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 | 2017-03 | 2018-03 | 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 | |||||||||||
| 現金及び現金同等物 | - | - | - | 512,814 | 419,620 | 386,727 | 414,129 | 373,500 | 424,792 | 444,744 | 455,887 |
| 営業債権及びその他の債権 | - | - | - | 357,352 | 336,294 | 339,621 | 379,066 | 380,972 | 392,212 | 382,584 | 382,158 |
| その他の金融資産 | - | - | - | 9,871 | 11,035 | 17,504 | 18,623 | 18,615 | 35,541 | 28,643 | 34,436 |
| 棚卸資産 | - | - | - | 343,880 | 344,304 | 345,354 | 452,506 | 539,441 | 540,225 | 521,813 | 522,004 |
| 未収法人所得税 | - | - | - | - | - | - | - | - | - | 10,498 | 33,172 |
| その他の流動資産 | - | - | - | 34,637 | 28,455 | 30,706 | 39,339 | 39,997 | 46,584 | 47,466 | 73,494 |
| 短期投資 | - | - | - | 99,210 | 62,999 | 79,852 | 25,460 | 4,787 | - | - | - |
| 流動資産合計 | - | - | - | 1,357,764 | 1,202,707 | 1,199,764 | 1,329,123 | 1,357,312 | 1,439,354 | 1,435,748 | 1,501,151 |
| 非流動資産 | |||||||||||
| 資本性証券及び負債性証券 | - | - | - | 963,651 | 1,196,634 | 1,264,453 | 1,469,133 | 1,508,258 | 1,640,038 | 1,704,708 | 1,649,512 |
| 持分法で会計処理されている投資 | - | - | - | 4,159 | 17,422 | 16,975 | 15,795 | 16,752 | 15,979 | 15,474 | 97,320 |
| その他の金融資産 | - | - | - | 17,869 | 27,179 | 43,101 | 41,540 | 42,567 | 46,539 | 50,068 | 57,120 |
| 有形固定資産 | - | - | - | 341,855 | 383,271 | 439,109 | 512,175 | 587,478 | 665,990 | 651,949 | 685,492 |
| 使用権資産 | - | - | - | - | 34,921 | 38,639 | 40,703 | 62,620 | 82,642 | 81,793 | 75,903 |
| のれん | - | - | - | 149,499 | 212,207 | 256,532 | 262,985 | 271,156 | 282,879 | 282,239 | 273,968 |
| 無形資産 | - | - | - | 80,001 | 118,533 | 151,295 | 149,879 | 147,782 | 152,171 | 142,050 | 121,241 |
| 繰延税金資産 | - | - | - | 38,558 | 40,434 | 36,624 | 36,483 | 39,759 | 50,774 | 43,870 | 44,850 |
| その他の非流動資産 | - | - | - | 15,119 | 16,867 | 46,978 | 59,449 | 60,244 | 89,010 | 103,408 | 139,757 |
| 非流動資産合計 | - | - | - | 1,610,711 | 2,047,468 | 2,293,706 | 2,588,142 | 2,736,616 | 3,026,022 | 3,075,559 | 3,145,163 |
| 資産合計 | - | - | - | 2,968,475 | 3,250,175 | 3,493,470 | 3,917,265 | 4,093,928 | 4,465,376 | 4,511,307 | 4,646,314 |
| 負債及び資本の部 | |||||||||||
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 借入金 | - | - | - | - | 35,025 | 40,020 | 79,382 | 29,060 | 9,394 | 44,386 | 56,075 |
| 営業債務及びその他の債務 | - | - | - | 186,281 | 173,300 | 183,145 | 222,962 | 203,864 | 212,133 | 207,029 | 194,767 |
| リース負債 | - | - | - | - | 15,477 | 15,863 | 17,326 | 20,351 | 24,378 | 25,439 | 21,805 |
| その他の金融負債 | - | - | - | 6,621 | 1,544 | 7,669 | 16,552 | 4,741 | 5,934 | 1,437 | 3,886 |
| 未払法人所得税 | - | - | - | 12,672 | 11,396 | 15,584 | 20,390 | 17,224 | 22,530 | 15,168 | 32,483 |
| 未払費用 | - | - | - | 120,903 | 114,983 | 120,165 | 134,282 | 135,836 | 142,338 | 140,270 | 146,693 |
| 引当金 | - | - | - | 11,166 | 14,411 | 6,403 | 7,010 | 8,014 | 8,474 | 9,381 | 10,572 |
| その他の流動負債 | - | - | - | 37,105 | 31,373 | 34,004 | 41,445 | 41,984 | 45,008 | 48,572 | 58,729 |
| 流動負債合計 | - | - | - | 374,748 | 397,509 | 422,853 | 539,349 | 461,074 | 470,189 | 491,682 | 525,010 |
| 非流動負債 | |||||||||||
| 借入金 | - | - | - | - | 44,970 | 57,888 | 17,163 | 107,726 | 199,760 | 202,577 | 188,963 |
| リース負債 | - | - | - | - | 31,847 | 34,051 | 35,390 | 52,664 | 70,659 | 69,980 | 65,881 |
| 退職給付に係る負債 | - | - | - | 25,479 | 28,406 | 23,624 | 23,129 | 8,621 | 9,138 | 8,771 | 9,000 |
| 繰延税金負債 | - | - | - | 174,823 | 271,317 | 309,951 | 384,513 | 393,961 | 441,345 | 468,781 | 464,045 |
| 引当金 | - | - | - | 7,892 | 8,760 | 8,432 | 9,631 | 10,239 | 11,594 | 15,968 | 15,556 |
| その他の非流動負債 | - | - | - | 15,473 | 13,124 | 20,561 | 9,817 | 10,808 | 9,833 | 10,314 | 10,487 |
| 長期金融負債 | - | - | - | 7,800 | - | - | - | - | - | - | - |
| 非流動負債合計 | - | - | - | 231,467 | 398,424 | 454,507 | 479,643 | 584,019 | 742,329 | 776,391 | 753,932 |
| 負債合計 | - | - | - | 606,215 | 795,933 | 877,360 | 1,018,992 | 1,045,093 | 1,212,518 | 1,268,073 | 1,278,942 |
| 資本の部 | |||||||||||
| 資本金 | - | - | - | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 |
| 資本剰余金 | - | - | - | 165,225 | 123,539 | 122,745 | 122,751 | 119,144 | 118,754 | 118,802 | 118,813 |
| 利益剰余金 | - | - | - | 1,638,709 | 1,686,672 | 1,750,259 | 1,846,102 | 1,912,372 | 1,967,527 | 1,942,485 | 2,215,875 |
| その他の資本の構成要素 | - | - | - | 418,643 | 575,495 | 671,951 | 880,297 | 969,801 | 1,166,752 | 1,183,792 | 1,231,991 |
| 自己株式 | - | - | - | -72,361 | -69,275 | -69,243 | -93,299 | -93,243 | -143,141 | -142,994 | -342,951 |
| 非支配持分 | - | - | - | 96,341 | 22,108 | 24,695 | 26,719 | 25,058 | 27,263 | 25,446 | 27,941 |
| 親会社の所有者に帰属する持分合計 | - | - | - | 2,265,919 | 2,432,134 | 2,591,415 | 2,871,554 | 3,023,777 | 3,225,595 | 3,217,788 | 3,339,431 |
| 資本合計 | - | - | - | 2,362,260 | 2,454,242 | 2,616,110 | 2,898,273 | 3,048,835 | 3,252,858 | 3,243,234 | 3,367,372 |
| 負債及び資本合計 | - | - | - | 2,968,475 | 3,250,175 | 3,493,470 | 3,917,265 | 4,093,928 | 4,465,376 | 4,511,307 | 4,646,314 |