094 | 750,000 | 600,000 | - | - | 430,000 | 1,000,000 | 1,000,000 | 1,200,000 | 1,200,000 |
| 1年内返済予定の長期借入金 | 1,075,224 | 964,534 | 777,545 | 816,490 | 781,095 | 762,592 | 759,722 | 555,560 | 538,907 | 494,460 | 188,900 |
| リース債務 | 132,463 | 443,445 | 208,376 | 34,876 | 22,407 | 20,682 | 279,697 | 39,174 | 13,197 | 10,298 | 10,146 |
| 未払法人税等 | 71,358 | 95,213 | 160,886 | 247,741 | 69,809 | 55,858 | 65,694 | 57,811 | 33,363 | 38,821 | 28,595 |
| 賞与引当金 | 147,044 | 148,888 | 149,729 | 155,672 | 158,268 | 156,683 | 156,523 | 176,572 | 176,558 | 173,835 | 172,834 |
| その他 | 743,861 | 635,217 | 720,861 | 759,777 | 750,721 | 579,323 | 550,402 | 564,973 | 749,990 | 526,739 | 606,479 |
| 流動負債合計 | 3,988,473 | 4,274,773 | 4,353,449 | 4,519,977 | 3,007,267 | 2,855,239 | 3,250,055 | 3,359,125 | 3,693,971 | 3,501,554 | 2,850,542 |
| 固定負債 | |||||||||||
| 長期借入金 | 935,550 | 830,766 | 497,693 | 577,059 | 722,362 | 598,668 | 544,509 | 616,733 | 416,720 | 250,045 | 61,145 |
| リース債務 | 354,070 | 227,381 | 45,748 | 48,574 | 53,762 | 33,079 | 45,134 | 6,091 | 32,436 | 32,047 | 21,918 |
| 繰延税金負債 | - | - | - | - | - | - | 308 | 34,420 | 70,705 | 119,102 | 203,202 |
| 退職給付に係る負債 | 120,945 | 51,447 | 25,676 | - | - | - | 47,803 | 57,103 | 68,940 | 95,018 | 83,460 |
| その他 | - | - | - | - | - | - | - | - | 8,589 | 5,498 | 4,610 |
| 繰延税金負債 | - | - | 288 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,410,566 | 1,109,594 | 569,405 | 625,633 | 776,124 | 631,747 | 637,756 | 714,349 | 597,391 | 501,712 | 374,336 |
| 負債合計 | 5,399,040 | 5,384,367 | 4,922,855 | 5,145,611 | 3,783,391 | 3,486,987 | 3,887,811 | 4,073,475 | 4,291,362 | 4,003,267 | 3,224,879 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 | 1,429,921 |
| 資本剰余金 | 1,192,857 | 1,192,857 | 1,192,857 | 1,192,857 | 1,192,857 | 1,192,857 | 1,192,857 | 1,192,857 | 1,135,768 | 1,141,590 | 1,141,590 |
| 利益剰余金 | 6,681,954 | 6,925,596 | 7,285,029 | 8,072,400 | 8,323,676 | 8,062,488 | 7,361,675 | 6,813,607 | 6,804,295 | 6,824,568 | 6,016,053 |
| 自己株式 | -1,192 | -1,197 | -1,236 | -1,236 | -1,236 | -1,236 | -1,236 | -1,236 | -1,237 | -1,285 | -8,175 |
| 株主資本合計 | 9,303,540 | 9,547,177 | 9,906,571 | 10,693,942 | 10,945,218 | 10,684,030 | 9,983,216 | 9,435,148 | 9,368,747 | 9,394,793 | 8,579,389 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 3,635 | 7,140 | 10,150 | 5,228 | 201 | 7,040 | 5,112 | 5,164 | 16,429 | 13,691 | 26,682 |
| 為替換算調整勘定 | 227,085 | 160,909 | 319,236 | 277,330 | 466,125 | 290,912 | 295,365 | 615,328 | 843,707 | 1,326,701 | 1,587,152 |
| 退職給付に係る調整累計額 | -135,614 | -74,810 | -62,679 | -64,343 | -64,079 | 35,732 | 79,825 | 92,461 | 207,922 | 227,062 | 379,341 |
| その他の包括利益累計額合計 | 95,107 | 93,238 | 266,707 | 218,214 | 402,248 | 333,685 | 380,303 | 712,954 | 1,068,060 | 1,567,455 | 1,993,176 |
| 非支配株主持分 | 927,396 | 936,766 | 1,055,434 | 1,125,434 | 1,253,360 | 1,151,558 | 1,076,033 | 1,152,996 | 459,023 | 208,153 | 185,057 |
| 純資産合計 | 10,326,044 | 10,577,183 | 11,228,713 | 12,037,590 | 12,600,826 | 12,169,274 | 11,439,554 | 11,301,099 | 10,895,831 | 11,170,402 | 10,757,623 |
| 負債純資産合計 | 15,725,084 | 15,961,551 | 16,151,568 | 17,183,202 | 16,384,218 | 15,656,262 | 15,327,365 | 15,374,574 | 15,187,194 | 15,173,669 | 13,982,503 |