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 | 7,932,597 | 7,743,487 | 9,381,830 | 10,988,366 | 10,108,551 | 11,427,742 | 9,762,447 | 8,708,501 | 10,650,577 | 8,178,780 | 4,678,881 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 12,990,332 | 14,080,648 | 15,998,205 | 15,444,931 | 15,762,367 |
| 電子記録債権 | 567,323 | 717,699 | 986,985 | 1,076,000 | 994,858 | 1,166,411 | 1,085,648 | 1,819,208 | 2,329,150 | 2,164,765 | 2,258,413 |
| 有価証券 | - | - | - | - | - | 301,153 | - | 202,290 | 300,000 | 200,000 | 400,000 |
| 商品及び製品 | 3,561,197 | 3,585,270 | 3,653,426 | 3,914,908 | 4,424,234 | 4,729,265 | 4,846,645 | 5,463,274 | 5,539,559 | 6,412,961 | 6,915,729 |
| 仕掛品 | 70,861 | 76,129 | 77,156 | 80,549 | 74,378 | 78,672 | 87,228 | 93,977 | 91,209 | 112,942 | 118,435 |
| 原材料及び貯蔵品 | 107,657 | 119,985 | 116,990 | 130,445 | 122,942 | 136,989 | 161,339 | 170,335 | 178,099 | 203,728 | 195,690 |
| 未収還付法人税等 | - | - | - | - | - | - | - | - | - | - | 14,789 |
| その他 | 124,522 | 130,347 | 123,604 | 149,041 | 167,797 | 302,128 | 212,832 | 234,536 | 284,275 | 326,183 | 440,828 |
| 貸倒引当金 | -33,349 | -32,168 | -30,836 | -28,736 | -27,312 | -24,320 | -23,930 | -32,080 | -26,652 | -56,768 | -58,814 |
| 受取手形及び売掛金 | 11,576,652 | 11,332,228 | 12,680,637 | 13,018,309 | 12,194,745 | 12,759,727 | - | - | - | - | - |
| 繰延税金資産 | 243,980 | 287,854 | 287,084 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 24,151,445 | 23,960,836 | 27,276,880 | 29,328,884 | 28,060,196 | 30,877,770 | 29,122,544 | 30,740,693 | 35,344,424 | 32,987,524 | 30,726,319 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 11,490,391 | 11,514,687 | 11,597,766 | 11,768,040 | 12,535,257 | 12,750,003 | 12,995,418 | 13,274,796 | 13,886,861 | 14,949,558 | 15,803,052 |
| 減価償却累計額 | -6,195,649 | -6,487,975 | -6,765,021 | -6,967,706 | -7,275,322 | -7,585,190 | -7,805,943 | -8,126,901 | -8,469,619 | -8,849,652 | -9,226,658 |
| 建物及び構築物(純額) | 5,294,741 | 5,026,712 | 4,832,744 | 4,800,333 | 5,259,934 | 5,164,812 | 5,189,474 | 5,147,894 | 5,417,241 | 6,099,906 | 6,576,393 |
| 機械装置及び運搬具 | 3,362,043 | 3,441,671 | 3,456,360 | 3,459,342 | 3,605,023 | 3,783,929 | 3,796,123 | 3,936,976 | 4,107,856 | 4,277,385 | 4,507,307 |
| 減価償却累計額 | -2,969,325 | -3,031,322 | -3,004,977 | -2,772,740 | -2,856,364 | -2,929,549 | -2,865,317 | -2,971,887 | -3,050,085 | -3,160,269 | -3,341,473 |
| 機械装置及び運搬具(純額) | 392,718 | 410,349 | 451,382 | 686,601 | 748,658 | 854,380 | 930,806 | 965,089 | 1,057,770 | 1,117,116 | 1,165,834 |
| 土地 | 9,380,556 | 9,380,556 | 9,610,822 | 9,564,040 | 9,737,111 | 9,746,249 | 11,161,057 | 11,228,408 | 11,366,080 | 11,939,286 | 14,552,075 |
| リース資産 | 1,036,549 | 1,015,484 | 940,444 | 1,000,413 | 1,086,617 | 1,081,887 | 967,902 | 797,978 | 641,025 | 640,722 | 768,297 |
| 減価償却累計額 | -537,313 | -540,330 | -517,298 | -536,233 | -606,179 | -648,306 | -600,380 | -465,556 | -399,209 | -322,481 | -308,758 |
| リース資産(純額) | 499,235 | 475,153 | 423,146 | 464,179 | 480,438 | 433,581 | 367,521 | 332,422 | 241,816 | 318,241 | 459,539 |
| 建設仮勘定 | - | 40,251 | 97,137 | 26,912 | 9,200 | - | 87,591 | 179,753 | 475,442 | 781,090 | 1,329,827 |
| その他 | 935,449 | 1,001,578 | 1,073,394 | 1,151,504 | 1,192,351 | 1,231,354 | 1,268,268 | 1,325,338 | 1,384,560 | 1,495,892 | 1,585,896 |
| 減価償却累計額 | -790,373 | -831,303 | -903,523 | -964,188 | -1,024,563 | -1,067,143 | -1,094,556 | -1,128,838 | -1,202,268 | -1,259,582 | -1,329,444 |
| その他(純額) | 145,075 | 170,275 | 169,870 | 187,315 | 167,787 | 164,210 | 173,712 | 196,500 | 182,292 | 236,310 | 256,452 |
| 有形固定資産合計 | 15,712,327 | 15,503,298 | 15,585,103 | 15,729,382 | 16,403,129 | 16,363,235 | 17,910,165 | 18,050,070 | 18,740,644 | 20,491,950 | 24,340,122 |
| 無形固定資産 | |||||||||||
| その他 | 59,517 | 85,594 | 155,504 | 137,474 | 193,784 | 684,006 | 767,703 | 743,734 | 647,538 | 542,725 | 470,297 |
| のれん | 95,336 | 24,344 | - | - | - | - | - | - | - | - | - |
| リース資産 | 15,830 | - | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 170,684 | 109,939 | 155,504 | 137,474 | 193,784 | 684,006 | 767,703 | 743,734 | 647,538 | 542,725 | 470,297 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,428,636 | 1,645,040 | 1,806,256 | 1,889,328 | 1,693,875 | 1,738,742 | 3,405,469 | 4,974,164 | 5,429,222 | 5,931,900 | 6,142,603 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | - | 71,949 | 116,687 |
| 投資不動産 | 418,782 | 418,782 | 418,782 | 418,782 | 418,782 | 419,312 | 419,312 | 419,312 | 417,981 | 418,631 | 383,228 |
| 減価償却累計額 | -111,708 | -115,857 | -119,783 | -124,167 | -128,372 | -132,665 | -136,931 | -141,128 | -143,963 | -148,140 | -129,501 |
| 投資不動産(純額) | 307,073 | 302,924 | 298,999 | 294,614 | 290,410 | 286,647 | 282,381 | 278,183 | 274,017 | 270,490 | 253,726 |
| 繰延税金資産 | - | - | - | - | 426,564 | 511,173 | 594,094 | 727,171 | 664,959 | 712,309 | 767,810 |
| その他 | 359,484 | 338,601 | 301,097 | 288,205 | 275,947 | 249,938 | 236,484 | 219,987 | 256,592 | 296,307 | 426,534 |
| 貸倒引当金 | -24,233 | -25,309 | -23,790 | -23,399 | -14,489 | -6,316 | -7,183 | -12,367 | -61,316 | -58,192 | -65,190 |
| 長期貸付金 | 9,778 | 8,792 | 14,925 | 7,017 | 6,857 | 6,697 | 161,761 | 178,738 | 202,365 | - | - |
| 繰延税金資産 | 188,693 | 130,189 | 112,315 | 379,538 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,269,433 | 2,400,238 | 2,509,802 | 2,835,305 | 2,679,166 | 2,786,883 | 4,673,008 | 6,365,878 | 6,765,841 | 7,224,765 | 7,642,171 |
| 固定資産合計 | 18,152,444 | 18,013,475 | 18,250,410 | 18,702,162 | 19,276,080 | 19,834,125 | 23,350,877 | 25,159,683 | 26,154,024 | 28,259,441 | 32,452,591 |
| 資産合計 | 42,303,889 | 41,974,312 | 45,527,291 | 48,031,047 | 47,336,276 | 50,711,896 | 52,473,421 | 55,900,377 | 61,498,449 | 61,246,965 | 63,178,911 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 11,319,732 | 11,378,411 | 12,884,079 | 13,436,966 | 9,112,524 | 8,596,312 | 7,864,587 | 8,623,799 | 8,595,552 | 8,859,015 | 9,011,461 |
| 電子記録債務 | 4,619,685 | 2,693,019 | 3,332,373 | 3,416,539 | 5,707,087 | 6,742,477 | 7,333,079 | 7,451,590 | 10,197,556 | 6,443,566 | 4,275,612 |
| 未払金 | 437,925 | 494,874 | 633,521 | 713,654 | 578,332 | 677,509 | 972,923 | 991,737 | 1,029,004 | 1,203,837 | 1,112,741 |
| リース債務 | 187,453 | 161,907 | 150,179 | 167,130 | 182,058 | 171,841 | 158,461 | 151,381 | 114,321 | 119,215 | 154,764 |
| 未払法人税等 | 643,825 | 466,039 | 577,166 | 661,739 | 534,001 | 885,344 | 693,344 | 816,725 | 794,358 | 877,692 | 1,072,076 |
| 未払消費税等 | 127,006 | 254,587 | 190,538 | 166,505 | 283,624 | 406,621 | 310,062 | 231,232 | 405,930 | 262,136 | 469,395 |
| 賞与引当金 | 406,863 | 415,145 | 432,688 | 507,780 | 470,327 | 713,379 | 861,669 | 1,186,461 | 1,271,243 | 1,428,045 | 1,800,070 |
| その他 | 318,973 | 335,583 | 376,271 | 367,644 | 326,393 | 560,074 | 542,623 | 624,773 | 628,933 | 630,712 | 866,131 |
| 1年内返済予定の長期借入金 | 82,808 | 40,000 | - | - | - | - | - | - | - | - | - |
| 資産除去債務 | - | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 18,144,273 | 16,239,570 | 18,576,818 | 19,437,959 | 17,194,350 | 18,753,561 | 18,736,751 | 20,077,702 | 23,036,900 | 19,824,221 | 18,762,254 |
| 固定負債 | |||||||||||
| 長期未払金 | 48,230 | 48,230 | 48,230 | 28,870 | 28,870 | 26,420 | 26,420 | 18,020 | 10,810 | 10,810 | 10,810 |
| リース債務 | 367,672 | 348,562 | 302,711 | 331,030 | 350,534 | 308,486 | 246,701 | 214,585 | 151,819 | 231,524 | 352,232 |
| 繰延税金負債 | - | - | - | - | 450,650 | 459,466 | 466,072 | 446,195 | 527,344 | 576,287 | 574,786 |
| 退職給付に係る負債 | 1,112,838 | 1,118,968 | 602,861 | 598,862 | 708,757 | 725,266 | 788,608 | 815,410 | 804,383 | 762,129 | 839,456 |
| その他 | 46,757 | 52,747 | 53,937 | 60,851 | 62,739 | 69,315 | 71,070 | 61,322 | 66,573 | 72,273 | 122,943 |
| 繰延税金負債 | 542,249 | 566,374 | 621,195 | 509,452 | - | - | - | - | - | - | - |
| 長期借入金 | 40,000 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 2,157,748 | 2,134,883 | 1,628,935 | 1,529,067 | 1,601,551 | 1,588,956 | 1,598,873 | 1,555,534 | 1,560,931 | 1,653,025 | 1,900,229 |
| 負債合計 | 20,302,022 | 18,374,453 | 20,205,754 | 20,967,026 | 18,795,902 | 20,342,517 | 20,335,624 | 21,633,236 | 24,597,832 | 21,477,246 | 20,662,483 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,690,450 | 1,690,450 | 1,690,450 | 1,690,450 | 1,690,450 | 1,690,450 | 1,690,450 | 1,690,450 | 1,724,518 | 1,724,518 | 1,724,518 |
| 資本剰余金 | 1,858,290 | 1,858,290 | 1,858,290 | 1,858,290 | 1,858,290 | 1,858,290 | 1,858,290 | 1,858,290 | 1,858,290 | 2,022,787 | 2,193,736 |
| 利益剰余金 | 19,667,110 | 21,139,215 | 22,680,337 | 24,474,530 | 26,175,639 | 27,899,893 | 29,748,626 | 31,858,339 | 34,064,996 | 36,466,996 | 38,571,351 |
| 自己株式 | -1,354,532 | -1,354,532 | -1,354,736 | -1,354,861 | -1,355,184 | -1,355,320 | -1,355,490 | -1,355,567 | -1,355,698 | -1,246,614 | -1,173,049 |
| 株主資本合計 | 21,861,318 | 23,333,422 | 24,874,341 | 26,668,408 | 28,369,194 | 30,093,313 | 31,941,875 | 34,051,511 | 36,292,106 | 38,967,686 | 41,316,556 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 158,768 | 278,903 | 446,243 | 402,102 | 208,161 | 323,249 | 284,548 | 319,506 | 703,110 | 790,377 | 1,194,641 |
| 退職給付に係る調整累計額 | -18,218 | -12,467 | 952 | -6,490 | -36,980 | -47,183 | -88,627 | -103,877 | -94,599 | 11,654 | 5,229 |
| その他の包括利益累計額合計 | 140,549 | 266,435 | 447,195 | 395,611 | 171,180 | 276,065 | 195,921 | 215,629 | 608,511 | 802,032 | 1,199,871 |
| 純資産合計 | 22,001,867 | 23,599,858 | 25,321,537 | 27,064,020 | 28,540,374 | 30,369,379 | 32,137,796 | 34,267,140 | 36,900,617 | 39,769,719 | 42,516,428 |
| 負債純資産合計 | 42,303,889 | 41,974,312 | 45,527,291 | 48,031,047 | 47,336,276 | 50,711,896 | 52,473,421 | 55,900,377 | 61,498,449 | 61,246,965 | 63,178,911 |