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
2016-06千円 | 2017-06千円 | 2018-06千円 | 2019-06千円 | 2020-06千円 | 2021-06千円 | 2022-06千円 | 2023-06千円 | 2024-06千円 | 2025-06千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,415,790 | 1,578,891 | 3,284,007 | 2,553,383 | 2,360,028 | 3,366,891 | 4,149,553 | 4,499,782 | 6,011,227 | 6,807,020 |
| 受取手形 | - | - | - | - | - | - | 4,200 | 19,102 | 2,300 | 1,600 |
| 電子記録債権 | - | - | - | - | - | - | 884,087 | 583,361 | 553,466 | 537,679 |
| 売掛金 | - | - | - | - | - | - | 5,095,136 | 5,355,959 | 5,866,048 | 6,653,866 |
| 商品及び製品 | 170,173 | 199,246 | 272,909 | 320,795 | 331,379 | 300,500 | 233,280 | 411,213 | 348,228 | 397,556 |
| 仕掛品 | 875,613 | 901,862 | 1,245,700 | 1,224,323 | 1,339,579 | 1,545,911 | 1,645,667 | 1,948,603 | 1,625,779 | 2,029,138 |
| 原材料及び貯蔵品 | 954,488 | 1,001,806 | 1,129,442 | 1,295,107 | 1,322,949 | 1,537,852 | 1,507,312 | 1,427,641 | 1,598,577 | 1,872,524 |
| その他 | 236,344 | 273,203 | 300,680 | 260,066 | 407,884 | 259,013 | 866,020 | 1,177,160 | 1,099,440 | 1,164,550 |
| 受取手形及び売掛金 | 4,592,817 | 4,952,198 | 5,443,307 | 4,788,186 | 4,465,330 | 5,764,433 | - | - | - | - |
| 繰延税金資産 | 96,794 | 96,488 | 96,006 | - | - | - | - | - | - | - |
| 流動資産合計 | 8,342,022 | 9,003,697 | 11,772,054 | 10,441,863 | 10,227,151 | 12,774,602 | 14,385,258 | 15,422,824 | 17,105,068 | 19,463,936 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物 | 9,501,551 | 9,812,578 | 10,247,969 | 11,462,228 | 13,886,965 | 14,236,762 | 14,392,772 | 17,874,388 | 18,271,930 | 18,131,796 |
| 減価償却累計額 | -5,831,724 | -6,088,449 | -6,257,287 | -6,553,243 | -6,906,905 | -7,381,664 | -7,698,112 | -8,075,333 | -8,708,449 | -9,164,370 |
| 建物及び構築物(純額) | 3,669,827 | 3,724,129 | 3,990,681 | 4,908,985 | 6,980,059 | 6,855,098 | 6,694,659 | 9,799,055 | 9,563,480 | 8,967,425 |
| 機械装置及び運搬具 | 13,288,853 | 13,839,839 | 14,555,011 | 14,963,099 | 15,800,686 | 17,159,664 | 17,971,322 | 18,495,592 | 19,860,460 | 20,883,226 |
| 減価償却累計額 | -10,253,592 | -10,667,720 | -10,953,368 | -11,421,044 | -11,766,124 | -12,466,094 | -13,278,646 | -13,989,354 | -14,939,269 | -15,380,432 |
| 機械装置及び運搬具(純額) | 3,035,261 | 3,172,118 | 3,601,642 | 3,542,055 | 4,034,562 | 4,693,570 | 4,692,676 | 4,506,237 | 4,921,190 | 5,502,794 |
| 土地 | 1,441,953 | 1,439,313 | 1,423,475 | 1,423,475 | 1,394,439 | 1,420,836 | 2,033,804 | 2,012,339 | 1,908,494 | 1,895,296 |
| 建設仮勘定 | 13,057 | 33,009 | 744,130 | 1,794,370 | 104,456 | 735,005 | 2,273,572 | 414,610 | 380,640 | 286,429 |
| その他 | 3,076,647 | 3,566,343 | 3,888,790 | 4,113,194 | 4,650,393 | 5,227,161 | 5,729,705 | 5,925,109 | 6,668,694 | 7,364,736 |
| 減価償却累計額 | -2,776,346 | -3,136,318 | -3,531,947 | -3,594,130 | -4,118,096 | -4,603,512 | -5,331,345 | -5,593,569 | -6,028,065 | -6,683,530 |
| その他(純額) | 300,301 | 430,025 | 356,843 | 519,063 | 532,296 | 623,648 | 398,360 | 331,539 | 640,628 | 681,205 |
| 有形固定資産合計 | 8,460,401 | 8,798,596 | 10,116,774 | 12,187,951 | 13,045,815 | 14,328,159 | 16,093,073 | 17,063,782 | 17,414,435 | 17,333,152 |
| 無形固定資産 | ||||||||||
| ソフトウエア | 46,814 | 57,486 | 81,345 | 111,923 | 97,772 | 101,944 | 94,396 | 101,348 | 108,849 | 146,869 |
| その他 | 2,867 | 2,850 | 2,850 | 2,850 | 2,850 | 240 | 240 | 240 | 240 | 240 |
| 無形固定資産合計 | 49,681 | 60,337 | 84,195 | 114,774 | 100,623 | 102,184 | 94,636 | 101,588 | 109,089 | 147,109 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 1,195,951 | 1,715,357 | 1,647,687 | 1,410,281 | 883,458 | 1,097,494 | 1,272,925 | 1,512,496 | 2,136,790 | 2,574,562 |
| 出資金 | 4,460 | 4,460 | 4,460 | 4,460 | 4,460 | 4,460 | 4,480 | 4,485 | 4,485 | 4,485 |
| 長期前払費用 | 5,396 | 991 | 17,685 | 13,958 | 3,723 | 15,926 | 12,081 | 5,983 | 42,603 | 31,085 |
| 繰延税金資産 | - | - | - | - | 369,575 | 328,630 | 238,046 | 157,812 | 49,867 | 47,966 |
| 会員権 | 29,705 | 29,670 | 29,638 | 29,609 | 29,581 | 29,466 | 29,442 | 29,420 | 29,400 | 31,011 |
| その他 | 71,077 | 71,088 | 74,384 | 122,857 | 124,453 | 128,837 | 133,325 | 131,231 | 173,177 | 140,528 |
| 貸倒引当金 | -936 | -1,136 | -1,136 | -1,136 | -1,136 | -1,060 | -1,060 | -1,060 | -1,060 | -1,060 |
| 繰延税金資産 | 92,576 | 1,378 | 14,504 | 206,451 | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,398,232 | 1,821,810 | 1,787,224 | 1,786,481 | 1,414,117 | 1,603,754 | 1,689,241 | 1,840,370 | 2,435,266 | 2,828,577 |
| 固定資産合計 | 9,908,314 | 10,680,744 | 11,988,194 | 14,089,207 | 14,560,556 | 16,034,098 | 17,876,951 | 19,005,741 | 19,958,791 | 20,308,839 |
| 資産合計 | 18,250,337 | 19,684,442 | 23,760,249 | 24,531,070 | 24,787,707 | 28,808,701 | 32,262,209 | 34,428,566 | 37,063,860 | 39,772,776 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | - | - | 2,402,812 | 2,852,206 | 2,328,140 | 3,889,076 | 3,786,970 | 4,072,355 | 4,495,396 | 5,809,233 |
| 短期借入金 | 845,120 | 1,348,333 | 1,245,325 | 1,303,111 | 1,237,202 | 1,616,433 | 1,397,835 | 1,108,814 | 1,139,519 | 1,274,842 |
| 1年内返済予定の長期借入金 | 270,228 | 300,780 | 480,854 | 415,272 | 404,552 | 274,450 | 478,780 | 636,520 | 601,200 | 601,200 |
| 契約負債 | - | - | - | - | - | - | 214,515 | 217,486 | 291,202 | 206,570 |
| 未払金 | 275,133 | 367,584 | 285,583 | 389,430 | 488,443 | 501,928 | 451,969 | 582,980 | 624,442 | 548,699 |
| 未払法人税等 | 360,864 | 304,974 | 556,809 | 294,532 | 507,386 | 633,926 | 488,414 | 551,878 | 553,075 | 687,258 |
| 未払消費税等 | 66,105 | 3,263 | 3,079 | 25,429 | 55,276 | 163,093 | 253,062 | 72,301 | 254,851 | 40,354 |
| 賞与引当金 | 95,076 | 107,205 | 102,519 | 100,167 | 105,827 | 127,983 | 138,631 | 135,720 | 140,975 | 164,836 |
| 役員賞与引当金 | 25,400 | 26,900 | 27,900 | 27,900 | 56,100 | 53,950 | 64,700 | 35,200 | 49,650 | 55,600 |
| その他 | 282,220 | 338,695 | 322,086 | 357,136 | 348,770 | 379,371 | 381,756 | 384,684 | 322,404 | 412,152 |
| 支払手形及び買掛金 | 2,066,566 | 2,108,957 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 4,286,716 | 4,906,693 | 5,426,969 | 5,765,188 | 5,531,698 | 7,640,213 | 7,656,635 | 7,797,941 | 8,472,718 | 9,800,748 |
| 固定負債 | ||||||||||
| 長期借入金 | 396,890 | 228,288 | 927,934 | 792,302 | 387,750 | 113,300 | 1,534,320 | 1,780,900 | 1,179,700 | 578,500 |
| 長期未払金 | 459,311 | 452,900 | 442,531 | 410,256 | 429,680 | 405,397 | 382,129 | 344,470 | 327,520 | 327,520 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | 72,340 | 203,047 |
| 退職給付に係る負債 | 821,852 | 834,126 | 887,100 | 913,856 | 947,025 | 984,881 | 965,712 | 945,760 | 939,389 | 953,584 |
| その他 | - | - | - | - | - | - | 8,547 | 7,466 | 7,514 | 7,561 |
| 繰延税金負債 | - | 45,762 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,678,053 | 1,561,077 | 2,257,565 | 2,116,414 | 1,764,455 | 1,503,578 | 2,890,709 | 3,078,597 | 2,526,464 | 2,070,213 |
| 負債合計 | 5,964,769 | 6,467,771 | 7,684,535 | 7,881,602 | 7,296,154 | 9,143,792 | 10,547,344 | 10,876,539 | 10,999,182 | 11,870,962 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 1,435,300 | 1,435,300 | 2,437,470 | 2,437,470 | 2,437,470 | 2,442,450 | 2,442,450 | 2,442,450 | 2,442,450 | 2,442,450 |
| 資本剰余金 | 1,439,733 | 1,379,280 | 2,256,578 | 2,248,512 | 2,248,512 | 2,253,482 | 2,254,266 | 2,214,824 | 2,217,000 | 2,222,134 |
| 利益剰余金 | 8,471,528 | 9,251,515 | 10,292,196 | 11,002,236 | 12,080,891 | 13,973,712 | 15,773,510 | 17,442,810 | 19,280,430 | 20,807,007 |
| 自己株式 | -1,130 | -1,130 | -1,185 | -1,226 | -1,249 | -1,356 | -26,081 | -66,897 | -56,700 | -49,835 |
| 株主資本合計 | 11,345,431 | 12,064,965 | 14,985,059 | 15,686,992 | 16,765,624 | 18,668,288 | 20,444,145 | 22,033,187 | 23,883,181 | 25,421,756 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 456,030 | 798,122 | 729,254 | 551,492 | 304,494 | 464,845 | 614,110 | 775,719 | 1,208,888 | 1,503,400 |
| 為替換算調整勘定 | 129,218 | 126,900 | 72,890 | 64,234 | 66,397 | 88,025 | 117,795 | 96,857 | 110,285 | -18,626 |
| 退職給付に係る調整累計額 | -69,670 | -53,097 | -57,641 | -28,528 | -13,209 | -10,788 | 7,466 | 6,882 | 12,607 | 14,204 |
| その他の包括利益累計額合計 | 515,578 | 871,925 | 744,503 | 587,198 | 357,682 | 542,082 | 739,373 | 879,459 | 1,331,781 | 1,498,979 |
| 非支配株主持分 | 424,558 | 279,779 | 346,151 | 375,277 | 368,246 | 454,537 | 531,345 | 639,379 | 849,714 | 981,078 |
| 純資産合計 | 12,285,568 | 13,216,670 | 16,075,714 | 16,649,468 | 17,491,553 | 19,664,909 | 21,714,864 | 23,552,026 | 26,064,677 | 27,901,814 |
| 負債純資産合計 | 18,250,337 | 19,684,442 | 23,760,249 | 24,531,070 | 24,787,707 | 28,808,701 | 32,262,209 | 34,428,566 | 37,063,860 | 39,772,776 |