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 | 37,918 | 36,529 | 39,439 | 47,192 | 44,294 | 70,086 | 65,559 | 63,025 | 68,298 | 52,874 | 48,499 |
| 受取手形及び売掛金 | 30,549 | 42,112 | 46,529 | 35,685 | 38,252 | 43,103 | 43,166 | 43,017 | 41,463 | 37,662 | 38,914 |
| 棚卸資産 | 12,937 | 16,140 | 18,940 | 18,012 | 20,335 | 21,135 | 28,971 | 28,562 | 28,321 | 29,176 | 32,815 |
| その他 | 5,373 | 7,766 | 8,607 | 7,103 | 10,078 | 6,530 | 6,381 | 6,814 | 6,440 | 5,674 | 10,558 |
| 貸倒引当金 | -59 | -90 | -89 | -80 | -85 | -45 | -46 | -45 | -71 | -108 | -131 |
| 繰延税金資産 | 1,542 | 1,893 | 2,079 | - | - | - | - | - | - | - | - |
| 有価証券 | 14 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 88,276 | 104,353 | 115,507 | 107,913 | 112,875 | 140,811 | 144,033 | 141,375 | 144,452 | 125,279 | 130,657 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 24,013 | 24,059 | 22,817 | 25,566 | 25,010 | 25,419 | 25,270 | 24,708 | 27,845 | 26,118 | 28,332 |
| 機械装置及び運搬具(純額) | 19,364 | 22,894 | 20,196 | 18,662 | 20,894 | 21,282 | 20,542 | 18,938 | 20,599 | 17,560 | 20,514 |
| 工具、器具及び備品(純額) | 6,509 | 8,224 | 7,753 | 8,056 | 9,196 | 8,583 | 8,538 | 8,947 | 8,413 | 6,987 | 6,870 |
| 土地 | 5,787 | 5,791 | 6,069 | 6,471 | 6,573 | 6,598 | 6,737 | 6,840 | 6,831 | 6,763 | 7,060 |
| 建設仮勘定 | 9,404 | 6,130 | 5,182 | 6,542 | 7,263 | 4,909 | 6,578 | 12,040 | 9,488 | 12,861 | 14,771 |
| 有形固定資産合計 | 65,078 | 67,100 | 62,018 | 65,299 | 68,938 | 66,792 | 67,667 | 71,474 | 73,179 | 70,291 | 77,550 |
| 無形固定資産 | 3,190 | 3,094 | 3,414 | 3,128 | 2,632 | 2,392 | 2,608 | 2,656 | 2,701 | 2,656 | 3,096 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,671 | 3,493 | 3,175 | 2,826 | 2,090 | 2,481 | 2,344 | 2,452 | 4,071 | 3,748 | 3,320 |
| 長期貸付金 | 1,132 | 1,127 | 1,095 | 1,149 | 1,123 | 1,140 | 1,261 | 1,377 | 1,582 | 1,542 | 812 |
| 退職給付に係る資産 | 277 | 341 | 1,572 | 1,561 | 715 | 1,444 | 2,284 | 2,610 | 6,712 | 8,435 | 12,361 |
| 繰延税金資産 | - | - | - | - | 4,188 | 4,088 | 3,935 | 3,438 | 1,846 | 1,906 | 2,469 |
| その他 | 1,263 | 1,278 | 1,186 | 1,257 | 1,163 | 1,052 | 1,348 | 1,369 | 1,625 | 1,714 | 2,003 |
| 貸倒引当金 | -138 | -139 | -139 | -138 | -138 | -139 | -139 | -129 | -129 | -129 | -129 |
| 繰延税金資産 | 3,080 | 2,546 | 2,189 | 3,607 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 9,287 | 8,648 | 9,079 | 10,264 | 9,141 | 10,069 | 11,035 | 11,119 | 15,709 | 17,216 | 20,838 |
| 固定資産合計 | 77,556 | 78,843 | 74,513 | 78,692 | 80,713 | 79,254 | 81,310 | 85,251 | 91,589 | 90,165 | 101,485 |
| 資産合計 | 165,833 | 183,196 | 190,020 | 186,605 | 193,588 | 220,066 | 225,343 | 226,626 | 236,042 | 215,444 | 232,142 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 29,988 | 39,184 | 39,953 | 31,044 | 35,925 | 37,658 | 31,119 | 28,842 | 26,608 | 28,370 | 25,478 |
| 短期借入金 | 8,856 | 8,118 | 6,189 | 4,914 | 3,714 | 9,214 | 9,614 | 7,302 | 10,500 | 6,000 | 11,000 |
| 未払法人税等 | 591 | 1,495 | 3,786 | 1,735 | 2,341 | 1,355 | 2,784 | 1,906 | 1,150 | 1,402 | 1,342 |
| 取締役賞与引当金 | 105 | 60 | 115 | 120 | 85 | 60 | 110 | 110 | 106 | 96 | 55 |
| その他 | 8,848 | 10,840 | 9,948 | 10,142 | 9,455 | 11,786 | 13,438 | 12,473 | 14,804 | 13,052 | 15,017 |
| 流動負債合計 | 48,390 | 59,698 | 59,992 | 47,956 | 51,522 | 60,073 | 57,065 | 50,634 | 53,169 | 48,921 | 52,893 |
| 固定負債 | |||||||||||
| 長期借入金 | 8,084 | 11,451 | 7,258 | 4,344 | 2,630 | 15,416 | 7,802 | 2,500 | 54,000 | 31,000 | 30,750 |
| 退職給付に係る負債 | 4,196 | 2,392 | 873 | 873 | 1,182 | 774 | 950 | 520 | 191 | 62 | 171 |
| その他 | 533 | 631 | 1,000 | 1,718 | 1,754 | 1,741 | 1,636 | 1,686 | 1,870 | 1,764 | 3,965 |
| 固定負債合計 | 12,815 | 14,475 | 9,132 | 6,936 | 5,567 | 17,932 | 10,389 | 4,707 | 56,062 | 32,826 | 34,887 |
| 負債合計 | 61,205 | 74,174 | 69,125 | 54,893 | 57,089 | 78,006 | 67,455 | 55,341 | 109,232 | 81,748 | 87,780 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 | 10,690 |
| 資本剰余金 | 14,497 | 14,498 | 14,508 | 14,523 | 14,558 | 14,558 | 14,604 | 14,740 | 14,879 | 14,431 | 14,431 |
| 利益剰余金 | 78,947 | 82,958 | 94,092 | 104,873 | 112,377 | 114,652 | 126,248 | 136,791 | 144,479 | 96,960 | 101,169 |
| 自己株式 | -1,093 | -1,089 | -1,070 | -1,052 | -1,024 | -1,025 | -998 | -916 | -62,955 | -7,321 | -7,252 |
| 株主資本合計 | 103,041 | 107,058 | 118,220 | 129,034 | 136,601 | 138,875 | 150,544 | 161,305 | 107,093 | 114,760 | 119,039 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 953 | 919 | 1,411 | 1,236 | 725 | 1,022 | 925 | 1,000 | 1,976 | 1,594 | 1,001 |
| 為替換算調整勘定 | 1,106 | 783 | -213 | 498 | -477 | 1,125 | 5,515 | 8,196 | 14,422 | 13,394 | 18,503 |
| 退職給付に係る調整累計額 | -576 | 134 | 1,330 | 769 | -534 | 876 | 768 | 658 | 3,194 | 3,807 | 5,662 |
| その他の包括利益累計額合計 | 1,483 | 1,837 | 2,527 | 2,504 | -287 | 3,024 | 7,210 | 9,855 | 19,592 | 18,796 | 25,167 |
| 新株予約権 | 102 | 126 | 147 | 172 | 185 | 159 | 133 | 123 | 124 | 139 | 155 |
| 純資産合計 | 104,627 | 109,022 | 120,895 | 131,712 | 136,499 | 142,059 | 157,887 | 171,284 | 126,810 | 133,696 | 144,362 |
| 負債純資産合計 | 165,833 | 183,196 | 190,020 | 186,605 | 193,588 | 220,066 | 225,343 | 226,626 | 236,042 | 215,444 | 232,142 |