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 | 5,222,265 | 5,582,738 | 5,712,203 | 5,080,910 | 5,084,403 | 5,393,823 | 5,416,009 | 5,388,497 | 4,840,626 | 4,688,875 | 3,718,253 |
| 受取手形 | - | - | - | - | - | - | 572,944 | 562,713 | 392,207 | 382,039 | 285,398 |
| 電子記録債権 | - | - | - | - | - | - | - | - | - | - | 210,253 |
| 売掛金 | - | - | - | - | - | - | 1,118,503 | 1,066,624 | 1,038,674 | 889,399 | 1,060,867 |
| 商品及び製品 | 1,332,990 | 1,059,964 | 1,125,585 | 1,118,379 | 919,069 | 894,807 | 1,058,879 | 1,489,723 | 1,366,268 | 1,141,603 | 1,149,990 |
| 仕掛品 | 105,359 | 87,879 | 87,542 | 87,812 | 49,512 | 51,839 | 74,753 | 80,323 | 72,332 | 45,889 | 75,839 |
| 原材料及び貯蔵品 | 1,312,348 | 1,034,970 | 1,221,289 | 1,298,465 | 1,102,449 | 1,320,433 | 1,933,738 | 2,026,074 | 1,846,903 | 1,813,571 | 2,059,368 |
| 前払費用 | 42,641 | 42,219 | 44,646 | 48,269 | 59,975 | 64,473 | 48,993 | 58,860 | 65,315 | 54,692 | 60,255 |
| その他 | 422,977 | 198,205 | 258,465 | 271,176 | 164,596 | 191,427 | 320,315 | 498,856 | 415,442 | 403,155 | 415,313 |
| 貸倒引当金 | -2,908 | -2,696 | -2,666 | -2,654 | -6,193 | -2,759 | -3,747 | -5,113 | -5,426 | -5,364 | -5,733 |
| 受取手形及び売掛金 | 1,286,539 | 1,298,465 | 1,366,706 | 1,223,030 | 1,340,869 | 1,158,719 | - | - | - | - | - |
| 繰延税金資産 | 172,920 | 82,628 | 167,020 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 9,895,134 | 9,384,375 | 9,980,794 | 9,125,388 | 8,714,683 | 9,072,765 | 10,540,390 | 11,166,560 | 10,032,344 | 9,413,863 | 9,029,807 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 3,482,360 | 3,765,913 | 3,947,736 | 3,979,208 | 3,939,810 | 4,096,459 | 3,718,390 | 3,790,095 | 3,956,069 | 3,967,907 | 3,965,313 |
| 減価償却累計額 | -2,601,893 | -2,564,171 | -2,629,762 | -2,704,544 | -2,719,646 | -2,810,345 | -2,567,769 | -2,625,964 | -2,727,923 | -2,794,343 | -2,875,639 |
| 建物及び構築物(純額) | 880,466 | 1,201,742 | 1,317,973 | 1,274,663 | 1,220,163 | 1,286,113 | 1,150,621 | 1,164,131 | 1,228,146 | 1,173,564 | 1,089,673 |
| 機械装置及び運搬具 | 1,391,028 | 1,561,529 | 1,591,559 | 1,207,171 | 1,099,386 | 1,086,865 | 818,334 | 632,093 | 676,842 | 719,225 | 801,908 |
| 減価償却累計額 | -1,285,843 | -1,281,827 | -1,310,565 | -935,679 | -858,999 | -883,393 | -664,708 | -387,185 | -399,867 | -463,703 | -538,614 |
| 機械装置及び運搬具(純額) | 105,184 | 279,701 | 280,994 | 271,492 | 240,387 | 203,472 | 153,626 | 244,908 | 276,974 | 255,521 | 263,293 |
| 工具、器具及び備品 | 5,980,992 | 5,956,052 | 5,991,834 | 5,467,251 | 5,180,270 | 4,961,767 | 4,288,232 | 4,203,330 | 4,492,007 | 4,464,158 | 4,198,968 |
| 減価償却累計額 | -5,777,902 | -5,788,337 | -5,792,886 | -5,260,757 | -5,019,760 | -4,865,680 | -4,146,073 | -4,015,696 | -4,024,023 | -4,103,099 | -3,946,970 |
| 工具、器具及び備品(純額) | 203,090 | 167,714 | 198,948 | 206,493 | 160,509 | 96,087 | 142,158 | 187,634 | 467,984 | 361,058 | 251,997 |
| 土地 | 382,511 | 382,291 | 379,706 | 379,752 | 378,473 | 379,631 | 354,627 | 359,510 | 1,039,125 | 1,038,515 | 1,042,442 |
| リース資産 | - | - | - | - | 211,612 | 213,231 | 237,834 | 244,419 | 357,877 | 351,588 | 374,864 |
| 減価償却累計額 | - | - | - | - | -20,274 | -53,983 | -90,597 | -135,019 | -70,452 | -115,180 | -170,676 |
| リース資産(純額) | - | - | - | - | 191,337 | 159,247 | 147,237 | 109,399 | 287,425 | 236,407 | 204,188 |
| 建設仮勘定 | 390,954 | 131,454 | 39,695 | 41,562 | 129,639 | 27,399 | 98,791 | 221,088 | 60,339 | 104,966 | 688,660 |
| 有形固定資産合計 | 1,962,206 | 2,162,903 | 2,217,318 | 2,173,965 | 2,320,512 | 2,151,951 | 2,047,062 | 2,286,673 | 3,359,995 | 3,170,034 | 3,540,255 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 347,977 | 258,648 | 134,346 | 130,038 | 105,682 | 84,416 | 50,022 | 48,471 | 51,519 | 49,368 | 50,028 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | - | - | 195,005 | 452,776 | 757,120 |
| その他 | 17,123 | 7,647 | 26,175 | 7,462 | 7,374 | 7,280 | 7,195 | 7,187 | 7,187 | 7,187 | 7,187 |
| 無形固定資産合計 | 365,100 | 266,296 | 160,521 | 137,501 | 113,057 | 91,697 | 57,217 | 55,658 | 253,712 | 509,332 | 814,336 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 980,170 | 1,194,642 | 1,349,730 | 1,094,782 | 813,332 | 1,106,357 | 1,009,060 | 1,223,206 | 1,260,390 | 1,175,166 | 1,676,996 |
| 長期貸付金 | - | - | - | - | - | - | - | 201,931 | 187,091 | 258,941 | 230,365 |
| 繰延税金資産 | - | - | - | - | 24,949 | 31,285 | 42,145 | 77,128 | 81,661 | 76,178 | 102,000 |
| 長期預金 | 300,000 | - | - | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
| その他 | 180,906 | 177,062 | 167,248 | 159,756 | 97,660 | 161,771 | 178,185 | 142,228 | 160,263 | 171,118 | 197,434 |
| 繰延税金資産 | - | - | - | 21,943 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,461,076 | 1,371,704 | 1,516,978 | 1,476,482 | 1,135,942 | 1,499,414 | 1,429,391 | 1,844,496 | 1,889,406 | 1,881,405 | 2,406,798 |
| 固定資産合計 | 3,788,384 | 3,800,904 | 3,894,819 | 3,787,949 | 3,569,511 | 3,743,063 | 3,533,671 | 4,186,827 | 5,503,115 | 5,560,772 | 6,761,390 |
| 資産合計 | 13,683,519 | 13,185,280 | 13,875,613 | 12,913,338 | 12,284,195 | 12,815,828 | 14,074,061 | 15,353,388 | 15,535,459 | 14,974,635 | 15,791,197 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 1,004,615 | 940,625 | 1,394,318 | 1,057,682 | 941,275 | 1,182,650 | 1,504,880 | 1,464,341 | 563,888 | 749,141 | 550,441 |
| 未払法人税等 | 376 | 13,021 | 45,526 | 18,652 | 18,902 | 19,701 | 36,838 | 114,295 | 27,777 | 10,899 | 34,031 |
| 賞与引当金 | 99,632 | 102,637 | 106,932 | 105,095 | 103,615 | 102,718 | 98,936 | 108,301 | 103,819 | 87,302 | 103,516 |
| 役員賞与引当金 | 20,400 | 15,600 | 15,000 | 25,500 | 23,400 | 16,000 | 24,000 | 30,000 | 25,000 | 26,400 | 21,600 |
| 未払金 | 225,608 | 239,404 | 313,549 | 307,606 | 164,118 | 159,953 | 325,665 | 378,512 | 351,092 | 261,530 | 162,130 |
| 未払消費税等 | 2,234 | 3,383 | 975 | 3,010 | 4,360 | 2,985 | 9,530 | 8,891 | 13,969 | 6,348 | 5,717 |
| 未払費用 | 207,116 | 187,035 | 188,809 | 370,794 | 196,200 | 150,733 | 193,208 | 237,825 | 250,647 | 188,569 | 224,091 |
| リース債務 | - | - | - | - | 35,832 | 32,830 | 41,425 | 17,980 | 61,811 | 61,854 | 72,946 |
| その他 | 77,882 | 49,433 | 58,158 | 53,478 | 57,276 | 58,153 | 132,963 | 116,274 | 118,166 | 122,560 | 158,046 |
| 流動負債合計 | 1,637,866 | 1,551,141 | 2,123,269 | 1,941,821 | 1,544,982 | 1,725,727 | 2,367,448 | 2,476,422 | 1,516,174 | 1,514,606 | 1,332,521 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | 57,788 | 132,236 | 106,183 | 168,460 | 227,710 | 270,338 | 395,633 |
| 退職給付に係る負債 | 100,526 | 89,347 | 81,467 | 103,527 | 105,175 | 89,528 | 81,030 | 81,437 | 65,566 | 66,722 | 56,130 |
| 役員退職慰労引当金 | 133,000 | 147,480 | 158,500 | 170,380 | 179,960 | 195,140 | 181,020 | 197,800 | 209,800 | 227,500 | 239,500 |
| リース債務 | - | - | - | - | 158,569 | 134,466 | 114,615 | 105,364 | 243,674 | 192,493 | 152,618 |
| その他 | 115,745 | 115,450 | 95,450 | 95,450 | 95,505 | 45,505 | 505 | 532 | 505 | 532 | 532 |
| 繰延税金負債 | 131,367 | 227,186 | 273,619 | 91,991 | - | - | - | - | - | - | - |
| 固定負債合計 | 480,640 | 579,464 | 609,037 | 461,348 | 596,999 | 596,877 | 483,354 | 553,594 | 747,256 | 757,586 | 844,415 |
| 負債合計 | 2,118,507 | 2,130,606 | 2,732,307 | 2,403,170 | 2,141,981 | 2,322,604 | 2,850,802 | 3,030,017 | 2,263,430 | 2,272,192 | 2,176,937 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 | 951,799 |
| 資本剰余金 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 | 833,305 |
| 利益剰余金 | 9,603,814 | 8,937,609 | 9,081,493 | 8,531,705 | 8,381,866 | 8,370,460 | 8,798,625 | 9,501,461 | 9,787,867 | 9,301,498 | 9,528,284 |
| 自己株式 | -160,443 | -160,746 | -161,400 | -161,772 | -161,772 | -161,839 | -161,955 | -162,116 | -162,818 | -162,912 | -163,341 |
| 株主資本合計 | 11,228,475 | 10,561,967 | 10,705,196 | 10,155,037 | 10,005,199 | 9,993,724 | 10,421,775 | 11,124,449 | 11,410,152 | 10,923,691 | 11,150,047 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 320,961 | 479,201 | 589,175 | 413,180 | 217,796 | 422,304 | 373,146 | 530,561 | 611,373 | 589,389 | 927,477 |
| 為替換算調整勘定 | 15,575 | 13,458 | -151,266 | -58,414 | -81,305 | 76,542 | 427,743 | 666,615 | 1,248,596 | 1,187,748 | 1,535,058 |
| その他の包括利益累計額合計 | 336,536 | 492,659 | 437,908 | 354,766 | 136,491 | 498,847 | 800,889 | 1,197,177 | 1,859,970 | 1,777,138 | 2,462,536 |
| 非支配株主持分 | - | 46 | 200 | 364 | 522 | 652 | 594 | 1,744 | 1,906 | 1,613 | 1,675 |
| 純資産合計 | 11,565,012 | 11,054,673 | 11,143,306 | 10,510,168 | 10,142,213 | 10,493,224 | 11,223,259 | 12,323,371 | 13,272,029 | 12,702,443 | 13,614,260 |
| 負債純資産合計 | 13,683,519 | 13,185,280 | 13,875,613 | 12,913,338 | 12,284,195 | 12,815,828 | 14,074,061 | 15,353,388 | 15,535,459 | 14,974,635 | 15,791,197 |