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
2016-03百万円 | 2017-03百万円 | 2018-03百万円 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 47,829 | 54,164 | 48,698 | 29,730 | 49,227 | 44,845 | 36,691 | 37,746 | 35,044 | 36,865 | 35,897 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 94,469 | 94,598 | 114,115 | 112,215 | 130,233 |
| 製品 | 36,599 | 20,423 | 17,041 | 18,823 | 15,901 | 14,889 | 17,425 | 20,224 | 17,981 | 18,441 | 17,073 |
| 仕掛品 | 19,496 | 19,656 | 21,867 | 25,007 | 14,332 | 14,558 | 14,713 | 21,135 | 17,380 | 15,122 | 15,342 |
| 原材料及び貯蔵品 | 23,373 | 22,502 | 21,296 | 20,777 | 21,978 | 17,937 | 26,023 | 35,076 | 35,409 | 31,436 | 26,541 |
| その他 | 11,079 | 9,679 | 10,012 | 10,940 | 10,202 | 11,999 | 12,216 | 13,847 | 13,909 | 13,187 | 19,481 |
| 貸倒引当金 | -8,314 | -7,377 | -132 | -257 | -382 | -165 | -57 | -57 | -19 | -118 | -11 |
| リース債権及びリース投資資産 | - | - | - | - | 14,150 | 12,732 | 10,355 | 7,619 | 5,866 | 4,728 | - |
| 受取手形及び売掛金 | 135,910 | 101,572 | 97,936 | 106,672 | 111,314 | 105,371 | - | - | - | - | - |
| リース投資資産 | 4,904 | 5,430 | 8,024 | 11,513 | - | - | - | - | - | - | - |
| 繰延税金資産 | 6,750 | 5,454 | 5,677 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 277,630 | 231,506 | 230,420 | 223,206 | 236,726 | 222,170 | 211,837 | 230,191 | 239,687 | 231,878 | 244,558 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 23,565 | 20,449 | 21,957 | 19,656 | 21,357 | 20,239 | 19,793 | 25,179 | 24,951 | 25,319 | 24,538 |
| 機械装置及び運搬具(純額) | 9,142 | 7,337 | 7,505 | 8,166 | 9,421 | 8,550 | 8,801 | 8,546 | 8,654 | 7,338 | 5,714 |
| 工具、器具及び備品(純額) | 10,326 | 10,004 | 9,014 | 8,464 | 8,719 | 7,862 | 6,914 | 7,099 | 8,845 | 8,605 | 9,157 |
| 土地 | 13,079 | 6,780 | 13,240 | 12,829 | 11,611 | 14,272 | 15,996 | 15,929 | 15,979 | 16,075 | 13,938 |
| 建設仮勘定 | 576 | 211 | 332 | 277 | 318 | 390 | 6,147 | 4,204 | 2,138 | 2,948 | 2,795 |
| 有形固定資産合計 | 56,691 | 44,783 | 52,048 | 49,393 | 51,428 | 51,314 | 57,653 | 60,959 | 60,569 | 60,288 | 56,144 |
| 無形固定資産 | 9,637 | 10,891 | 9,952 | 10,457 | 11,288 | 13,637 | 14,027 | 16,349 | 15,924 | 18,153 | 16,079 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 32,604 | 49,576 | 48,760 | 43,621 | 34,694 | 38,632 | 34,495 | 34,115 | 43,336 | 38,380 | 50,740 |
| 退職給付に係る資産 | 27,286 | 9,511 | 15,357 | 18,339 | 20,007 | 30,635 | 30,447 | 27,192 | 37,234 | 34,617 | 47,275 |
| その他 | 8,743 | 7,768 | 12,706 | 17,921 | 15,765 | 14,181 | 13,909 | 14,453 | 15,167 | 40,523 | 45,535 |
| 貸倒引当金 | -818 | -11,971 | -19,924 | -19,376 | -17,989 | -19,604 | -18,246 | -17,777 | -10,313 | -12,875 | -15,121 |
| 長期営業債権 | - | 18,659 | 22,456 | 21,940 | 20,549 | 22,245 | 25,047 | 24,941 | 21,791 | - | - |
| 投資その他の資産合計 | 67,816 | 73,544 | 79,356 | 82,446 | 73,027 | 86,091 | 85,652 | 82,925 | 107,218 | 100,645 | 128,429 |
| 固定資産合計 | 134,145 | 129,218 | 141,357 | 142,296 | 135,744 | 151,043 | 157,333 | 160,234 | 183,711 | 179,086 | 200,653 |
| 資産合計 | 411,776 | 360,724 | 371,778 | 365,503 | 372,471 | 373,213 | 369,170 | 390,425 | 423,399 | 410,965 | 445,211 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 65,477 | 58,685 | 67,124 | 67,465 | 61,714 | 56,706 | 56,691 | 60,653 | 64,030 | 61,429 | 60,746 |
| 短期借入金 | 72,692 | 56,882 | 58,958 | 48,880 | 35,415 | 38,123 | 43,337 | 86,714 | 60,012 | 41,390 | 40,787 |
| 未払金 | - | - | 19,768 | - | - | - | - | - | - | 22,543 | 23,597 |
| その他 | 27,726 | 31,492 | 18,861 | 38,084 | 36,681 | 34,091 | 34,878 | 57,883 | 59,976 | 41,629 | 46,624 |
| 未払法人税等 | - | - | - | - | - | - | - | - | 4,349 | - | - |
| リース債務 | - | - | - | - | 4,539 | 4,202 | 3,912 | - | - | - | - |
| 未払費用 | 33,265 | 29,499 | 21,952 | 21,764 | 21,590 | 21,028 | 19,138 | - | - | - | - |
| 流動負債合計 | 199,162 | 176,559 | 186,666 | 176,194 | 159,940 | 154,151 | 157,958 | 205,252 | 188,369 | 166,992 | 171,755 |
| 固定負債 | |||||||||||
| 長期借入金 | 49,391 | 30,129 | 22,956 | 29,673 | 42,310 | 39,848 | 43,838 | 31,268 | 50,017 | 56,773 | 53,230 |
| 繰延税金負債 | - | - | - | - | 9,784 | 15,880 | 12,961 | 11,111 | 5,072 | 4,152 | 10,986 |
| 退職給付に係る負債 | 24,841 | 26,199 | 27,814 | 30,158 | 32,129 | 31,419 | 31,320 | 30,906 | 27,887 | 27,100 | 19,109 |
| その他 | 11,061 | 8,310 | 5,700 | 6,941 | 6,075 | 5,691 | 5,520 | 5,582 | 5,619 | 5,361 | 9,713 |
| リース債務 | 5,727 | 7,135 | 8,950 | 11,926 | 15,417 | 12,670 | 9,740 | 6,905 | 5,119 | 4,839 | - |
| 役員退職慰労引当金 | 462 | 490 | 502 | 463 | 372 | 286 | 195 | 121 | - | - | - |
| 繰延税金負債 | - | - | 17,044 | 9,945 | - | - | - | - | - | - | - |
| 繰延税金負債 | 13,742 | 14,683 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 105,228 | 86,949 | 82,967 | 89,108 | 106,090 | 105,795 | 103,576 | 85,894 | 93,715 | 98,226 | 93,040 |
| 負債合計 | 304,391 | 263,509 | 269,634 | 265,302 | 266,030 | 259,947 | 261,535 | 291,146 | 282,084 | 265,219 | 264,796 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 |
| 資本剰余金 | 21,673 | 19,799 | 19,795 | 19,057 | 19,047 | 19,029 | 19,006 | 18,994 | 18,960 | 18,940 | 18,919 |
| 利益剰余金 | 44,255 | 44,434 | 45,983 | 51,785 | 60,847 | 56,315 | 55,103 | 49,705 | 73,622 | 83,501 | 101,069 |
| 自己株式 | -468 | -477 | -563 | -997 | -971 | -919 | -869 | -841 | -761 | -713 | -663 |
| 株主資本合計 | 109,460 | 107,757 | 109,215 | 113,845 | 122,923 | 118,425 | 117,241 | 111,858 | 135,820 | 145,728 | 163,325 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 4,642 | 5,337 | 6,578 | 2,816 | -218 | 3,570 | 1,030 | 1,077 | 9,069 | 7,769 | 12,629 |
| 繰延ヘッジ損益 | -562 | -2 | 34 | 169 | 112 | 82 | 22 | -32 | -10 | -126 | 137 |
| 為替換算調整勘定 | -12,835 | -11,702 | -12,203 | -10,884 | -9,029 | -8,655 | -9,069 | -8,341 | -7,020 | -7,301 | -8,027 |
| 退職給付に係る調整累計額 | 6,028 | -4,511 | -3,455 | -6,006 | -7,583 | -399 | -1,788 | -5,473 | 3,315 | -448 | 12,251 |
| その他の包括利益累計額合計 | -2,726 | -10,878 | -9,045 | -13,904 | -16,718 | -5,401 | -9,804 | -12,770 | 5,353 | -105 | 16,991 |
| 新株予約権 | 79 | 94 | 101 | 133 | 171 | 168 | 138 | 121 | 73 | 44 | 13 |
| 非支配株主持分 | 572 | 242 | 1,873 | 126 | 64 | 74 | 60 | 69 | 65 | 78 | 85 |
| 純資産合計 | 107,384 | 97,215 | 102,144 | 100,200 | 106,440 | 113,265 | 107,635 | 99,279 | 141,314 | 145,745 | 180,415 |
| 負債純資産合計 | 411,776 | 360,724 | 371,778 | 365,503 | 372,471 | 373,213 | 369,170 | 390,425 | 423,399 | 410,965 | 445,211 |