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
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 5,920,969 | 5,629,534 | 7,399,610 | 10,135,475 | 10,854,641 | 13,323,366 | 16,017,461 | 13,616,619 | 16,525,166 | 18,315,498 | 18,532,887 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 3,639,339 | 3,603,329 | 4,329,119 | 4,202,061 |
| 電子記録債権 | - | - | - | - | - | - | - | 316,839 | 245,278 | 244,829 | 267,132 |
| 商品及び製品 | 474,159 | 529,278 | 654,243 | 610,598 | 575,571 | 740,611 | 1,022,058 | 1,354,928 | 1,427,193 | 1,474,215 | 1,410,693 |
| 仕掛品 | 350,825 | 366,919 | 373,118 | 415,701 | 384,607 | 472,779 | 659,497 | 983,886 | 1,015,135 | 982,650 | 1,043,719 |
| 原材料及び貯蔵品 | 1,165,598 | 1,156,944 | 1,209,842 | 1,217,981 | 1,187,951 | 1,197,417 | 2,691,016 | 6,093,739 | 6,403,800 | 4,764,388 | 3,970,221 |
| その他 | 137,911 | 239,314 | 251,526 | 118,061 | 167,360 | 184,499 | 316,939 | 897,838 | 410,557 | 395,458 | 742,542 |
| 貸倒引当金 | -1,458 | -1,581 | -1,872 | -14,222 | -14,719 | -9,051 | -5,203 | -23,041 | -27,170 | -34,446 | -31,869 |
| 受取手形及び売掛金 | 2,367,922 | 2,121,471 | 2,425,373 | 2,656,844 | 2,726,681 | 2,346,128 | 3,357,039 | - | - | - | - |
| 繰延税金資産 | 25,355 | 22,805 | 38,653 | 1,495 | - | - | - | - | - | - | - |
| 流動資産合計 | 10,441,282 | 10,064,685 | 12,350,497 | 15,141,936 | 15,882,095 | 18,255,752 | 24,058,808 | 26,880,151 | 29,603,291 | 30,471,715 | 30,137,389 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 13,514,207 | 13,158,302 | 14,609,776 | 14,661,577 | 15,260,704 | 15,346,397 | 15,635,509 | 16,344,563 | 16,928,156 | 19,280,752 | 22,293,972 |
| 減価償却累計額 | -5,876,057 | -6,295,432 | -6,692,061 | -7,088,269 | -7,536,941 | -7,964,702 | -8,390,157 | -8,787,950 | -9,159,162 | -9,602,067 | -10,245,205 |
| 建物及び構築物(純額) | 7,638,149 | 6,862,869 | 7,917,715 | 7,573,307 | 7,723,762 | 7,381,694 | 7,245,351 | 7,556,613 | 7,768,993 | 9,678,685 | 12,048,767 |
| 機械装置及び運搬具 | 1,398,220 | 1,679,206 | 1,562,030 | 1,554,693 | 1,542,633 | 1,691,637 | 1,571,359 | 1,784,509 | 2,003,760 | 2,367,043 | 2,867,480 |
| 減価償却累計額 | -1,078,841 | -1,173,235 | -1,203,683 | -1,301,068 | -1,352,048 | -1,320,885 | -1,279,218 | -1,378,824 | -1,448,558 | -1,596,827 | -1,742,106 |
| 機械装置及び運搬具(純額) | 319,378 | 505,970 | 358,347 | 253,624 | 190,584 | 370,752 | 292,140 | 405,685 | 555,202 | 770,215 | 1,125,374 |
| 工具、器具及び備品 | 5,535,942 | 5,785,633 | 6,051,305 | 6,035,424 | 5,904,521 | 6,030,766 | 6,157,203 | 6,615,569 | 7,548,013 | 8,166,577 | 9,146,945 |
| 減価償却累計額 | -4,774,407 | -4,987,901 | -5,274,860 | -5,196,318 | -5,090,742 | -5,258,534 | -5,403,179 | -5,711,345 | -6,255,315 | -6,819,930 | -7,362,051 |
| 工具、器具及び備品(純額) | 761,534 | 797,731 | 776,445 | 839,106 | 813,779 | 772,231 | 754,023 | 904,223 | 1,292,698 | 1,346,646 | 1,784,893 |
| 土地 | 1,896,179 | 1,896,179 | 1,896,179 | 1,896,179 | 1,896,179 | 1,992,142 | 1,998,862 | 1,961,951 | 1,961,951 | 2,161,951 | 2,161,951 |
| 建設仮勘定 | 37,652 | 833,822 | - | 87,795 | 18,260 | 3,695 | 1,488 | 106,914 | 1,176,147 | 870,485 | 141,493 |
| 有形固定資産合計 | 10,652,895 | 10,896,573 | 10,948,688 | 10,650,012 | 10,642,566 | 10,520,516 | 10,291,868 | 10,935,388 | 12,754,993 | 14,827,984 | 17,262,480 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 338,434 | 725,832 | 638,540 | 520,508 | 346,874 | 309,096 | 356,643 | 322,756 | 535,213 | 510,471 | 466,294 |
| 電話加入権 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 | 3,241 |
| ソフトウエア仮勘定 | 371,102 | 28,762 | 2,015 | 39,165 | 58,246 | 34,606 | 19,021 | 97,924 | 59,621 | 16,336 | 440,625 |
| 無形固定資産合計 | 712,778 | 757,836 | 643,796 | 562,915 | 408,361 | 346,944 | 378,906 | 423,922 | 598,076 | 530,049 | 910,161 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,026,364 | 1,026,133 | 1,467,432 | 652,952 | 737,187 | 557,710 | 542,285 | 637,789 | 816,053 | 741,604 | 842,254 |
| 繰延税金資産 | - | - | - | - | - | 506,458 | 854,070 | 1,429,434 | 1,135,007 | 1,096,690 | 661,908 |
| 退職給付に係る資産 | - | - | - | 5,207 | 3,657 | 9,005 | 8,266 | 12,226 | 10,108 | 11,352 | 1,156,853 |
| その他 | 256,851 | 364,760 | 236,048 | 260,495 | 242,936 | 244,413 | 256,853 | 287,054 | 333,383 | 480,381 | 521,848 |
| 繰延税金資産 | 88,525 | 90,312 | 4,284 | 92,449 | 46,833 | - | - | - | - | - | - |
| 貸倒引当金 | -1,415 | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,370,326 | 1,481,205 | 1,707,766 | 1,011,105 | 1,030,614 | 1,317,588 | 1,661,476 | 2,366,505 | 2,294,551 | 2,330,028 | 3,182,865 |
| 固定資産合計 | 12,736,000 | 13,135,615 | 13,300,251 | 12,224,032 | 12,081,542 | 12,185,048 | 12,332,250 | 13,725,817 | 15,647,622 | 17,688,062 | 21,355,506 |
| 資産合計 | 23,177,282 | 23,200,300 | 25,650,748 | 27,365,969 | 27,963,638 | 30,440,800 | 36,391,059 | 40,605,968 | 45,250,913 | 48,159,778 | 51,492,895 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 479,818 | 380,809 | 483,699 | 510,891 | 570,293 | 592,726 | 835,185 | 1,253,051 | 803,950 | 824,287 | 962,494 |
| 未払法人税等 | 232,678 | 176,831 | 405,449 | 460,435 | 320,049 | 528,920 | 1,156,614 | 717,028 | 733,273 | 988,671 | 712,028 |
| 契約負債 | - | - | - | - | - | - | - | 178,408 | 323,577 | 157,992 | 233,085 |
| 製品保証引当金 | - | - | - | - | - | - | - | - | 97,654 | 127,231 | 88,264 |
| 賞与引当金 | - | - | - | - | - | - | - | - | 2,891,393 | 2,900,207 | 2,748,361 |
| 役員株式報酬引当金 | - | - | - | - | - | - | - | - | - | - | 63,158 |
| その他 | 786,211 | 763,191 | 1,060,080 | 1,328,222 | 1,072,856 | 1,891,408 | 609,308 | 1,037,038 | 2,208,354 | 2,263,009 | 2,150,606 |
| 未払費用 | - | - | - | - | - | - | 3,088,667 | 3,491,893 | - | - | - |
| 未払金 | 185,968 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 1,684,677 | 1,320,832 | 1,949,229 | 2,299,549 | 1,963,199 | 3,013,055 | 5,689,776 | 6,677,419 | 7,058,203 | 7,261,401 | 6,957,999 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | - | 7,174 | 6,826 | 9,335 | 24,572 | 22,935 | 24,194 |
| 退職給付に係る負債 | 423,922 | 482,284 | 528,646 | 523,121 | 544,612 | 882,073 | 725,626 | 604,361 | 522,883 | 536,749 | 34,636 |
| その他 | 280,155 | 283,619 | 316,781 | 320,691 | 327,035 | 525,614 | 514,535 | 535,372 | 522,400 | 518,304 | 519,786 |
| 繰延税金負債 | 10,055 | 10,624 | 69,974 | 6,225 | 6,539 | - | - | - | - | - | - |
| 役員退職慰労引当金 | 57,150 | 67,760 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 771,283 | 844,288 | 915,403 | 850,038 | 878,188 | 1,414,862 | 1,246,987 | 1,149,069 | 1,069,855 | 1,077,989 | 578,617 |
| 負債合計 | 2,455,960 | 2,165,121 | 2,864,632 | 3,149,588 | 2,841,387 | 4,427,917 | 6,936,764 | 7,826,489 | 8,128,059 | 8,339,390 | 7,536,617 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 | 3,299,463 |
| 資本剰余金 | 3,936,881 | 3,936,881 | 3,936,881 | 3,937,100 | 3,937,100 | 3,952,139 | 3,968,885 | 3,993,207 | 4,023,028 | 4,055,879 | 4,068,746 |
| 利益剰余金 | 13,844,568 | 14,330,608 | 15,716,055 | 17,605,070 | 18,508,011 | 19,693,452 | 22,782,020 | 25,655,500 | 29,663,773 | 33,256,119 | 36,006,925 |
| 自己株式 | -762,010 | -762,272 | -762,513 | -763,443 | -764,596 | -741,371 | -727,495 | -717,074 | -709,155 | -1,695,696 | -1,678,896 |
| 株主資本合計 | 20,318,902 | 20,804,680 | 22,189,886 | 24,078,192 | 24,979,979 | 26,203,683 | 29,322,874 | 32,231,097 | 36,277,110 | 38,915,767 | 41,696,238 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 262,481 | 266,551 | 572,435 | 203,860 | 260,436 | 160,495 | 148,034 | 211,562 | 332,424 | 299,520 | 417,403 |
| 為替換算調整勘定 | 246,055 | 141,134 | 202,397 | 86,662 | 16,187 | 38,445 | 307,814 | 627,329 | 783,227 | 926,184 | 1,041,124 |
| 退職給付に係る調整累計額 | -156,793 | -177,186 | -178,603 | -152,333 | -134,351 | -389,742 | -324,428 | -290,510 | -269,908 | -321,084 | 801,511 |
| その他の包括利益累計額合計 | 351,743 | 230,499 | 596,229 | 138,189 | 142,271 | -190,800 | 131,420 | 548,380 | 845,743 | 904,620 | 2,260,039 |
| 非支配株主持分 | - | - | - | - | - | - | - | - | - | - | - |
| 少数株主持分 | 50,676 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 20,721,322 | 21,035,179 | 22,786,116 | 24,216,381 | 25,122,251 | 26,012,882 | 29,454,295 | 32,779,478 | 37,122,853 | 39,820,387 | 43,956,278 |
| 負債純資産合計 | 23,177,282 | 23,200,300 | 25,650,748 | 27,365,969 | 27,963,638 | 30,440,800 | 36,391,059 | 40,605,968 | 45,250,913 | 48,159,778 | 51,492,895 |