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 | 1,273,715 | 1,168,391 | 2,317,365 | 1,744,201 | 2,026,740 | 2,194,339 | 1,964,906 | 2,838,153 | 3,189,292 | 4,391,504 | 4,818,717 |
| 受取手形及び売掛金 | 5,802,409 | 7,503,809 | 7,700,041 | 7,031,604 | 6,664,613 | 8,107,180 | 8,792,248 | 8,208,078 | 8,589,231 | 8,801,603 | 7,782,824 |
| 電子記録債権 | 2,330,622 | 2,452,955 | 2,609,783 | 2,702,924 | 2,544,913 | 3,001,417 | 3,053,226 | 1,559,730 | 1,574,860 | 1,323,351 | 1,289,666 |
| 商品及び製品 | 935,173 | 955,225 | 884,037 | 1,074,634 | 963,924 | 1,132,594 | 1,853,083 | 1,867,560 | 1,967,849 | 1,768,609 | 2,096,807 |
| 仕掛品 | 591,232 | 727,260 | 927,504 | 784,308 | 752,465 | 890,942 | 1,349,683 | 1,261,546 | 1,470,848 | 1,313,264 | 1,382,858 |
| 原材料及び貯蔵品 | 2,615,725 | 3,349,017 | 3,403,524 | 4,370,818 | 4,162,616 | 5,422,006 | 9,926,446 | 11,682,847 | 12,938,545 | 11,284,626 | 9,742,578 |
| 未収入金 | 782,716 | 657,634 | 400,386 | 393,237 | 409,939 | 382,658 | 1,398,740 | 1,004,969 | 834,923 | 257,581 | 529,471 |
| その他 | 94,170 | 97,751 | 122,899 | 220,373 | 203,633 | 261,010 | 649,293 | 446,141 | 353,943 | 459,430 | 471,098 |
| 貸倒引当金 | -614 | -769 | -745 | -670 | -637 | -792 | -781 | -577 | -533 | -567 | -613 |
| 繰延税金資産 | 192,627 | 246,145 | 282,646 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 14,617,778 | 17,157,421 | 18,647,445 | 18,321,432 | 17,728,211 | 21,391,357 | 28,986,847 | 28,868,449 | 30,918,962 | 29,599,404 | 28,113,409 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 8,090,963 | 8,022,304 | 9,094,835 | 9,037,459 | 9,762,113 | 9,917,847 | 10,419,681 | 14,133,175 | 13,705,609 | 13,665,770 | 13,553,654 |
| 減価償却累計額 | -4,581,897 | -4,776,706 | -5,019,662 | -5,260,374 | -5,454,906 | -5,692,141 | -6,131,928 | -6,469,926 | -6,238,478 | -6,939,224 | -7,349,418 |
| 建物及び構築物(純額) | 3,509,065 | 3,245,597 | 4,075,172 | 3,777,085 | 4,307,207 | 4,225,705 | 4,287,753 | 7,663,249 | 7,467,131 | 6,726,545 | 6,204,235 |
| 機械装置及び運搬具 | 6,106,447 | 6,700,240 | 7,496,575 | 8,585,133 | 9,065,525 | 10,304,770 | 11,789,913 | 13,005,395 | 14,308,987 | 14,544,594 | 14,634,253 |
| 減価償却累計額 | -4,323,938 | -4,594,658 | -5,041,795 | -5,552,856 | -6,110,512 | -6,954,877 | -8,173,023 | -9,175,407 | -10,408,029 | -11,177,151 | -11,601,570 |
| 機械装置及び運搬具(純額) | 1,782,508 | 2,105,581 | 2,454,780 | 3,032,276 | 2,955,012 | 3,349,893 | 3,616,889 | 3,829,987 | 3,900,957 | 3,367,443 | 3,032,683 |
| 工具、器具及び備品 | 3,456,623 | 3,554,429 | 3,739,126 | 3,960,516 | 4,195,191 | 4,214,922 | 4,452,704 | 4,667,301 | 4,598,371 | 4,632,310 | 4,742,404 |
| 減価償却累計額 | -3,180,040 | -3,262,290 | -3,340,584 | -3,490,737 | -3,701,585 | -3,762,955 | -3,973,941 | -4,181,505 | -4,129,230 | -4,190,526 | -4,181,253 |
| 工具、器具及び備品(純額) | 276,582 | 292,139 | 398,542 | 469,778 | 493,606 | 451,966 | 478,762 | 485,795 | 469,141 | 441,783 | 561,151 |
| 土地 | 2,781,260 | 2,787,241 | 2,767,253 | 2,786,472 | 2,752,266 | 2,765,093 | 2,788,610 | 2,790,748 | 2,628,648 | 2,891,441 | 2,956,104 |
| リース資産 | 166,686 | 154,993 | 146,329 | 100,252 | 139,665 | 322,372 | 381,620 | 324,708 | 325,377 | 144,999 | 406,402 |
| 減価償却累計額 | -23,603 | -36,865 | -44,276 | -60,171 | -74,057 | -135,555 | -169,322 | -181,708 | -260,718 | -80,792 | -135,880 |
| リース資産(純額) | 143,082 | 118,128 | 102,053 | 40,080 | 65,608 | 186,816 | 212,298 | 143,000 | 64,658 | 64,206 | 270,522 |
| 建設仮勘定 | 182,580 | 428,632 | 651,656 | 1,217,666 | 568,561 | 533,039 | 418,556 | 419,811 | 264,292 | 713,646 | 1,812,013 |
| 有形固定資産合計 | 8,675,080 | 8,977,321 | 10,449,458 | 11,323,361 | 11,142,262 | 11,512,515 | 11,802,872 | 15,332,592 | 14,794,830 | 14,205,067 | 14,836,710 |
| 無形固定資産 | 202,319 | 411,192 | 393,487 | 548,146 | 682,262 | 742,811 | 811,937 | 858,006 | 910,411 | 855,161 | 711,424 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 477,875 | 558,484 | 722,665 | 647,631 | 469,159 | 739,260 | 614,692 | 645,125 | 682,753 | 702,729 | 818,282 |
| 繰延税金資産 | - | - | - | - | - | 137,559 | 321,005 | 420,137 | 446,348 | 386,967 | 232,262 |
| その他 | 206,049 | 196,490 | 185,668 | 212,153 | 236,914 | 211,531 | 216,520 | 235,121 | 259,036 | 301,929 | 300,165 |
| 貸倒引当金 | -8,950 | -9,100 | -8,399 | -6,300 | -6,299 | -1,999 | -1,999 | -2,000 | -1,999 | -1,930 | -2,071 |
| 退職給付に係る資産 | 575,665 | 630,967 | 652,239 | 661,036 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,250,641 | 1,376,842 | 1,552,173 | 1,514,521 | 699,773 | 1,086,351 | 1,150,218 | 1,298,384 | 1,386,139 | 1,389,696 | 1,348,640 |
| 固定資産合計 | 10,128,041 | 10,765,356 | 12,395,119 | 13,386,029 | 12,524,298 | 13,341,678 | 13,765,028 | 17,488,984 | 17,091,380 | 16,449,925 | 16,896,775 |
| 資産合計 | 24,745,819 | 27,922,777 | 31,042,564 | 31,707,462 | 30,252,509 | 34,733,036 | 42,751,875 | 46,357,433 | 48,010,343 | 46,049,330 | 45,010,184 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 3,393,837 | 4,097,628 | 4,097,440 | 4,292,323 | 3,451,104 | 4,576,700 | 5,082,495 | 4,967,952 | 5,100,163 | 4,907,292 | 4,793,374 |
| 短期借入金 | 5,322,216 | 5,486,011 | 5,397,180 | 5,081,946 | 2,353,052 | 4,465,954 | 7,985,579 | 6,834,602 | 6,428,343 | 4,392,861 | 3,781,408 |
| 未払金 | 564,034 | 1,046,480 | 1,629,404 | 1,153,421 | 994,871 | 1,228,868 | 1,348,753 | 1,708,294 | 1,492,185 | 1,536,329 | 1,490,919 |
| リース債務 | 41,890 | 41,393 | 20,061 | 17,170 | 31,747 | 57,438 | 75,801 | 80,497 | 51,171 | 27,328 | 66,313 |
| 未払法人税等 | 106,066 | 283,125 | 345,596 | 172,768 | 229,332 | 181,554 | 197,004 | 541,024 | 193,333 | 169,868 | 208,212 |
| 賞与引当金 | 488,158 | 534,641 | 552,866 | 621,414 | 514,956 | 458,029 | 466,870 | 550,935 | 600,132 | 633,476 | 648,884 |
| 製品保証引当金 | 10,519 | 14,610 | 16,322 | 11,028 | 11,443 | 10,759 | 13,789 | 12,993 | 11,342 | 10,703 | 6,879 |
| その他 | 121,487 | 152,572 | 166,182 | 172,455 | 193,898 | 165,736 | 185,629 | 220,362 | 254,546 | 356,988 | 367,459 |
| 流動負債合計 | 10,048,209 | 11,656,464 | 12,225,055 | 11,522,527 | 7,780,406 | 11,145,041 | 15,355,923 | 14,916,660 | 14,131,217 | 12,034,848 | 11,363,452 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,456,989 | 1,800,918 | 2,941,270 | 3,586,656 | 5,801,883 | 5,340,213 | 7,785,846 | 10,044,082 | 9,222,409 | 9,041,087 | 7,995,628 |
| リース債務 | 78,685 | 40,736 | 26,504 | 26,382 | 37,274 | 137,200 | 149,895 | 76,885 | 21,925 | 39,015 | 215,856 |
| 繰延税金負債 | - | - | - | - | 212,378 | 18,607 | 6,428 | 16,336 | 34,005 | 52,739 | 63,424 |
| 退職給付に係る負債 | 34,281 | 39,135 | 51,200 | 58,340 | 72,880 | 89,304 | 108,066 | 126,303 | 161,179 | 190,915 | 212,924 |
| その他 | - | - | - | 44,902 | 77,027 | 63,022 | 68,049 | 72,387 | 120,905 | 107,424 | 127,016 |
| 資産除去債務 | 1,013 | 1,037 | 1,061 | 1,085 | 1,110 | 1,136 | 1,162 | - | - | - | - |
| 繰延税金負債 | 275,297 | 332,033 | 336,097 | 101,183 | - | - | - | - | - | - | - |
| 長期未払金 | 14,166 | 14,166 | 54,199 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,860,434 | 2,228,028 | 3,410,333 | 3,818,551 | 6,202,555 | 5,649,484 | 8,119,448 | 10,335,995 | 9,560,425 | 9,431,182 | 8,614,849 |
| 負債合計 | 11,908,643 | 13,884,492 | 15,635,388 | 15,341,078 | 13,982,962 | 16,794,525 | 23,475,372 | 25,252,656 | 23,691,642 | 21,466,031 | 19,978,302 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 | 2,476,232 |
| 資本剰余金 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 | 2,640,082 |
| 利益剰余金 | 7,174,072 | 8,541,997 | 9,823,480 | 11,247,309 | 11,682,903 | 12,917,288 | 13,401,402 | 14,789,076 | 17,203,140 | 17,359,167 | 17,728,013 |
| 自己株式 | -262,556 | -263,926 | -266,543 | -417,062 | -417,240 | -417,411 | -417,495 | -417,807 | -418,789 | -418,949 | -419,220 |
| 株主資本合計 | 12,027,831 | 13,394,385 | 14,673,252 | 15,946,562 | 16,381,977 | 17,616,192 | 18,100,221 | 19,487,583 | 21,900,666 | 22,056,533 | 22,425,107 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 212,127 | 270,549 | 389,652 | 333,453 | 201,220 | 405,722 | 317,530 | 340,063 | 378,766 | 391,205 | 471,214 |
| 為替換算調整勘定 | 690,521 | 406,782 | 329,043 | 65,640 | -328,114 | -97,274 | 839,627 | 1,259,898 | 2,006,245 | 2,095,569 | 2,093,429 |
| 退職給付に係る調整累計額 | -97,130 | -42,520 | 2,764 | 3,252 | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 805,518 | 634,811 | 721,460 | 402,346 | -126,894 | 308,447 | 1,157,157 | 1,599,961 | 2,385,011 | 2,486,774 | 2,564,644 |
| 非支配株主持分 | 3,826 | 9,087 | 12,463 | 17,475 | 14,464 | 13,870 | 19,124 | 17,231 | 33,023 | 39,991 | 42,131 |
| 純資産合計 | 12,837,176 | 14,038,284 | 15,407,175 | 16,366,383 | 16,269,547 | 17,938,510 | 19,276,503 | 21,104,777 | 24,318,701 | 24,583,298 | 25,031,882 |
| 負債純資産合計 | 24,745,819 | 27,922,777 | 31,042,564 | 31,707,462 | 30,252,509 | 34,733,036 | 42,751,875 | 46,357,433 | 48,010,343 | 46,049,330 | 45,010,184 |