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
2015-11千円 | 2016-11千円 | 2017-11千円 | 2018-11千円 | 2019-11千円 | 2020-11千円 | 2021-11千円 | 2022-11千円 | 2023-11千円 | 2024-11千円 | 2025-11千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 8,990,993 | 11,445,102 | 15,012,453 | 15,203,108 | 17,845,802 | 16,891,631 | 20,622,978 | 21,869,756 | 22,743,257 | 22,137,964 | 19,228,728 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 15,496,313 | 12,091,582 | 12,832,878 | 11,891,116 |
| 電子記録債権 | - | - | - | - | - | - | - | - | - | - | 379,298 |
| 製品 | 6,180,048 | 6,544,628 | 5,773,428 | 5,493,043 | 5,952,553 | 5,110,208 | 4,486,873 | 8,126,313 | 8,235,777 | 6,662,501 | 6,584,187 |
| 仕掛品 | 1,206,628 | 1,134,117 | 970,606 | 1,053,729 | 1,442,062 | 1,263,597 | 1,017,659 | 1,250,192 | 1,581,170 | 1,385,413 | 1,456,353 |
| 原材料及び貯蔵品 | 2,103,627 | 1,986,011 | 1,670,184 | 2,472,906 | 2,407,006 | 2,226,286 | 2,636,502 | 4,032,173 | 3,475,991 | 2,943,175 | 3,071,321 |
| その他 | 926,342 | 665,003 | 711,004 | 371,799 | 266,642 | 259,842 | 279,334 | 619,779 | 674,131 | 1,218,251 | 1,056,430 |
| 受取手形及び売掛金 | 8,851,408 | 10,665,492 | 11,181,733 | 11,312,954 | 12,356,581 | 10,698,598 | 11,834,036 | - | - | - | - |
| 繰延税金資産 | 510,570 | 533,349 | 466,335 | 443,004 | - | - | - | - | - | - | - |
| 貸倒引当金 | -4,881 | -5,800 | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 28,764,738 | 32,967,905 | 35,785,746 | 36,350,546 | 40,270,648 | 36,450,165 | 40,877,385 | 51,394,529 | 48,801,910 | 47,180,184 | 43,667,437 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 2,368,376 | 2,338,802 | 2,365,893 | 2,453,220 | 2,632,447 | 2,561,500 | 2,511,230 | 2,991,150 | 3,166,527 | 5,418,600 | 5,607,186 |
| 機械装置及び運搬具(純額) | 5,793,171 | 5,760,720 | 5,612,200 | 5,473,133 | 5,270,865 | 4,681,814 | 4,396,964 | 3,974,815 | 5,075,198 | 3,488,324 | 4,775,024 |
| 工具、器具及び備品(純額) | 213,457 | 205,117 | 250,981 | 248,373 | 288,044 | 263,207 | 215,863 | 341,741 | 403,398 | 355,401 | 301,795 |
| 土地 | 4,508,411 | 4,529,685 | 4,529,685 | 5,755,056 | 5,739,305 | 5,783,270 | 5,970,250 | 6,154,017 | 6,264,430 | 6,248,679 | 6,277,043 |
| 立木 | 141,064 | 144,534 | 144,534 | 142,761 | 142,761 | 136,554 | 133,129 | 126,295 | 124,806 | 123,119 | 123,119 |
| リース資産(純額) | 206,313 | 238,037 | 225,759 | 232,230 | 220,238 | 220,931 | 279,986 | 257,381 | 286,185 | 421,437 | 473,035 |
| 建設仮勘定 | 215,786 | 44,588 | 110,214 | 470,748 | 118,892 | 119,921 | 184,892 | 933,701 | 799,389 | 506,115 | 199,370 |
| 有形固定資産合計 | 13,446,581 | 13,261,485 | 13,239,268 | 14,775,524 | 14,412,554 | 13,767,200 | 13,692,317 | 14,779,103 | 16,119,936 | 16,561,678 | 17,756,574 |
| 無形固定資産 | |||||||||||
| のれん | - | - | - | - | - | - | - | - | - | - | 46,746 |
| その他 | 54,156 | 47,449 | - | - | - | - | - | - | - | - | 313,251 |
| リース資産 | 142,752 | 97,654 | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 196,909 | 145,104 | - | - | - | - | - | - | - | - | 359,998 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 4,868,266 | 4,410,145 | 5,024,038 | 5,064,145 | 4,929,427 | 5,264,616 | 6,038,874 | 7,254,797 | 8,619,860 | 9,302,231 | 10,098,306 |
| 繰延税金資産 | - | - | - | - | - | 1,796,015 | 1,748,152 | 1,681,448 | 1,513,163 | 22,790 | 91,579 |
| その他 | 684,862 | 722,810 | 635,490 | 644,192 | 641,481 | 762,909 | 775,294 | 764,525 | 778,194 | 767,461 | 835,250 |
| 貸倒引当金 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 | -2,000 |
| 繰延税金資産 | 1,120,131 | 1,310,759 | 1,140,753 | 1,257,993 | 1,726,859 | - | - | - | - | - | - |
| 長期貸付金 | 24,897 | 18,727 | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 6,696,156 | 6,460,442 | 6,798,282 | 6,964,331 | 7,295,767 | 7,821,541 | 8,560,321 | 9,698,772 | 10,909,218 | 10,090,483 | 11,023,136 |
| 無形固定資産 | - | - | 81,984 | 275,661 | 312,495 | 557,377 | 868,731 | 759,730 | 540,335 | 349,984 | - |
| 固定資産合計 | 20,339,648 | 19,867,032 | 20,119,536 | 22,015,517 | 22,020,817 | 22,146,119 | 23,121,371 | 25,237,605 | 27,569,490 | 27,002,146 | 29,139,709 |
| 資産合計 | 49,104,387 | 52,834,938 | 55,905,282 | 58,366,064 | 62,291,465 | 58,596,285 | 63,998,756 | 76,632,135 | 76,371,401 | 74,182,330 | 72,807,147 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 9,377,403 | 9,242,150 | 9,727,581 | 10,123,866 | 12,032,935 | 8,263,189 | 10,493,823 | 14,201,515 | 11,298,001 | 11,800,885 | 9,308,906 |
| 電子記録債務 | - | - | - | - | - | - | - | - | - | - | 1,292,030 |
| 短期借入金 | 7,607,580 | 7,426,428 | 7,542,156 | 7,527,778 | 6,629,776 | 6,423,455 | 6,229,075 | 6,255,696 | 7,466,065 | 7,204,636 | 8,015,837 |
| 未払金 | 1,415,451 | 1,744,196 | 1,687,739 | 1,660,710 | 1,796,433 | 1,441,357 | 1,811,487 | 2,271,733 | 1,874,533 | 1,905,822 | 1,958,546 |
| 未払法人税等 | 187,964 | 1,017,394 | 771,661 | 455,132 | 574,246 | 355,746 | 956,158 | 2,585,829 | 196,885 | 95,400 | 101,329 |
| 設備関係支払手形 | 497,407 | 592,295 | 548,381 | 458,727 | 761,388 | 380,668 | 633,468 | 559,347 | 1,172,560 | 2,637,035 | 787,665 |
| その他 | 974,604 | 1,304,489 | 1,724,501 | 1,460,297 | 1,743,874 | 1,963,540 | 1,914,527 | 2,484,316 | 2,031,980 | 1,891,312 | 1,712,711 |
| 1年内償還予定の社債 | - | 39,760 | 39,760 | 39,760 | 169,760 | 39,760 | 39,760 | 21,560 | - | - | - |
| 災害損失引当金 | - | - | - | - | - | - | 43,452 | - | - | - | - |
| リース債務 | 122,427 | 140,905 | - | - | - | - | - | - | - | - | - |
| 未払消費税等 | 63,807 | 755,789 | - | - | - | - | - | - | - | - | - |
| 圧縮未決算特別勘定 | - | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 20,246,647 | 22,263,408 | 22,041,780 | 21,726,274 | 23,708,415 | 18,867,719 | 22,121,752 | 28,379,999 | 24,040,027 | 25,535,092 | 23,177,028 |
| 固定負債 | |||||||||||
| 長期借入金 | 3,832,613 | 3,324,110 | 3,035,210 | 2,545,515 | 2,532,830 | 2,446,750 | 1,426,250 | 792,770 | 1,861,090 | 2,497,280 | 3,288,340 |
| リース債務 | 219,969 | 185,691 | - | - | - | - | 687,010 | 581,224 | 421,527 | 392,141 | 385,646 |
| 環境対策引当金 | 80,930 | 73,554 | 73,098 | 44,851 | 42,037 | 30,691 | 29,781 | 17,128 | 13,073 | 10,762 | 10,085 |
| 長期未払金 | - | - | 247,460 | 197,330 | 142,270 | 142,270 | 140,980 | 140,980 | 69,420 | 44,860 | 70,010 |
| 役員退職慰労引当金 | 383,210 | 413,330 | - | - | - | - | - | - | - | - | 13,941 |
| 退職給付に係る負債 | 4,871,071 | 5,501,445 | 5,668,099 | 5,897,620 | 6,052,491 | 6,089,526 | 6,057,640 | 5,978,668 | 5,914,475 | 5,867,678 | 5,011,453 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | 901,566 | 1,289,469 |
| その他 | - | - | 153,189 | 260,219 | 292,680 | 441,647 | 10,750 | 10,750 | 10,750 | 10,750 | 10,750 |
| 社債 | 130,000 | 350,360 | 310,600 | 270,840 | 101,080 | 61,320 | 21,560 | - | - | - | - |
| 繰延税金負債 | - | - | 9,213 | 22,567 | - | - | - | - | - | - | - |
| 資産除去債務 | 10,750 | 10,750 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 9,528,543 | 9,859,241 | 9,496,870 | 9,238,944 | 9,163,389 | 9,212,204 | 8,373,972 | 7,521,521 | 8,290,336 | 9,725,039 | 10,079,696 |
| 負債合計 | 29,775,191 | 32,122,650 | 31,538,650 | 30,965,219 | 32,871,804 | 28,079,924 | 30,495,725 | 35,901,520 | 32,330,363 | 35,260,132 | 33,256,724 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 | 2,141,000 |
| 資本剰余金 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 | 1,587,822 |
| 利益剰余金 | 14,101,124 | 16,165,134 | 18,836,064 | 21,625,694 | 23,549,026 | 24,833,822 | 26,962,090 | 32,200,048 | 34,071,064 | 28,705,197 | 27,275,166 |
| 自己株式 | -240,816 | -423,682 | -423,706 | -423,766 | -423,809 | -423,861 | -423,861 | -706,189 | -706,189 | -1,174,189 | -1,174,189 |
| 株主資本合計 | 17,589,129 | 19,470,273 | 22,141,180 | 24,930,750 | 26,854,039 | 28,138,783 | 30,267,051 | 35,222,681 | 37,093,696 | 31,259,830 | 29,829,799 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 496,714 | 467,566 | 815,264 | 628,027 | 610,643 | 356,078 | 591,510 | 1,105,362 | 1,604,878 | 2,049,710 | 2,997,209 |
| 繰延ヘッジ損益 | 13,180 | 24,182 | 1,073 | 1,473 | 2,977 | -994 | -264 | -28,894 | -5,225 | -1,978 | 11,264 |
| 為替換算調整勘定 | -196,571 | -487,539 | -311,067 | -342,166 | -449,865 | -580,494 | -365,920 | 138,826 | 378,674 | 547,617 | 842,830 |
| 退職給付に係る調整累計額 | -234,887 | -593,629 | -543,855 | -455,524 | -507,208 | -481,656 | -411,750 | -334,846 | -270,870 | -345,837 | 376,557 |
| その他の包括利益累計額合計 | 78,435 | -589,419 | -38,584 | -168,189 | -343,453 | -707,066 | -186,425 | 880,447 | 1,707,457 | 2,249,512 | 4,227,862 |
| 非支配株主持分 | - | 1,831,433 | 2,264,035 | 2,638,285 | 2,909,074 | 3,084,644 | 3,422,405 | 4,627,486 | 5,239,883 | 5,412,855 | 5,492,761 |
| 少数株主持分 | 1,661,630 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 19,329,196 | 20,712,287 | 24,366,631 | 27,400,845 | 29,419,661 | 30,516,361 | 33,503,031 | 40,730,615 | 44,041,037 | 38,922,198 | 39,550,422 |
| 負債純資産合計 | 49,104,387 | 52,834,938 | 55,905,282 | 58,366,064 | 62,291,465 | 58,596,285 | 63,998,756 | 76,632,135 | 76,371,401 | 74,182,330 | 72,807,147 |