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
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 6,281,111 | 6,757,712 | 5,124,988 | 8,953,090 | 10,170,660 | 12,280,615 | 14,203,242 | 12,902,996 | 11,244,631 | 19,561,035 |
| 受取手形 | - | - | - | - | - | - | - | 873,845 | 877,943 | 395,855 |
| 売掛金 | - | - | - | - | - | - | - | 14,280,331 | 16,112,653 | 16,593,395 |
| 契約資産 | - | - | - | - | - | - | - | 1,044 | 1,442,424 | - |
| 電子記録債権 | 2,387,438 | 4,207,404 | 5,295,514 | 7,179,476 | 6,212,125 | 5,668,444 | 9,026,120 | 10,633,948 | 9,966,149 | 9,313,715 |
| 商品及び製品 | 1,604,495 | 1,651,418 | 2,028,015 | 2,828,349 | 3,094,855 | 3,460,365 | 5,784,620 | 8,840,899 | 9,270,825 | 6,905,581 |
| 仕掛品 | 1,383,590 | 1,052,211 | 3,030,345 | 1,881,288 | 1,835,944 | 2,921,476 | 3,264,205 | 3,211,068 | 3,565,409 | 4,287,982 |
| 原材料 | 339,710 | 329,788 | 328,130 | 323,398 | 352,149 | 275,968 | 428,858 | 650,686 | 919,882 | 915,426 |
| 前渡金 | - | - | - | 2,477,028 | 3,018,417 | 3,596,272 | 4,457,072 | 4,466,498 | 6,541,790 | 6,946,003 |
| その他 | 380,216 | 1,171,349 | 1,177,848 | 178,455 | 171,706 | 129,152 | 305,341 | 303,259 | 164,531 | 288,009 |
| 貸倒引当金 | -3,820 | -2,782 | -341 | -217 | -2,349 | -10,523 | -1,082 | -1,082 | -1,801 | -2,098 |
| 受取手形及び売掛金 | 11,182,946 | 10,720,663 | 11,948,266 | 12,634,263 | 14,036,946 | 11,247,755 | 13,940,487 | - | - | - |
| 繰延税金資産 | 102,495 | 101,782 | 92,954 | 127,745 | - | - | - | - | - | - |
| 流動資産合計 | 23,658,183 | 25,989,547 | 29,025,722 | 36,582,880 | 38,890,457 | 39,569,528 | 51,408,866 | 56,163,493 | 60,104,440 | 65,204,907 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物 | 3,693,317 | 4,346,314 | 4,485,837 | 5,173,050 | 5,196,676 | 5,213,433 | 5,418,348 | 5,527,886 | 5,744,090 | 5,824,376 |
| 減価償却累計額 | -2,592,826 | -2,652,863 | -2,785,290 | -2,916,190 | -3,080,393 | -3,263,337 | -3,420,251 | -3,456,287 | -3,612,134 | -3,834,335 |
| 建物及び構築物(純額) | 1,100,491 | 1,693,450 | 1,700,546 | 2,256,860 | 2,116,282 | 1,950,096 | 1,998,096 | 2,071,598 | 2,131,956 | 1,990,041 |
| 機械装置及び運搬具 | 365,230 | 402,109 | 440,922 | 484,995 | 526,233 | 526,059 | 538,193 | 539,993 | 592,444 | 669,122 |
| 減価償却累計額 | -301,807 | -321,959 | -346,145 | -358,330 | -407,549 | -438,970 | -472,030 | -476,831 | -497,779 | -553,215 |
| 機械装置及び運搬具(純額) | 63,422 | 80,149 | 94,776 | 126,664 | 118,684 | 87,088 | 66,163 | 63,162 | 94,665 | 115,907 |
| 土地 | 1,840,398 | 2,199,365 | 2,212,104 | 2,102,118 | 2,102,118 | 2,102,118 | 2,102,118 | 2,102,118 | 2,102,118 | 2,102,118 |
| その他 | 851,841 | 829,612 | 881,368 | 826,575 | 821,654 | 839,012 | 870,042 | 931,056 | 1,013,869 | 1,079,552 |
| 減価償却累計額 | -683,570 | -706,510 | -739,120 | -685,966 | -670,665 | -704,403 | -718,553 | -767,448 | -813,398 | -877,669 |
| その他(純額) | 168,271 | 123,101 | 142,248 | 140,608 | 150,989 | 134,608 | 151,488 | 163,608 | 200,470 | 201,882 |
| 有形固定資産合計 | 3,172,584 | 4,096,067 | 4,149,677 | 4,626,251 | 4,488,074 | 4,273,912 | 4,317,866 | 4,400,487 | 4,529,211 | 4,409,949 |
| 無形固定資産 | ||||||||||
| その他 | 81,866 | 81,071 | 79,406 | 115,380 | 125,804 | 139,965 | 204,412 | 199,666 | 426,791 | 412,687 |
| 無形固定資産合計 | 81,866 | 81,071 | 79,406 | 115,380 | 125,804 | 139,965 | 204,412 | 199,666 | 426,791 | 412,687 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 1,120,538 | 1,217,251 | 1,503,093 | 1,100,378 | 1,538,998 | 1,688,378 | 1,951,505 | 1,663,038 | 1,956,490 | 2,190,980 |
| 繰延税金資産 | - | - | - | - | - | 179,993 | 152,781 | 288,784 | 300,424 | 452,332 |
| その他 | 580,947 | 527,214 | 526,036 | 559,872 | 539,207 | 402,510 | 426,053 | 496,489 | 481,437 | 490,080 |
| 貸倒引当金 | -67,074 | -6,569 | -6,692 | -6,606 | -6,577 | -7,586 | -7,611 | -9,492 | -9,863 | -7,607 |
| 従業員に対する長期貸付金 | 1,716 | 1,413 | 1,180 | 946 | 713 | 480 | 246 | 13 | - | - |
| 繰延税金資産 | 133,220 | 162,700 | 104,868 | 135,730 | 181,241 | - | - | - | - | - |
| 投資その他の資産合計 | 1,769,348 | 1,902,011 | 2,128,486 | 1,790,321 | 2,253,583 | 2,263,775 | 2,522,975 | 2,438,834 | 2,728,489 | 3,125,785 |
| 固定資産合計 | 5,023,798 | 6,079,150 | 6,357,569 | 6,531,953 | 6,867,462 | 6,677,653 | 7,045,253 | 7,038,988 | 7,684,492 | 7,948,423 |
| 資産合計 | 28,681,982 | 32,068,697 | 35,383,291 | 43,114,834 | 45,757,920 | 46,247,181 | 58,454,120 | 63,202,481 | 67,788,932 | 73,153,331 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 支払手形及び買掛金 | 6,701,389 | 5,864,912 | 6,535,324 | 7,093,771 | 6,192,354 | 6,694,914 | 8,697,298 | 9,348,311 | 9,360,989 | 9,812,606 |
| 電子記録債務 | 3,530,209 | 4,832,972 | 6,522,875 | 9,939,308 | 9,875,559 | 8,058,085 | 12,510,736 | 13,785,670 | 11,866,058 | 9,358,270 |
| 短期借入金 | 100,000 | 100,000 | 310,962 | 360,336 | 357,131 | 336,253 | 460,200 | 530,343 | 439,187 | 348,375 |
| リース債務 | 44,928 | 43,604 | 18,314 | 10,862 | 9,211 | 4,137 | 3,855 | 21,702 | 73,171 | 80,385 |
| 未払法人税等 | 291,006 | 378,810 | 476,617 | 819,622 | 569,346 | 429,318 | 980,820 | 1,269,543 | 1,156,026 | 955,311 |
| 賞与引当金 | 57,095 | 73,706 | 91,445 | 101,802 | 106,044 | 88,773 | 110,802 | 131,420 | 136,218 | 136,233 |
| 製品保証引当金 | 39,845 | 78,095 | 58,108 | 40,145 | 35,041 | 30,658 | 30,025 | 46,605 | 44,156 | 92,170 |
| 契約負債 | - | - | - | - | - | - | - | 6,629,682 | 9,556,601 | 14,010,523 |
| その他 | 900,873 | 980,149 | 1,116,518 | 1,248,723 | 932,275 | 983,982 | 1,334,205 | 1,774,844 | 2,018,087 | 1,559,422 |
| 前受金 | 573,051 | 1,614,043 | 1,326,336 | 3,378,335 | 5,731,032 | 6,563,375 | 8,464,481 | - | - | - |
| 1年内返済予定の長期借入金 | 66,660 | 978,901 | 239,996 | 139,996 | 139,996 | 31,686 | - | - | - | - |
| 流動負債合計 | 12,305,058 | 14,945,194 | 16,696,499 | 23,132,904 | 23,947,992 | 23,221,185 | 32,592,426 | 33,538,124 | 34,650,497 | 36,353,299 |
| 固定負債 | ||||||||||
| リース債務 | 71,996 | 35,305 | 22,039 | 14,621 | 6,464 | 2,288 | 3,435 | 31,315 | 248,810 | 190,403 |
| 繰延税金負債 | - | - | - | - | - | - | - | 1,654 | 187 | 594 |
| 退職給付に係る負債 | 2,215,662 | 2,652,744 | 2,791,080 | 2,748,484 | 2,946,704 | 3,165,068 | 3,341,948 | 3,557,298 | 3,375,715 | 3,542,214 |
| 資産除去債務 | 48,292 | 46,208 | 46,943 | 47,693 | 48,460 | 49,242 | 50,041 | 50,857 | 51,690 | 52,540 |
| その他 | 22,100 | 22,100 | 22,100 | 22,100 | 10,700 | 10,700 | 10,700 | 10,700 | 10,700 | 10,700 |
| 長期借入金 | 838,905 | 451,674 | 311,678 | 171,682 | 31,686 | - | - | - | - | - |
| 繰延税金負債 | - | 758 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 3,196,956 | 3,208,790 | 3,193,841 | 3,004,581 | 3,044,015 | 3,227,299 | 3,406,125 | 3,651,825 | 3,687,103 | 3,796,452 |
| 負債合計 | 15,502,014 | 18,153,985 | 19,890,341 | 26,137,485 | 26,992,007 | 26,448,485 | 35,998,551 | 37,189,950 | 38,337,601 | 40,149,751 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 | 2,200,708 |
| 資本剰余金 | 2,482,896 | 2,482,918 | 2,542,815 | 2,556,016 | 2,557,309 | 2,559,286 | 2,566,189 | 2,570,380 | 2,575,877 | 2,585,554 |
| 利益剰余金 | 8,242,070 | 9,181,548 | 10,550,928 | 12,271,669 | 13,778,187 | 14,779,043 | 17,011,005 | 20,436,676 | 23,119,455 | 26,113,412 |
| 自己株式 | -19,882 | -20,764 | -57,946 | -52,481 | -50,303 | -48,566 | -44,301 | -41,865 | -39,781 | -37,176 |
| 株主資本合計 | 12,905,793 | 13,844,410 | 15,236,506 | 16,975,912 | 18,485,902 | 19,490,471 | 21,733,602 | 25,165,900 | 27,856,259 | 30,862,498 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 422,229 | 481,544 | 663,209 | 362,484 | 648,886 | 733,002 | 897,292 | 675,899 | 873,109 | 1,010,443 |
| 繰延ヘッジ損益 | -1,176 | 3,046 | -489 | -1,278 | -617 | -990 | -960 | -9 | - | -7,211 |
| 為替換算調整勘定 | 6,194 | -10,269 | -26,571 | -75,442 | -100,901 | -157,026 | 53,236 | 344,544 | 528,103 | 954,708 |
| 退職給付に係る調整累計額 | -156,439 | -407,386 | -383,070 | -287,692 | -270,723 | -270,125 | -230,967 | -180,021 | 171,463 | 161,224 |
| その他の包括利益累計額合計 | 270,807 | 66,935 | 253,077 | -1,930 | 276,643 | 304,859 | 718,601 | 840,412 | 1,572,676 | 2,119,165 |
| 非支配株主持分 | - | 3,366 | 3,366 | 3,366 | 3,366 | 3,366 | 3,366 | 6,218 | 22,395 | 21,914 |
| 少数株主持分 | 3,366 | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 13,179,967 | 13,914,712 | 15,492,950 | 16,977,348 | 18,765,912 | 19,798,696 | 22,455,569 | 26,012,531 | 29,451,331 | 33,003,579 |
| 負債純資産合計 | 28,681,982 | 32,068,697 | 35,383,291 | 43,114,834 | 45,757,920 | 46,247,181 | 58,454,120 | 63,202,481 | 67,788,932 | 73,153,331 |