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 | 1,243,513 | 1,341,738 | 1,186,619 | 1,290,986 | 1,501,258 | 1,342,011 | 1,710,079 | 1,578,062 | 1,585,016 | 1,435,501 | 1,532,909 |
| 受取手形 | 565,685 | 534,107 | 674,401 | 633,844 | 223,484 | 100,382 | 84,155 | 36,487 | 11,431 | 1,223 | - |
| 電子記録債権 | 221,214 | 293,702 | 236,891 | 270,846 | 674,924 | 492,677 | 327,066 | 406,335 | 413,591 | 225,754 | 32,805 |
| 売掛金 | 552,695 | 636,263 | 558,161 | 544,157 | 591,090 | 430,718 | 418,042 | 586,077 | 654,402 | 558,740 | 820,791 |
| 製品 | 220,140 | 200,506 | 111,405 | 93,867 | 91,747 | 103,326 | 81,515 | 76,995 | 67,870 | 38,646 | 39,145 |
| 仕掛品 | 32,632 | 30,584 | 33,277 | 34,859 | 33,255 | 30,113 | 27,635 | 29,545 | 25,999 | 22,766 | 28,636 |
| 原材料及び貯蔵品 | 297,824 | 282,366 | 254,344 | 206,557 | 189,492 | 189,913 | 173,529 | 196,428 | 191,475 | 181,936 | 222,149 |
| 前払費用 | 16,098 | 15,438 | 13,389 | 8,123 | 14,849 | 15,868 | 16,123 | 15,390 | 11,332 | 18,013 | 16,457 |
| 未収還付法人税等 | - | - | 23,356 | 346 | - | 32,856 | 3,038 | - | 11,319 | 5,886 | 6,500 |
| その他 | 97,731 | 200,114 | 87,042 | 40,048 | 66,355 | 92,519 | 96,489 | 313,893 | 160,175 | 80,981 | 160,518 |
| 貸倒引当金 | -350 | -280 | -1,210 | -1,170 | -620 | -260 | -140 | -110 | -80 | -60 | - |
| 前渡金 | - | - | - | - | - | 396 | - | - | - | - | - |
| 流動資産合計 | 3,247,187 | 3,534,543 | 3,177,681 | 3,122,467 | 3,385,839 | 2,830,524 | 2,937,535 | 3,239,106 | 3,132,535 | 2,569,390 | 2,859,916 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物(純額) | 1,683,433 | 1,603,510 | 1,514,586 | 1,671,951 | 1,586,620 | 1,533,646 | 1,454,954 | 1,376,820 | 1,302,424 | 1,231,596 | 1,225,568 |
| 構築物(純額) | 57,103 | 64,144 | 59,950 | 65,815 | 57,603 | 49,963 | 43,555 | 36,915 | 33,052 | 29,841 | 27,884 |
| 機械及び装置(純額) | 544,676 | 465,583 | 486,402 | 499,588 | 439,504 | 463,042 | 450,635 | 454,201 | 460,305 | 430,074 | 522,756 |
| 車両運搬具(純額) | 4,617 | 5,597 | 12,059 | 10,178 | 6,883 | 7,482 | 6,213 | 6,975 | 5,768 | 6,809 | 3,775 |
| 工具、器具及び備品(純額) | 95,553 | 72,304 | 197,237 | 111,828 | 124,621 | 347,139 | 285,553 | 237,906 | 277,752 | 437,525 | 594,797 |
| 土地 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 | 1,657,869 |
| リース資産(純額) | 672,465 | 557,147 | 660,779 | 761,465 | 638,784 | 670,663 | 510,316 | 345,178 | 277,311 | 209,776 | 666,623 |
| 建設仮勘定 | - | 4,315 | 108,266 | 7,700 | 198,590 | 64,163 | 24,378 | 17,707 | 206,009 | 253,605 | 38,399 |
| 有形固定資産合計 | 4,715,719 | 4,430,472 | 4,697,152 | 4,786,397 | 4,710,479 | 4,793,969 | 4,433,475 | 4,133,574 | 4,220,494 | 4,257,098 | 4,737,674 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 2,548 | 2,064 | 1,686 | 2,059 | 1,194 | 1,051 | 612 | 917 | 550 | 2,761 | 2,102 |
| リース資産 | 1,612 | 322 | - | 7,080 | 5,640 | 4,200 | 2,760 | 1,320 | - | - | - |
| 無形固定資産合計 | 4,161 | 2,386 | 1,686 | 9,139 | 6,834 | 5,251 | 3,372 | 2,237 | 550 | 2,761 | 2,102 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,619,996 | 1,584,860 | 1,415,834 | 756,420 | 654,131 | 746,244 | 686,421 | 731,332 | 1,116,747 | 936,557 | 995,629 |
| 出資金 | 10,510 | 10,510 | 10,510 | 10,520 | 10,530 | 10,520 | 10,520 | 10,520 | 10,520 | 10,520 | 10,520 |
| 従業員に対する長期貸付金 | 13,530 | 15,153 | 12,086 | 7,375 | 6,435 | 5,301 | 3,757 | 1,779 | 11,758 | 11,139 | 9,009 |
| 長期前払費用 | 32,920 | 13,472 | 4,962 | 1,875 | 28,967 | 21,170 | 11,457 | 3,277 | 1,567 | 29,086 | 20,209 |
| 破産更生債権等 | 5,555 | 378 | 130 | 7,569 | 4,034 | 2,730 | 1,846 | 2,717 | 4,764 | 3,300 | - |
| 投資不動産 | 1,310 | 1,310 | 1,310 | 1,310 | 1,310 | 155 | 155 | 155 | 155 | 155 | 155 |
| その他 | 50,538 | 48,389 | 52,240 | 34,423 | 34,132 | 47,357 | 58,252 | 55,621 | 60,530 | 65,639 | 70,774 |
| 貸倒引当金 | -5,530 | -370 | -130 | -7,560 | -4,030 | -2,730 | -1,840 | -2,710 | -3,850 | -2,740 | - |
| 長期貸付金 | 1,925 | - | 600 | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,730,757 | 1,673,704 | 1,497,545 | 811,935 | 735,510 | 830,750 | 770,571 | 802,694 | 1,202,194 | 1,053,658 | 1,106,298 |
| 固定資産合計 | 6,450,639 | 6,106,564 | 6,196,383 | 5,607,473 | 5,452,825 | 5,629,971 | 5,207,418 | 4,938,506 | 5,423,239 | 5,313,518 | 5,846,075 |
| 資産合計 | 9,697,826 | 9,641,107 | 9,374,065 | 8,729,941 | 8,838,664 | 8,460,496 | 8,144,954 | 8,177,612 | 8,555,774 | 7,882,908 | 8,705,991 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形 | 37,936 | 44,188 | 43,340 | 35,868 | 41,823 | 32,509 | 58,436 | 39,462 | 20,003 | 7,179 | - |
| 買掛金 | 244,533 | 261,511 | 271,005 | 258,829 | 312,841 | 212,331 | 185,903 | 344,718 | 333,632 | 284,981 | 457,088 |
| 短期借入金 | 1,260,000 | 1,160,000 | 1,250,000 | 780,000 | 690,000 | 690,000 | 690,000 | 610,000 | 610,000 | 810,000 | 610,000 |
| 1年内返済予定の長期借入金 | 837,298 | 766,586 | 735,426 | 892,530 | 836,641 | 879,942 | 889,978 | 727,297 | 829,715 | 815,382 | 986,329 |
| リース債務 | 90,652 | 90,872 | 117,526 | 144,247 | 142,069 | 160,978 | 128,910 | 96,825 | 78,560 | 75,370 | 133,796 |
| 未払金 | 728,194 | 697,910 | 759,027 | 638,595 | 901,831 | 693,078 | 608,445 | 655,874 | 701,507 | 400,707 | 134,489 |
| 未払法人税等 | 29,710 | 26,522 | 2,244 | 12,351 | 28,401 | 2,132 | 6,718 | 38,438 | 6,430 | 6,196 | 6,848 |
| 契約負債 | - | - | - | - | - | - | - | - | - | - | 278,795 |
| 前受収益 | - | - | - | - | - | 666 | 730 | 1,616 | 1,843 | 2,874 | 2,935 |
| 預り金 | 3,415 | 101,417 | 12,320 | 12,824 | 76,765 | 3,934 | 4,160 | 7,893 | 114,611 | 11,230 | 4,609 |
| 役員及び従業員に対する短期債務 | 58,875 | 61,497 | 63,586 | 64,857 | 69,814 | 68,782 | 66,763 | 70,368 | 72,079 | 70,604 | 84,769 |
| 賞与引当金 | 45,000 | 50,000 | 20,000 | 25,000 | 65,000 | 35,000 | 20,000 | 65,000 | 50,000 | 30,000 | 20,000 |
| 設備関係支払手形 | 14,217 | 49,484 | 72,179 | 1,548 | 59,807 | 13,231 | 11,137 | 29,254 | 85,731 | 2,155 | - |
| 未払費用 | 0 | - | - | - | 10,259 | 9,600 | 9,600 | - | 88 | - | - |
| 未払消費税等 | - | 77,570 | - | 12,441 | 94,060 | - | 61,644 | 68,387 | 7,743 | - | - |
| 前受金 | - | - | 1 | - | - | - | - | - | - | - | - |
| 環境対策引当金 | 1,031 | 1,029 | - | - | - | - | - | - | - | - | - |
| 圧縮未決算特別勘定 | - | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 3,350,865 | 3,388,591 | 3,346,658 | 2,879,095 | 3,329,317 | 2,802,186 | 2,742,428 | 2,755,138 | 2,911,949 | 2,516,683 | 2,719,661 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,572,780 | 1,431,034 | 1,566,439 | 1,779,928 | 1,610,221 | 1,832,974 | 1,945,934 | 1,850,440 | 1,701,962 | 1,825,651 | 1,873,129 |
| リース債務 | 497,576 | 412,499 | 511,705 | 617,894 | 492,084 | 517,115 | 410,883 | 314,058 | 254,802 | 179,432 | 630,576 |
| 長期契約負債 | - | - | - | - | - | - | - | - | - | - | 209,978 |
| 繰延税金負債 | - | - | - | - | 91,880 | 113,419 | 93,785 | 107,735 | 222,926 | 170,516 | 142,486 |
| 再評価に係る繰延税金負債 | 427,256 | 427,256 | 427,256 | 427,256 | 427,256 | 427,256 | 427,256 | 427,256 | 427,256 | 439,863 | 439,863 |
| 長期前受金 | 24,355 | 21,919 | 19,484 | 17,048 | 14,613 | 12,177 | 9,742 | 7,306 | 4,871 | 2,435 | - |
| 退職給付引当金 | 85,693 | 84,312 | 79,238 | 80,110 | 76,656 | 57,743 | 62,313 | 61,647 | 97,358 | 95,119 | 91,775 |
| 資産除去債務 | 52,144 | 52,217 | 50,390 | 50,524 | 50,573 | 50,655 | 50,754 | 50,765 | 50,658 | 50,905 | 50,966 |
| その他 | 20,650 | 16,500 | 16,500 | 13,000 | 4,600 | 5,313 | 5,877 | 3,430 | 2,596 | 2,271 | 2,080 |
| 繰延税金負債 | 385,727 | 372,236 | 312,428 | 131,980 | - | - | - | - | - | - | - |
| 環境対策引当金 | 3,453 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 3,069,637 | 2,817,976 | 2,983,443 | 3,117,743 | 2,767,885 | 3,016,655 | 3,006,547 | 2,822,639 | 2,762,432 | 2,766,194 | 3,440,856 |
| 負債合計 | 6,420,502 | 6,206,567 | 6,330,101 | 5,996,838 | 6,097,203 | 5,818,842 | 5,748,976 | 5,577,777 | 5,674,381 | 5,282,878 | 6,160,517 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 | 658,240 |
| 資本剰余金 | |||||||||||
| 資本準備金 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 |
| その他資本剰余金 | |||||||||||
| 自己株式処分差益 | - | - | - | - | - | - | - | - | 3,140 | 5,003 | 5,241 |
| 資本剰余金合計 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 211,245 | 214,385 | 216,248 | 216,486 |
| 利益剰余金 | |||||||||||
| その他利益剰余金 | |||||||||||
| 繰越利益剰余金 | 561,038 | 749,041 | 520,857 | 621,238 | 720,951 | 572,046 | 371,129 | 543,165 | 553,069 | 422,229 | 327,164 |
| 利益剰余金合計 | 561,038 | 749,041 | 520,857 | 621,238 | 720,951 | 572,046 | 371,129 | 543,165 | 553,069 | 422,229 | 327,164 |
| 自己株式 | -5,393 | -5,511 | -31,665 | -31,722 | -31,722 | -31,746 | -31,746 | -31,746 | -25,729 | -29,992 | -23,998 |
| 株主資本合計 | 1,425,130 | 1,613,014 | 1,358,677 | 1,459,001 | 1,558,713 | 1,409,785 | 1,208,868 | 1,380,903 | 1,399,966 | 1,266,725 | 1,177,892 |
| 評価・換算差額等 | |||||||||||
| その他有価証券評価差額金 | 878,609 | 847,941 | 711,701 | 300,517 | 209,163 | 258,285 | 213,525 | 245,347 | 507,843 | 372,328 | 406,605 |
| 土地再評価差額金 | 973,583 | 973,583 | 973,583 | 973,583 | 973,583 | 973,583 | 973,583 | 973,583 | 973,583 | 960,976 | 960,976 |
| 評価・換算差額等合計 | 1,852,192 | 1,821,525 | 1,685,285 | 1,274,101 | 1,182,746 | 1,231,868 | 1,187,109 | 1,218,931 | 1,481,426 | 1,333,304 | 1,367,581 |
| 純資産合計 | 3,277,323 | 3,434,539 | 3,043,963 | 2,733,102 | 2,741,460 | 2,641,654 | 2,395,977 | 2,599,834 | 2,881,392 | 2,600,030 | 2,545,473 |
| 負債純資産合計 | 9,697,826 | 9,641,107 | 9,374,065 | 8,729,941 | 8,838,664 | 8,460,496 | 8,144,954 | 8,177,612 | 8,555,774 | 7,882,908 | 8,705,991 |