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 | 84,127 | 101,840 | 131,601 | 143,928 | 133,475 | 138,084 | 150,454 | 173,408 | 194,642 | 219,514 | 226,985 |
| 受取手形及び売掛金 | 65,915 | 71,432 | 73,485 | 69,392 | 52,569 | 65,155 | 68,027 | 69,817 | 75,060 | 77,368 | 84,360 |
| 有価証券 | 3,899 | - | - | - | 200 | 500 | 300 | - | 3,998 | 100 | - |
| 棚卸資産 | 31,048 | 28,574 | 28,721 | 28,000 | 31,851 | 34,214 | 49,308 | 46,226 | 55,521 | 55,498 | 56,341 |
| その他 | 20,317 | 20,718 | 19,927 | 22,092 | 21,815 | 23,813 | 31,240 | 31,990 | 29,406 | 37,611 | 43,423 |
| 貸倒引当金 | -23 | -14 | -8 | -4 | -6 | -9 | -34 | -7 | -17 | -54 | -54 |
| 繰延税金資産 | 2,263 | 2,542 | 3,193 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 207,547 | 225,093 | 256,921 | 263,410 | 239,904 | 261,760 | 299,295 | 321,435 | 358,610 | 390,038 | 411,055 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 57,852 | 61,760 | 61,153 | 63,277 | 63,784 | 69,860 | 74,891 | 73,148 | 74,909 | 78,208 | 81,489 |
| 機械装置及び運搬具(純額) | 46,884 | 51,905 | 53,221 | 56,387 | 56,792 | 58,828 | 62,365 | 63,908 | 65,901 | 78,381 | 97,832 |
| 工具、器具及び備品(純額) | 23,752 | 22,527 | 22,587 | 19,014 | 17,668 | 20,374 | 24,101 | 22,671 | 14,883 | 16,714 | 17,969 |
| 土地 | 13,035 | 13,054 | 14,983 | 14,997 | 14,961 | 15,081 | 15,238 | 14,795 | 14,963 | 25,774 | 26,541 |
| リース資産(純額) | 370 | 341 | 265 | 562 | 2,713 | 2,397 | 2,398 | 3,429 | 3,110 | 2,997 | 2,556 |
| 建設仮勘定 | 19,943 | 14,983 | 14,368 | 18,789 | 26,243 | 21,167 | 15,894 | 16,936 | 17,072 | 33,529 | 36,897 |
| 有形固定資産合計 | 161,838 | 164,572 | 166,579 | 173,029 | 182,164 | 187,709 | 194,890 | 194,889 | 190,840 | 235,606 | 263,285 |
| 無形固定資産 | |||||||||||
| のれん | 216 | 121 | 42 | - | 4,180 | 772 | 748 | 704 | 673 | 5,258 | 5,242 |
| その他 | 5,951 | 5,517 | 5,190 | 5,522 | 5,178 | 9,098 | 8,181 | 7,364 | 8,152 | 4,745 | 7,051 |
| 無形固定資産合計 | 6,168 | 5,639 | 5,232 | 5,522 | 9,359 | 9,870 | 8,930 | 8,069 | 8,825 | 10,003 | 12,293 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 51,542 | 58,557 | 65,092 | 62,536 | 55,313 | 70,130 | 74,681 | 98,863 | 130,901 | 77,828 | 71,740 |
| 退職給付に係る資産 | - | - | - | - | - | 1,440 | 890 | 584 | 5,383 | 6,508 | 14,145 |
| 繰延税金資産 | - | - | - | - | 5,018 | 2,585 | 2,772 | 2,645 | 4,489 | 7,036 | 8,632 |
| その他 | 2,324 | 2,164 | 2,035 | 2,573 | 2,605 | 7,527 | 3,922 | 3,123 | 9,212 | 22,583 | 28,111 |
| 繰延税金資産 | 1,683 | 2,014 | 1,910 | 2,492 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 55,549 | 62,736 | 69,039 | 67,601 | 62,937 | 81,683 | 82,265 | 105,217 | 149,987 | 113,956 | 122,630 |
| 固定資産合計 | 223,556 | 232,949 | 240,851 | 246,154 | 254,461 | 279,263 | 286,086 | 308,175 | 349,653 | 359,566 | 398,208 |
| 資産合計 | 431,104 | 458,042 | 497,773 | 509,564 | 494,365 | 541,023 | 585,382 | 629,611 | 708,264 | 749,605 | 809,264 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 44,186 | 46,966 | 51,973 | 38,344 | 31,253 | 37,419 | 39,246 | 37,902 | 40,575 | 40,995 | 40,598 |
| 短期借入金 | 11,057 | 9,526 | 5,372 | 6,168 | - | - | - | - | - | - | 76,700 |
| リース債務 | 154 | 133 | 123 | 170 | 821 | 673 | 802 | 1,348 | 1,489 | 1,619 | 1,867 |
| 未払法人税等 | 3,389 | 4,611 | 5,349 | 4,690 | 2,081 | 2,570 | 3,153 | 3,234 | 4,949 | 4,535 | 4,509 |
| 製品保証引当金 | - | - | - | - | 17,689 | 10,216 | 10,478 | 4,522 | 9,474 | 7,360 | 7,201 |
| 賞与引当金 | 3,147 | 3,595 | 4,696 | 5,022 | 4,613 | 4,490 | 4,650 | 5,087 | 5,115 | 5,892 | 6,132 |
| 役員賞与引当金 | 113 | 158 | 198 | 194 | 112 | 178 | 177 | 342 | 276 | 286 | 273 |
| その他 | 15,263 | 16,509 | 23,165 | 22,291 | 17,718 | 19,349 | 16,131 | 17,412 | 25,826 | 30,325 | 39,018 |
| 1年内償還予定の社債 | - | - | - | 10,000 | - | - | - | - | 10,000 | - | - |
| 1年内返済予定の長期借入金 | - | - | - | - | - | 110 | - | - | - | - | - |
| 繰延税金負債 | 34 | 37 | 45 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 77,347 | 81,539 | 90,923 | 86,881 | 74,289 | 75,009 | 74,641 | 69,849 | 97,708 | 91,015 | 176,302 |
| 固定負債 | |||||||||||
| 社債 | 10,000 | 10,000 | 10,000 | - | 10,000 | 10,000 | 10,000 | 10,000 | - | 40,000 | 40,000 |
| リース債務 | 234 | 224 | 153 | 405 | 2,000 | 1,940 | 1,780 | 2,820 | 2,788 | 2,956 | 2,343 |
| 長期未払法人税等 | - | - | - | - | - | - | - | - | - | - | 63 |
| 繰延税金負債 | - | - | - | - | 1,079 | 7,772 | 8,356 | 7,820 | 16,534 | 13,024 | 13,748 |
| 役員退職慰労引当金 | 49 | 55 | 35 | 43 | 49 | 51 | 51 | 53 | 58 | 24 | 27 |
| その他の引当金 | - | - | - | - | - | - | - | 274 | 28 | 28 | 28 |
| 退職給付に係る負債 | 12,844 | 6,282 | 5,455 | 5,246 | 7,302 | 848 | 950 | 2,011 | 1,134 | 2,980 | 3,614 |
| 資産除去債務 | 503 | 474 | 446 | 451 | 499 | 489 | 494 | 496 | 478 | 483 | 607 |
| その他 | 1,616 | 1,032 | 1,177 | 1,057 | 1,046 | 259 | 145 | 155 | 170 | 184 | 590 |
| 長期借入金 | - | - | - | - | 108 | - | - | - | - | - | - |
| 繰延税金負債 | 6,877 | 10,192 | 10,872 | 6,520 | - | - | - | - | - | - | - |
| 固定負債合計 | 32,125 | 28,262 | 28,141 | 13,725 | 22,086 | 21,362 | 21,779 | 23,633 | 21,193 | 59,682 | 61,023 |
| 負債合計 | 109,472 | 109,802 | 119,064 | 100,606 | 96,376 | 96,372 | 96,420 | 93,483 | 118,901 | 150,698 | 237,325 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 |
| 資本剰余金 | 29,878 | 29,878 | 29,878 | 29,878 | 29,878 | 29,878 | 29,869 | 29,852 | 29,669 | 19,097 | 19,228 |
| 利益剰余金 | 238,917 | 260,970 | 289,178 | 319,754 | 327,781 | 342,360 | 354,782 | 373,682 | 386,872 | 358,372 | 300,711 |
| 自己株式 | -20,109 | -22,063 | -26,496 | -27,304 | -29,643 | -31,403 | -32,313 | -18,938 | -28,862 | -7,668 | -9,282 |
| 株主資本合計 | 279,200 | 299,300 | 323,074 | 352,843 | 358,532 | 371,349 | 382,854 | 415,111 | 418,194 | 400,316 | 341,173 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 18,202 | 20,951 | 23,299 | 19,410 | 14,112 | 23,726 | 25,658 | 26,163 | 44,860 | 31,735 | 28,299 |
| 為替換算調整勘定 | 638 | -2,895 | -3,105 | -2,292 | -12,619 | 340 | 23,739 | 34,898 | 58,233 | 51,001 | 78,231 |
| 退職給付に係る調整累計額 | -5,054 | -492 | -330 | -524 | -1,506 | 3,784 | 2,209 | 44 | 3,122 | 2,445 | 6,509 |
| その他の包括利益累計額合計 | 13,786 | 17,564 | 19,864 | 16,593 | -13 | 27,850 | 51,607 | 61,106 | 106,215 | 85,183 | 113,040 |
| 新株予約権 | 202 | 325 | 413 | 371 | 457 | 434 | 478 | 425 | 388 | 392 | 314 |
| 非支配株主持分 | 28,441 | 31,050 | 35,355 | 39,149 | 39,012 | 45,016 | 54,022 | 59,485 | 64,564 | 113,014 | 117,410 |
| 純資産合計 | 321,631 | 348,240 | 378,708 | 408,957 | 397,989 | 444,651 | 488,962 | 536,128 | 589,362 | 598,906 | 571,938 |
| 負債純資産合計 | 431,104 | 458,042 | 497,773 | 509,564 | 494,365 | 541,023 | 585,382 | 629,611 | 708,264 | 749,605 | 809,264 |