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 | 1,355,892 | 1,230,737 | 1,218,500 | 893,178 | 483,243 | 683,667 | 486,485 | 601,313 | 964,756 | 875,858 | 939,663 |
| 受取手形及び売掛金 | 1,096,960 | 930,305 | 888,518 | 882,494 | 783,723 | 591,878 | - | - | 721,532 | 667,421 | 799,517 |
| 電子記録債権 | - | - | - | - | - | - | 2,638 | - | - | 357 | 357 |
| 商品及び製品 | 420,408 | 380,458 | 404,273 | 452,829 | 408,188 | 378,835 | 507,256 | 497,558 | 709,261 | 769,215 | 986,994 |
| 仕掛品 | 777,437 | 691,890 | 880,194 | 1,029,055 | 843,750 | 727,347 | 777,893 | 757,799 | 434,655 | 414,818 | 282,180 |
| 原材料及び貯蔵品 | 318,707 | 245,834 | 194,108 | 264,715 | 217,689 | 180,496 | 218,189 | 169,294 | 197,119 | 229,990 | 335,506 |
| その他 | 202,613 | 215,451 | 241,680 | 182,149 | 186,925 | 188,822 | 204,108 | 220,679 | 232,084 | 252,069 | 218,625 |
| 貸倒引当金 | -40,463 | -34,474 | -14,886 | -3,584 | -2,778 | -2,137 | -1,643 | -617 | -1,076 | -866 | -1,074 |
| 売掛金 | - | - | - | - | - | - | 605,522 | 561,383 | - | - | - |
| 流動資産合計 | 4,131,558 | 3,660,203 | 3,812,389 | 3,700,838 | 2,920,741 | 2,748,909 | 2,800,449 | 2,807,411 | 3,258,334 | 3,208,865 | 3,561,770 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 1,719,942 | 2,270,976 | 2,666,646 | 2,708,653 | 2,663,835 | 2,341,721 | 2,440,698 | 2,545,610 | 2,692,701 | 2,718,255 | 2,909,783 |
| 減価償却累計額 | -895,339 | -943,382 | -996,321 | -1,040,572 | -1,094,897 | -812,625 | -895,450 | -980,827 | -1,084,114 | -1,155,519 | -1,309,036 |
| 建物及び構築物(純額) | 824,602 | 1,327,594 | 1,670,324 | 1,668,080 | 1,568,937 | 1,529,095 | 1,545,248 | 1,564,783 | 1,608,587 | 1,562,735 | 1,600,746 |
| 機械装置及び運搬具 | 1,672,684 | 1,703,603 | 1,881,312 | 1,887,501 | 1,967,087 | 1,966,601 | 2,033,191 | 2,092,824 | 1,976,917 | 1,926,755 | 2,073,080 |
| 減価償却累計額 | -990,359 | -1,110,646 | -1,210,582 | -1,285,107 | -1,410,095 | -1,503,494 | -1,627,690 | -1,732,318 | -1,685,538 | -1,681,795 | -1,847,672 |
| 機械装置及び運搬具(純額) | 682,324 | 592,957 | 670,730 | 602,393 | 556,991 | 463,106 | 405,500 | 360,505 | 291,379 | 244,960 | 225,407 |
| 工具、器具及び備品 | 464,151 | 496,824 | 530,947 | 544,978 | 550,679 | 544,228 | 560,202 | 573,606 | 619,880 | 619,914 | 668,985 |
| 減価償却累計額 | -383,428 | -413,196 | -455,998 | -480,528 | -509,716 | -513,150 | -538,775 | -561,353 | -577,942 | -577,170 | -632,937 |
| 工具、器具及び備品(純額) | 80,722 | 83,628 | 74,948 | 64,449 | 40,963 | 31,078 | 21,426 | 12,252 | 41,938 | 42,743 | 36,047 |
| 土地 | 123,614 | 123,614 | 123,614 | 123,614 | 81,781 | 81,781 | 81,781 | 81,781 | 81,781 | 81,781 | 81,781 |
| 建設仮勘定 | 414,359 | 192,475 | 1,001 | 1,177 | 2,384 | 41,563 | 41,845 | - | 11,703 | 6,551 | - |
| 有形固定資産合計 | 2,125,623 | 2,320,269 | 2,540,618 | 2,459,715 | 2,251,058 | 2,146,623 | 2,095,802 | 2,019,322 | 2,035,389 | 1,938,771 | 1,943,983 |
| 無形固定資産 | |||||||||||
| 借地権 | 410,708 | 398,387 | 373,317 | 373,393 | 357,495 | 350,661 | 364,567 | 376,133 | 400,237 | 383,333 | 397,392 |
| その他 | 54,803 | 35,519 | 23,815 | 30,173 | 25,819 | 22,365 | 18,654 | 15,274 | 4,408 | 15,702 | 14,579 |
| 無形固定資産合計 | 465,512 | 433,906 | 397,133 | 403,566 | 383,314 | 373,027 | 383,222 | 391,407 | 404,645 | 399,035 | 411,972 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 82,323 | 68,068 | 79,622 | 75,429 | 26,735 | 30,126 | 26,344 | 29,614 | 29,707 | 27,840 | 34,230 |
| 繰延税金資産 | - | - | - | - | - | - | - | - | 23,482 | 14,400 | 9,027 |
| 敷金及び保証金 | 35,241 | 31,388 | 29,897 | 30,963 | 33,437 | 30,207 | 30,632 | 30,504 | 30,818 | 32,400 | 32,264 |
| その他 | 82,794 | 62,768 | 58,781 | 65,573 | 56,921 | 49,307 | 40,214 | 24,200 | 13,434 | 19,384 | 26,736 |
| 貸倒引当金 | -13,442 | -13,442 | -13,438 | -13,438 | -13,637 | -13,637 | -13,508 | -955 | -950 | -1,009 | -1,014 |
| 投資その他の資産合計 | 186,918 | 148,783 | 154,862 | 158,528 | 103,456 | 96,002 | 83,683 | 83,364 | 96,492 | 93,016 | 101,244 |
| 固定資産合計 | 2,778,054 | 2,902,960 | 3,092,614 | 3,021,810 | 2,737,830 | 2,615,654 | 2,562,707 | 2,494,094 | 2,536,527 | 2,430,823 | 2,457,200 |
| 繰延資産 | |||||||||||
| 開業費 | 40,869 | 28,170 | 34,921 | 19,514 | 11,605 | 7,236 | 2,947 | - | - | - | - |
| 繰延資産合計 | 40,869 | 28,170 | 34,921 | 19,514 | 11,605 | 7,236 | 2,947 | - | - | - | - |
| 資産合計 | 6,950,481 | 6,591,335 | 6,939,924 | 6,742,162 | 5,670,177 | 5,371,800 | 5,366,104 | 5,301,505 | 5,794,861 | 5,639,689 | 6,018,971 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 767,182 | 605,396 | 622,364 | 646,012 | 675,245 | 418,592 | 568,106 | 509,664 | 813,991 | 861,129 | 709,974 |
| 短期借入金 | 1,238,450 | 1,055,487 | 1,231,069 | 1,246,633 | 1,121,369 | 1,307,244 | 1,346,316 | 2,501,500 | 2,670,741 | 2,034,546 | 2,052,460 |
| 1年内返済予定の長期借入金 | 583,947 | 724,893 | 855,441 | 684,811 | 994,826 | 1,079,580 | 1,266,830 | 251,040 | 35,880 | 84,904 | 134,904 |
| 未払法人税等 | 22,706 | 50,306 | 11,554 | 48,494 | 15,920 | 20,008 | 50,951 | 41,474 | 69,380 | 15,724 | 192,259 |
| 賞与引当金 | 35,125 | 6,625 | - | 9,713 | 15,293 | 10,687 | 10,351 | 15,617 | 13,596 | 14,453 | 26,497 |
| その他 | 265,325 | 214,213 | 312,799 | 303,423 | 188,815 | 194,979 | 197,597 | 195,397 | 225,583 | 233,417 | 271,795 |
| 流動負債合計 | 2,912,738 | 2,656,921 | 3,033,229 | 2,939,088 | 3,011,470 | 3,031,092 | 3,440,151 | 3,514,693 | 3,829,174 | 3,244,175 | 3,387,890 |
| 固定負債 | |||||||||||
| 長期借入金 | 1,396,471 | 1,559,345 | 1,251,744 | 1,270,677 | 685,892 | 833,138 | 645,889 | 424,470 | 389,280 | 821,394 | 486,489 |
| 退職給付に係る負債 | 114,198 | 115,435 | 98,499 | 111,291 | 100,162 | 96,232 | 97,391 | 100,533 | 84,303 | 83,595 | 90,768 |
| 繰延税金負債 | - | - | - | - | 557 | 1,071 | - | - | - | - | 326 |
| その他 | - | 2,727 | 51,732 | 11,847 | 16,352 | 5,817 | 4,658 | 96 | 21,504 | 20,506 | 15,057 |
| 繰延税金負債 | 12,933 | 6,115 | 8,419 | 5,454 | - | - | - | - | - | - | - |
| 固定負債合計 | 1,523,604 | 1,683,623 | 1,410,395 | 1,399,270 | 802,965 | 936,260 | 747,939 | 525,099 | 495,087 | 925,495 | 592,643 |
| 負債合計 | 4,436,342 | 4,340,544 | 4,443,625 | 4,338,359 | 3,814,436 | 3,967,352 | 4,188,091 | 4,039,793 | 4,324,261 | 4,169,671 | 3,980,533 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,820,976 | 1,868,253 | 1,868,253 | 1,918,285 | 1,918,285 | 2,018,287 | 2,018,287 | 2,018,287 | 2,018,287 | 2,018,287 | 2,118,287 |
| 資本剰余金 | 1,804,081 | 1,851,358 | 1,851,358 | 1,901,390 | 1,901,390 | 2,001,392 | 2,001,392 | 2,001,392 | 2,001,392 | 2,001,392 | 2,101,392 |
| 利益剰余金 | -1,099,959 | -1,439,697 | -1,212,172 | -1,385,250 | -1,929,111 | -2,561,039 | -2,689,205 | -2,513,652 | -2,122,825 | -2,142,841 | -1,792,209 |
| 自己株式 | -41,314 | -41,366 | -41,563 | -41,563 | -41,563 | -41,563 | -41,563 | -41,563 | -41,563 | -41,563 | -41,563 |
| 株主資本合計 | 2,483,783 | 2,238,548 | 2,465,876 | 2,392,861 | 1,849,000 | 1,417,077 | 1,288,910 | 1,464,463 | 1,855,290 | 1,835,274 | 2,385,906 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 25,117 | 13,796 | 18,531 | 12,217 | 1,272 | 2,447 | -173 | -919 | -817 | -1,641 | 710 |
| 為替換算調整勘定 | 2,395 | -1,553 | 11,892 | -1,275 | 5,467 | -15,077 | -110,722 | -201,831 | -383,873 | -363,614 | -348,179 |
| その他の包括利益累計額合計 | 27,513 | 12,242 | 30,423 | 10,942 | 6,740 | -12,629 | -110,896 | -202,750 | -384,691 | -365,255 | -347,469 |
| 新株予約権 | 2,841 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 2,514,138 | 2,250,790 | 2,496,299 | 2,403,803 | 1,855,740 | 1,404,447 | 1,178,013 | 1,261,712 | 1,470,599 | 1,470,018 | 2,038,437 |
| 負債純資産合計 | 6,950,481 | 6,591,335 | 6,939,924 | 6,742,162 | 5,670,177 | 5,371,800 | 5,366,104 | 5,301,505 | 5,794,861 | 5,639,689 | 6,018,971 |