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 | 1,455,254 | 1,317,841 | 1,586,280 | 1,385,827 | 1,547,368 | 1,713,296 | 1,931,614 | 2,528,041 | 2,765,968 | 2,849,439 | 2,814,990 |
| 受取手形及び売掛金 | 1,493,493 | 1,483,432 | 1,332,911 | 1,096,888 | 1,174,497 | 1,271,330 | 1,665,910 | 1,075,814 | 868,271 | 1,241,030 | 1,309,307 |
| 電子記録債権 | - | - | - | - | - | - | - | - | 7,242 | 9,219 | 8,915 |
| 商品及び製品 | 332,723 | 335,767 | 488,883 | 202,205 | 74,686 | 123,282 | 27,202 | 115,523 | 254,219 | 254,849 | 224,254 |
| 仕掛品 | 343,580 | 344,475 | 441,049 | 356,155 | 392,349 | 470,207 | 488,588 | 600,107 | 717,745 | 612,292 | 667,116 |
| 原材料及び貯蔵品 | 577,305 | 464,639 | 497,140 | 493,671 | 560,138 | 574,223 | 767,563 | 1,244,563 | 967,335 | 1,012,102 | 1,146,182 |
| その他 | 197,735 | 234,082 | 202,123 | 143,920 | 139,904 | 302,006 | 472,608 | 491,804 | 468,046 | 441,732 | 432,099 |
| 貸倒引当金 | -21,916 | -23,166 | -20,941 | -18,968 | -23,101 | -22,020 | -26,768 | -26,342 | -27,010 | -2,943 | -3,010 |
| 繰延税金資産 | 1,559 | - | 288 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 4,379,737 | 4,157,074 | 4,527,735 | 3,659,701 | 3,865,844 | 4,432,327 | 5,326,719 | 6,029,511 | 6,021,818 | 6,417,722 | 6,599,855 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 3,444,334 | 3,426,993 | 3,474,689 | 3,474,513 | 3,484,884 | 3,533,935 | 3,636,603 | 3,768,268 | 3,446,039 | 3,561,662 | 3,446,184 |
| 減価償却累計額及び減損損失累計額 | -3,062,037 | -3,075,534 | -3,109,076 | -3,172,102 | -3,185,400 | -3,201,183 | -3,228,952 | -3,264,345 | -2,835,819 | -2,889,035 | -2,840,696 |
| 建物及び構築物(純額) | 382,297 | 351,459 | 365,613 | 302,410 | 299,484 | 332,751 | 407,650 | 503,922 | 610,219 | 672,627 | 605,488 |
| 機械装置及び運搬具 | 10,486,086 | 10,582,499 | 10,526,904 | 10,159,660 | 10,076,179 | 10,552,509 | 11,177,106 | 11,597,139 | 11,186,928 | 11,710,702 | 11,667,520 |
| 減価償却累計額及び減損損失累計額 | -8,986,942 | -9,192,812 | -9,150,684 | -9,020,780 | -9,163,083 | -9,176,391 | -9,262,687 | -9,595,302 | -9,216,858 | -9,761,627 | -9,970,633 |
| 機械装置及び運搬具(純額) | 1,499,143 | 1,389,687 | 1,376,220 | 1,138,880 | 913,095 | 1,376,117 | 1,914,419 | 2,001,837 | 1,970,069 | 1,949,075 | 1,696,887 |
| 工具、器具及び備品 | 912,245 | 900,122 | 984,397 | 979,842 | 976,273 | 1,000,658 | 1,027,421 | 1,131,759 | 1,090,790 | 1,143,306 | 1,045,525 |
| 減価償却累計額及び減損損失累計額 | -853,746 | -846,941 | -884,844 | -913,447 | -928,610 | -917,247 | -916,599 | -978,114 | -962,065 | -1,031,734 | -954,643 |
| 工具、器具及び備品(純額) | 58,498 | 53,180 | 99,553 | 66,395 | 47,663 | 83,410 | 110,821 | 153,645 | 128,725 | 111,571 | 90,882 |
| 土地 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 | 415,429 |
| リース資産 | 26,269 | 40,643 | 45,848 | 63,447 | 76,748 | 75,539 | 162,417 | 174,469 | 165,704 | 180,925 | 186,429 |
| 減価償却累計額及び減損損失累計額 | -21,880 | -25,208 | -29,514 | -35,285 | -44,766 | -54,106 | -59,874 | -76,745 | -56,907 | -80,903 | -102,319 |
| リース資産(純額) | 4,389 | 15,434 | 16,334 | 28,161 | 31,981 | 21,433 | 102,543 | 97,723 | 108,797 | 100,022 | 84,109 |
| 建設仮勘定 | 147,341 | 414,414 | 672,106 | 655,695 | 928,399 | 798,659 | 369,051 | 597,754 | 629,623 | 795,937 | 829,191 |
| 有形固定資産合計 | 2,507,100 | 2,639,605 | 2,945,256 | 2,606,972 | 2,636,054 | 3,027,801 | 3,319,915 | 3,770,312 | 3,862,864 | 4,044,662 | 3,721,988 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 2,826 | 2,018 | 1,514 | 1,029 | 695 | 2,026 | 6,111 | 4,591 | 4,553 | 24,149 | 19,686 |
| その他 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 | 9,466 |
| 無形固定資産合計 | 12,292 | 11,484 | 10,980 | 10,495 | 10,161 | 11,492 | 15,577 | 14,057 | 14,019 | 33,615 | 29,152 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 83,243 | 109,049 | 117,405 | 97,767 | 38,993 | 60,440 | 68,617 | 82,137 | 123,247 | 165,443 | 249,896 |
| 繰延税金資産 | - | - | - | - | 98,346 | 215,754 | 301,925 | 128,134 | 49,985 | 38,525 | 33,293 |
| その他 | 157,256 | 171,431 | 180,850 | 133,926 | 133,405 | 155,535 | 109,600 | 101,562 | 107,066 | 89,655 | 75,475 |
| 繰延税金資産 | - | - | - | - | - | - | - | - | - | - | - |
| 貸倒引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 240,500 | 280,480 | 298,255 | 231,693 | 270,745 | 431,730 | 480,143 | 311,833 | 280,299 | 293,625 | 358,665 |
| 固定資産合計 | 2,759,893 | 2,931,570 | 3,254,492 | 2,849,162 | 2,916,961 | 3,471,025 | 3,815,637 | 4,096,202 | 4,157,183 | 4,371,902 | 4,109,805 |
| 資産合計 | 7,139,630 | 7,088,645 | 7,782,228 | 6,508,863 | 6,782,805 | 7,903,352 | 9,142,356 | 10,125,714 | 10,179,001 | 10,789,625 | 10,709,660 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 686,678 | 591,719 | 586,141 | 436,798 | 306,045 | 312,783 | 388,439 | 229,617 | 222,913 | 248,627 | 313,061 |
| 電子記録債務 | - | - | - | - | - | - | - | - | 84,324 | 47,167 | 7,756 |
| 短期借入金 | 1,006,095 | 1,281,459 | 1,193,219 | 1,040,118 | 1,053,037 | 1,101,514 | 663,748 | 806,104 | 457,662 | 400,943 | 348,980 |
| 1年内返済予定の長期借入金 | 773,230 | 678,430 | 1,021,270 | 1,147,489 | 1,115,590 | 1,170,389 | 998,462 | 896,758 | 1,237,827 | 1,401,750 | 1,403,646 |
| 未払法人税等 | 7,032 | 6,184 | 7,753 | 13,252 | 15,354 | 92,838 | 179,257 | 66,539 | 9,514 | 28,967 | 21,088 |
| 賞与引当金 | 44,905 | 14,980 | 37,530 | 33,466 | 31,821 | 97,103 | 166,083 | 107,277 | 144,057 | 112,961 | 84,461 |
| 役員賞与引当金 | - | - | - | - | - | - | 33,768 | 16,178 | 7,812 | 7,812 | 7,812 |
| 設備関係電子記録債務 | - | - | - | - | - | - | - | 232,510 | 263,553 | 93,983 | 6,336 |
| その他 | 345,600 | 510,535 | 256,463 | 308,464 | 635,513 | 608,114 | 368,426 | 426,107 | 514,830 | 489,393 | 426,153 |
| 設備関係支払手形 | 200,484 | 224,156 | 147,052 | 69,776 | 271,024 | 558,679 | 283,206 | 58,236 | 48,402 | - | - |
| 1年内償還予定の社債 | 40,000 | 40,000 | - | - | - | - | - | - | - | - | - |
| 繰延税金負債 | 74 | 767 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 3,104,101 | 3,348,233 | 3,249,429 | 3,049,366 | 3,428,386 | 3,941,422 | 3,081,392 | 2,839,330 | 2,990,897 | 2,831,607 | 2,619,296 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,188,987 | 1,249,977 | 2,422,727 | 2,181,515 | 2,031,265 | 1,909,236 | 1,662,952 | 1,972,397 | 2,200,294 | 2,928,134 | 2,911,504 |
| 長期未払金 | 10,546 | 879 | 449 | 161 | - | - | - | - | - | 1,600 | 1,600 |
| 繰延税金負債 | - | - | - | - | 36 | 34 | 195 | 445 | 47 | 438 | 41,502 |
| 役員退職慰労引当金 | 120,400 | 128,860 | 138,260 | 136,800 | 118,050 | 123,350 | 120,880 | 130,230 | 140,760 | 150,010 | 157,860 |
| 退職給付に係る負債 | 246,416 | 263,253 | 269,815 | 268,300 | 266,812 | 288,938 | 288,164 | 298,483 | 306,384 | 300,552 | 324,841 |
| その他 | 1,618 | 12,407 | 14,034 | 20,177 | 15,333 | 8,634 | 83,278 | 79,714 | 92,538 | 79,626 | 66,552 |
| 繰延税金負債 | 40 | 4,980 | 5,572 | 37 | - | - | - | - | - | - | - |
| 社債 | 40,000 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,608,009 | 1,660,357 | 2,850,858 | 2,606,991 | 2,431,497 | 2,330,194 | 2,155,470 | 2,481,270 | 2,740,025 | 3,460,360 | 3,503,859 |
| 負債合計 | 4,712,111 | 5,008,591 | 6,100,288 | 5,656,358 | 5,859,884 | 6,271,617 | 5,236,863 | 5,320,600 | 5,730,923 | 6,291,968 | 6,123,156 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,070,520 | 1,070,520 | 1,070,520 | 1,070,520 | 1,070,520 | 1,120,227 | 1,681,829 | 1,681,829 | 1,681,829 | 1,681,829 | 1,681,829 |
| 資本剰余金 | 957,810 | 957,810 | 787,297 | 787,297 | 787,297 | 82,243 | 643,845 | 643,845 | 643,845 | 643,845 | 643,845 |
| 利益剰余金 | 481,783 | 192,317 | -78,700 | -832,142 | -744,580 | 601,571 | 1,630,636 | 2,412,411 | 2,168,954 | 2,007,167 | 1,912,696 |
| 自己株式 | -17,891 | -17,891 | -17,891 | -17,891 | -17,891 | -9,235 | -9,304 | -9,304 | -250,306 | -250,345 | -250,345 |
| 株主資本合計 | 2,492,221 | 2,202,756 | 1,761,225 | 1,007,783 | 1,095,345 | 1,794,806 | 3,947,006 | 4,728,781 | 4,244,323 | 4,082,496 | 3,988,026 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | -3,080 | 11,474 | 12,851 | -6,490 | -13,857 | -325 | 1,264 | 8,108 | 32,523 | 59,438 | 120,149 |
| 為替換算調整勘定 | -61,621 | -134,176 | -92,137 | -148,788 | -158,567 | -169,499 | -42,778 | 68,223 | 171,232 | 355,722 | 478,328 |
| その他の包括利益累計額合計 | -64,702 | -122,701 | -79,285 | -155,278 | -172,424 | -169,825 | -41,513 | 76,331 | 203,755 | 415,160 | 598,478 |
| 新株予約権 | - | - | - | - | - | 6,754 | - | - | - | - | - |
| 純資産合計 | 2,427,519 | 2,080,054 | 1,681,939 | 852,505 | 922,920 | 1,631,735 | 3,905,493 | 4,805,113 | 4,448,078 | 4,497,657 | 4,586,504 |
| 負債純資産合計 | 7,139,630 | 7,088,645 | 7,782,228 | 6,508,863 | 6,782,805 | 7,903,352 | 9,142,356 | 10,125,714 | 10,179,001 | 10,789,625 | 10,709,660 |