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
2017-02千円 | 2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,284,773 | 1,508,295 | 1,181,644 | 1,312,008 | 1,685,248 | 1,621,819 | 1,677,054 | 1,486,461 | 1,739,571 | 2,590,516 |
| 受取手形 | - | - | - | - | - | - | 42,294 | 70,920 | 6,656 | - |
| 電子記録債権 | - | - | - | - | - | - | - | - | 39,341 | 39,461 |
| 売掛金 | - | - | - | - | - | - | 530,804 | 504,506 | 566,967 | 726,975 |
| 製品及び仕掛品 | 37,502 | 63,422 | 87,149 | 80,437 | 47,811 | 48,746 | 63,912 | 70,109 | 89,782 | 122,616 |
| 原材料及び貯蔵品 | 8,746 | 7,101 | 5,876 | 9,643 | 7,585 | 9,075 | 10,513 | 12,197 | 11,973 | 7,492 |
| その他 | 70,771 | 44,050 | 91,222 | 18,273 | 28,302 | 10,951 | 14,567 | 35,707 | 16,985 | 23,346 |
| 貸倒引当金 | -1,922 | -2,132 | -1,527 | -1,791 | -1,597 | -1,058 | -1,101 | -1,155 | -835 | -1,192 |
| 受取手形及び売掛金 | 458,118 | 543,657 | 524,923 | 692,948 | 565,771 | 478,502 | - | - | - | - |
| 繰延税金資産 | 12,856 | 10,467 | 8,499 | - | - | - | - | - | - | - |
| 流動資産合計 | 1,870,846 | 2,174,864 | 1,897,788 | 2,111,519 | 2,333,122 | 2,168,036 | 2,338,045 | 2,178,747 | 2,470,443 | 3,509,215 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物(純額) | 1,096,664 | 927,871 | 898,724 | 864,407 | 798,902 | 768,620 | 737,208 | 705,796 | 684,119 | 659,541 |
| 機械装置及び運搬具(純額) | 12,171 | 18,677 | 13,386 | 8,578 | 6,192 | 4,954 | 5,546 | 14,017 | 12,448 | - |
| 土地 | 1,215,794 | 966,490 | 966,490 | 966,490 | 937,212 | 937,212 | 937,212 | 937,212 | 937,212 | 937,212 |
| その他(純額) | 14,908 | 11,883 | 15,002 | 12,816 | 10,474 | 13,190 | 8,968 | 7,356 | 12,610 | 11,316 |
| 建設仮勘定 | - | - | - | - | - | - | - | - | - | - |
| 有形固定資産合計 | 2,339,537 | 1,924,922 | 1,893,604 | 1,852,293 | 1,752,781 | 1,723,977 | 1,688,935 | 1,664,383 | 1,646,390 | 1,608,070 |
| 無形固定資産 | ||||||||||
| 営業権 | - | - | - | - | - | - | - | 272,688 | 204,516 | 136,344 |
| のれん | - | - | 23,177 | 18,298 | - | - | - | - | 125,183 | 59,643 |
| 顧客関連資産 | - | - | - | - | - | - | - | - | - | 69,655 |
| その他 | 11,374 | 18,662 | 27,999 | 23,871 | 22,029 | 17,776 | 25,525 | 25,293 | 20,252 | 16,447 |
| 無形固定資産合計 | 11,374 | 18,662 | 51,177 | 42,169 | 22,029 | 17,776 | 25,525 | 297,981 | 349,952 | 282,089 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 121,488 | 221,296 | 284,637 | 309,637 | 344,713 | 334,321 | 401,281 | 363,922 | 344,244 | 278,993 |
| 繰延税金資産 | - | - | - | - | 3,465 | 5,525 | 8,286 | 3,364 | 3,567 | 4,537 |
| その他 | 97,086 | 93,714 | 99,001 | 110,476 | 70,818 | 71,921 | 74,877 | 65,726 | 72,400 | 71,877 |
| 貸倒引当金 | -4,341 | -4,331 | -420 | -410 | -410 | - | - | - | - | - |
| 繰延税金資産 | 21,360 | 2,811 | 3,855 | 4,351 | - | - | - | - | - | - |
| 投資その他の資産合計 | 235,594 | 313,490 | 387,074 | 424,055 | 418,587 | 411,767 | 484,445 | 433,012 | 420,212 | 355,408 |
| 固定資産合計 | 2,586,507 | 2,257,075 | 2,331,856 | 2,318,518 | 2,193,398 | 2,153,521 | 2,198,905 | 2,395,377 | 2,416,555 | 2,245,569 |
| 資産合計 | 4,457,353 | 4,431,939 | 4,229,644 | 4,430,038 | 4,526,521 | 4,321,557 | 4,536,950 | 4,574,125 | 4,886,998 | 5,754,784 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 392,229 | 358,038 | 353,058 | 362,597 | 374,336 | 289,949 | 359,117 | 364,227 | 400,557 | 474,650 |
| 1年内返済予定の長期借入金 | 130,044 | 87,191 | 60,725 | 59,856 | 59,400 | 59,400 | 59,400 | 59,400 | 63,984 | 52,751 |
| 未払法人税等 | 87,772 | 122,845 | 20,058 | 58,954 | 85,861 | 73,063 | 54,821 | 56,289 | 115,364 | 362,537 |
| その他 | 203,764 | 293,405 | 162,508 | 237,694 | 249,357 | 189,686 | 188,346 | 167,119 | 270,854 | 349,616 |
| 流動負債合計 | 813,810 | 861,479 | 596,350 | 719,102 | 768,955 | 612,098 | 661,686 | 647,036 | 850,760 | 1,239,555 |
| 固定負債 | ||||||||||
| 長期借入金 | 1,433,199 | 647,637 | 586,912 | 527,056 | 471,850 | 412,450 | 353,050 | 293,650 | 247,671 | 156,837 |
| 繰延税金負債 | - | - | - | - | 85,044 | 80,751 | 78,458 | 60,009 | 47,685 | 52,500 |
| 退職給付に係る負債 | 54,440 | 53,770 | 54,463 | 64,946 | 76,018 | 91,918 | 114,952 | 128,304 | 141,260 | 138,782 |
| 長期未払金 | - | - | - | - | 183,790 | 183,790 | 183,790 | 165,715 | 163,982 | 163,982 |
| 預り保証金 | - | - | - | - | - | - | - | - | - | - |
| 預り保証金 | 11,671 | 11,671 | 11,671 | 11,671 | 11,671 | - | - | - | - | - |
| 役員退職慰労引当金 | 147,490 | 163,003 | 176,135 | 183,790 | - | - | - | - | - | - |
| 繰延税金負債 | - | 112,137 | 109,838 | 91,933 | - | - | - | - | - | - |
| 固定負債合計 | 1,646,800 | 988,219 | 939,021 | 879,398 | 828,375 | 768,911 | 730,251 | 647,679 | 600,599 | 512,102 |
| 負債合計 | 2,460,611 | 1,849,699 | 1,535,371 | 1,598,500 | 1,597,330 | 1,381,010 | 1,391,938 | 1,294,716 | 1,451,360 | 1,751,658 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 320,300 | 322,879 | 323,170 | 333,778 | 333,778 | 341,104 | 347,103 | 347,103 | 347,103 | 369,081 |
| 資本剰余金 | 276,300 | 278,879 | 279,170 | 289,778 | 289,778 | 297,104 | 303,103 | 303,103 | 303,103 | 326,568 |
| 利益剰余金 | 1,399,319 | 1,979,916 | 2,127,092 | 2,243,563 | 2,346,695 | 2,513,515 | 2,688,769 | 2,805,498 | 2,946,022 | 3,452,656 |
| 自己株式 | - | -122 | -35,762 | -35,762 | -41,250 | -211,649 | -194,602 | -177,015 | -161,190 | -147,018 |
| 株主資本合計 | 1,995,919 | 2,581,551 | 2,693,670 | 2,831,356 | 2,929,001 | 2,940,075 | 3,144,373 | 3,278,689 | 3,435,039 | 4,001,288 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 822 | 688 | 602 | 180 | 189 | 472 | 638 | 719 | 599 | 1,838 |
| その他の包括利益累計額合計 | 822 | 688 | 602 | 180 | 189 | 472 | 638 | 719 | 599 | 1,838 |
| 純資産合計 | 1,996,741 | 2,582,240 | 2,694,272 | 2,831,537 | 2,929,190 | 2,940,547 | 3,145,012 | 3,279,409 | 3,435,638 | 4,003,126 |
| 負債純資産合計 | 4,457,353 | 4,431,939 | 4,229,644 | 4,430,038 | 4,526,521 | 4,321,557 | 4,536,950 | 4,574,125 | 4,886,998 | 5,754,784 |