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 | 595,146 | 695,069 | 623,306 | 865,938 | 1,117,771 | 1,597,168 | 1,439,899 | 1,512,574 | 1,414,226 | 1,272,479 | 1,627,406 |
| 売掛金 | 417,794 | 435,583 | 391,852 | 462,715 | 312,490 | 373,716 | 369,660 | 354,612 | 408,684 | 456,673 | 383,986 |
| 商品及び製品 | 579,792 | 893,638 | 1,197,192 | 985,620 | 950,768 | 1,084,037 | 1,233,975 | 1,225,725 | 1,667,487 | 1,568,710 | 1,654,718 |
| 仕掛品 | 164,268 | 115,003 | 69,692 | 71,705 | 84,207 | 155,588 | 252,820 | 208,907 | 228,717 | 242,200 | 71,407 |
| 原材料及び貯蔵品 | 252,744 | 271,785 | 259,288 | 204,217 | 269,167 | 285,316 | 358,843 | 297,632 | 272,436 | 252,623 | 357,416 |
| その他 | 180,595 | 146,167 | 138,746 | 69,098 | 67,159 | 71,681 | 94,561 | 151,133 | 127,781 | 126,924 | 538,954 |
| 繰延税金資産 | 57,416 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 2,247,760 | 2,557,247 | 2,680,079 | 2,659,296 | 2,801,565 | 3,567,509 | 3,749,760 | 3,750,586 | 4,119,333 | 3,919,611 | 4,633,889 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 1,008,243 | 945,215 | 913,615 | 863,166 | 784,028 | 912,131 | 926,570 | 876,249 | 852,210 | 784,846 | 775,256 |
| 機械装置及び運搬具(純額) | 496,616 | 526,276 | 594,776 | 559,261 | 870,898 | 975,601 | 1,345,205 | 1,522,795 | 1,650,848 | 1,542,470 | 1,519,450 |
| 土地 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 | 1,070,533 |
| その他 | 48,112 | 43,035 | 53,938 | 73,838 | 78,773 | 101,822 | 113,987 | 157,222 | 186,403 | 167,345 | 233,499 |
| 建設仮勘定 | 139,338 | 142,328 | 166,329 | 418,409 | 99,700 | 120,665 | 216,219 | 88,767 | - | - | - |
| 有形固定資産合計 | 2,762,844 | 2,727,389 | 2,799,193 | 2,985,208 | 2,903,934 | 3,180,753 | 3,672,517 | 3,715,567 | 3,759,995 | 3,565,196 | 3,598,739 |
| 無形固定資産 | 5,061 | 4,653 | 6,615 | 9,153 | 17,570 | 20,916 | 29,189 | 47,153 | 40,682 | 35,340 | 43,772 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | - | - | - | - | - | - | - | - | - | - | 123,274 |
| 繰延税金資産 | - | - | - | - | - | 111,576 | 108,394 | 96,317 | 131,423 | 115,784 | 149,691 |
| その他 | 272,940 | 300,188 | 300,081 | 351,087 | 373,815 | 334,025 | 354,792 | 385,578 | 404,839 | 413,786 | 308,349 |
| 投資その他の資産合計 | 272,940 | 300,188 | 300,081 | 351,087 | 373,815 | 445,601 | 463,186 | 481,896 | 536,262 | 529,571 | 581,315 |
| 固定資産合計 | 3,040,846 | 3,032,231 | 3,105,890 | 3,345,449 | 3,295,320 | 3,647,271 | 4,164,893 | 4,244,617 | 4,336,940 | 4,130,107 | 4,223,827 |
| 資産合計 | 5,288,606 | 5,589,478 | 5,785,970 | 6,004,746 | 6,096,886 | 7,214,781 | 7,914,653 | 7,995,204 | 8,456,274 | 8,049,718 | 8,857,716 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 313,074 | 304,610 | 285,369 | 257,387 | 310,462 | 338,157 | 217,365 | 290,105 | 196,968 | 241,181 | 303,322 |
| 短期借入金 | 100,056 | 163,230 | 375,734 | 202,644 | 175,376 | - | - | - | - | - | 400,000 |
| 1年内返済予定の長期借入金 | - | - | - | - | - | 175,376 | 595,376 | 237,778 | 167,487 | 159,875 | 79,656 |
| 未払法人税等 | - | 89,503 | - | - | 89,941 | 294,974 | 46,077 | 34,073 | 164,629 | 28,421 | 67,233 |
| 製品保証引当金 | - | - | - | 3,485 | 5,595 | 6,419 | 5,333 | 5,441 | 5,532 | 6,378 | 6,941 |
| その他 | 334,692 | 284,651 | 324,148 | 362,779 | 278,116 | 413,662 | 509,002 | 446,848 | 575,875 | 586,231 | 485,112 |
| 流動負債合計 | 747,823 | 841,996 | 985,252 | 826,296 | 859,491 | 1,228,590 | 1,373,155 | 1,014,248 | 1,110,494 | 1,022,089 | 1,342,265 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,266,548 | 1,390,180 | 1,254,404 | 1,411,760 | 1,236,384 | 1,061,008 | 739,598 | 670,802 | 450,887 | 289,063 | 129,188 |
| 役員退職慰労引当金 | 200,629 | 212,529 | 225,107 | 237,827 | 246,525 | 260,275 | 273,725 | 288,675 | 303,662 | 318,662 | 288,594 |
| 退職給付に係る負債 | 167,279 | 161,074 | 145,621 | 150,627 | 149,972 | 161,111 | 165,276 | 164,902 | 168,537 | 169,135 | 306,210 |
| その他 | 51,511 | 52,158 | 54,407 | 54,172 | 54,572 | 54,636 | 50,205 | 51,260 | 50,271 | 49,486 | 56,602 |
| 固定負債合計 | 1,685,969 | 1,815,942 | 1,679,539 | 1,854,387 | 1,687,454 | 1,537,031 | 1,228,805 | 1,175,640 | 973,360 | 826,349 | 780,595 |
| 負債合計 | 2,433,792 | 2,657,938 | 2,664,792 | 2,680,683 | 2,546,946 | 2,765,621 | 2,601,960 | 2,189,888 | 2,083,855 | 1,848,438 | 2,122,861 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 | 217,556 |
| 資本剰余金 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 | 215,746 |
| 利益剰余金 | 2,887,987 | 3,020,540 | 3,192,787 | 3,411,118 | 3,729,423 | 4,459,511 | 4,653,771 | 5,028,688 | 5,331,219 | 5,127,765 | 5,294,788 |
| 自己株式 | -473,469 | -473,505 | -473,530 | -473,531 | -473,531 | -473,569 | -67,053 | -67,053 | -67,053 | -4,323 | -74,073 |
| 株主資本合計 | 2,847,820 | 2,980,337 | 3,152,559 | 3,370,889 | 3,689,194 | 4,419,244 | 5,020,020 | 5,394,937 | 5,697,468 | 5,556,744 | 5,654,016 |
| その他の包括利益累計額 | |||||||||||
| 為替換算調整勘定 | 6,993 | -48,796 | -31,381 | -46,826 | -139,253 | 29,915 | 292,672 | 410,378 | 674,950 | 644,535 | 1,080,838 |
| その他の包括利益累計額合計 | 6,993 | -48,796 | -31,381 | -46,826 | -139,253 | 29,915 | 292,672 | 410,378 | 674,950 | 644,535 | 1,080,838 |
| 純資産合計 | 2,854,814 | 2,931,540 | 3,121,177 | 3,324,062 | 3,549,940 | 4,449,159 | 5,312,693 | 5,805,315 | 6,372,418 | 6,201,280 | 6,734,855 |
| 負債純資産合計 | 5,288,606 | 5,589,478 | 5,785,970 | 6,004,746 | 6,096,886 | 7,214,781 | 7,914,653 | 7,995,204 | 8,456,274 | 8,049,718 | 8,857,716 |