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 | 8,396,876 | 11,248,914 | 10,776,402 | 9,168,714 | 7,650,039 | 8,057,401 | 7,798,325 | 7,967,014 | 8,758,989 | 8,907,009 | 8,700,463 |
| 受取手形 | - | - | - | - | - | - | 1,007,801 | 1,206,449 | 1,756,199 | 899,818 | 10,051 |
| 電子記録債権 | - | - | - | - | - | - | - | - | - | - | 500,095 |
| 売掛金 | - | - | - | - | - | - | 7,750,488 | 7,421,284 | 7,585,247 | 8,116,729 | 8,478,965 |
| 契約資産 | - | - | - | - | - | - | 1,452,468 | 1,305,526 | 1,221,657 | 878,761 | 755,914 |
| 有価証券 | 625,956 | - | 100,000 | 30,216 | - | - | 300,000 | - | 200,000 | - | 200,000 |
| 商品及び製品 | 588,135 | 527,952 | 775,131 | 541,172 | 647,428 | 437,972 | 616,380 | 882,672 | 945,400 | 914,772 | 850,678 |
| 仕掛品 | 4,210,252 | 2,338,779 | 3,731,113 | 3,800,483 | 3,183,137 | 2,076,585 | 2,892,214 | 4,280,979 | 3,178,734 | 2,720,322 | 2,529,902 |
| 原材料及び貯蔵品 | 889,188 | 837,821 | 856,991 | 1,144,576 | 1,061,384 | 1,081,782 | 1,357,887 | 1,820,585 | 1,744,603 | 1,838,099 | 1,769,455 |
| その他 | 330,797 | 166,935 | 434,128 | 149,388 | 137,988 | 152,844 | 172,341 | 215,538 | 146,843 | 131,954 | 143,155 |
| 貸倒引当金 | -3,781 | -336 | -473 | -75 | -163 | -462 | -253 | -1,262 | -1,179 | -2,286 | -2,265 |
| 受取手形及び売掛金 | 8,582,311 | 8,209,702 | 8,361,910 | 9,203,021 | 8,978,963 | 9,007,783 | - | - | - | - | - |
| 未収還付法人税等 | 2,795 | 18,069 | - | - | - | - | - | - | - | - | - |
| 繰延税金資産 | 363,329 | 346,790 | 417,409 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 23,985,861 | 23,694,629 | 25,452,614 | 24,037,498 | 21,658,779 | 20,813,906 | 23,347,654 | 25,098,788 | 25,536,495 | 24,405,180 | 23,936,416 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 6,854,954 | 7,377,816 | 7,833,552 | 8,115,049 | 9,353,927 | 9,511,877 | 9,699,851 | 9,838,819 | 9,889,184 | 9,979,898 | 10,081,013 |
| 減価償却累計額 | -4,671,071 | -4,758,784 | -4,982,839 | -5,240,495 | -5,488,572 | -5,861,648 | -6,180,472 | -6,482,755 | -6,798,282 | -7,096,497 | -7,373,531 |
| 建物及び構築物(純額) | 2,183,882 | 2,619,032 | 2,850,712 | 2,874,554 | 3,865,354 | 3,650,228 | 3,519,379 | 3,356,064 | 3,090,902 | 2,883,400 | 2,707,481 |
| 機械装置及び運搬具 | 4,485,825 | 4,371,865 | 4,739,214 | 5,069,780 | 5,050,360 | 5,271,113 | 5,383,570 | 5,675,760 | 5,783,721 | 6,012,176 | 6,016,205 |
| 減価償却累計額 | -3,933,574 | -3,764,845 | -3,917,764 | -4,037,002 | -4,053,373 | -4,230,582 | -4,413,159 | -4,613,853 | -4,820,604 | -5,007,031 | -5,215,018 |
| 機械装置及び運搬具(純額) | 552,251 | 607,020 | 821,450 | 1,032,777 | 996,986 | 1,040,530 | 970,410 | 1,061,906 | 963,116 | 1,005,145 | 801,187 |
| 土地 | 4,284,948 | 4,250,044 | 4,250,044 | 4,250,044 | 4,241,294 | 4,241,294 | 4,236,283 | 4,236,283 | 4,236,283 | 4,236,283 | 4,504,197 |
| リース資産 | 449,880 | 569,014 | 620,544 | 697,073 | 692,078 | 726,373 | 721,093 | 727,681 | 749,562 | 746,329 | 676,434 |
| 減価償却累計額 | -147,771 | -220,277 | -297,986 | -378,396 | -450,474 | -496,094 | -541,265 | -555,036 | -589,599 | -626,577 | -611,188 |
| リース資産(純額) | 302,109 | 348,736 | 322,558 | 318,676 | 241,604 | 230,279 | 179,828 | 172,644 | 159,963 | 119,752 | 65,246 |
| その他 | 3,124,073 | 3,176,104 | 3,602,332 | 3,593,724 | 3,366,505 | 3,401,473 | 3,496,462 | 3,572,572 | 3,757,287 | 3,649,173 | 3,761,410 |
| 減価償却累計額 | -2,883,464 | -2,832,361 | -2,843,557 | -2,749,031 | -2,748,917 | -2,848,660 | -2,967,567 | -3,052,053 | -3,156,275 | -3,135,445 | -3,207,468 |
| その他(純額) | 240,609 | 343,742 | 758,775 | 844,692 | 617,587 | 552,812 | 528,895 | 520,519 | 601,012 | 513,727 | 553,941 |
| 有形固定資産合計 | 7,563,800 | 8,168,575 | 9,003,540 | 9,320,745 | 9,962,827 | 9,715,146 | 9,434,798 | 9,347,419 | 9,051,278 | 8,758,311 | 8,632,054 |
| 無形固定資産 | |||||||||||
| のれん | - | - | 124,053 | 155,920 | 115,254 | - | - | 251,928 | 115,944 | 86,958 | - |
| リース資産 | 10,489 | 27,345 | 18,835 | 11,252 | 14,226 | 17,267 | 11,298 | 7,777 | 5,172 | 2,619 | 864 |
| その他 | 302,620 | 233,988 | 198,311 | 164,612 | 185,694 | 149,100 | 172,097 | 167,681 | 319,899 | 461,771 | 368,564 |
| 無形固定資産合計 | 313,109 | 261,334 | 341,200 | 331,784 | 315,174 | 166,368 | 183,395 | 427,388 | 441,017 | 551,349 | 369,428 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,185,818 | 2,649,562 | 2,617,596 | 3,464,806 | 3,329,938 | 3,418,888 | 3,142,536 | 3,315,548 | 3,579,633 | 3,607,813 | 3,781,756 |
| 繰延税金資産 | - | - | - | - | 588,529 | 685,776 | 785,788 | 720,401 | 607,516 | 629,460 | 695,405 |
| その他 | 659,016 | 305,764 | 512,960 | 511,530 | 543,306 | 538,051 | 728,510 | 477,663 | 470,665 | 521,224 | 522,555 |
| 貸倒引当金 | -5,831 | -5,831 | -6,048 | -6,198 | -6,198 | -6,218 | -6,218 | -6,223 | -7,001 | -3,107 | -3,107 |
| 繰延税金資産 | 160,459 | 95,827 | 114,543 | 564,906 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 3,999,464 | 3,045,323 | 3,239,051 | 4,535,045 | 4,455,575 | 4,636,498 | 4,650,617 | 4,507,389 | 4,650,813 | 4,755,390 | 4,996,610 |
| 固定資産合計 | 11,876,375 | 11,475,233 | 12,583,792 | 14,187,575 | 14,733,577 | 14,518,012 | 14,268,811 | 14,282,197 | 14,143,109 | 14,065,051 | 13,998,094 |
| 資産合計 | 35,862,237 | 35,169,863 | 38,036,406 | 38,225,073 | 36,392,357 | 35,331,919 | 37,616,465 | 39,380,985 | 39,679,605 | 38,470,231 | 37,934,510 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 1,895,861 | 1,778,429 | 1,986,512 | 1,556,654 | 1,429,617 | 1,530,939 | 1,881,529 | 1,761,288 | 1,423,738 | 1,347,032 | 1,467,003 |
| 電子記録債務 | 2,160,582 | 1,601,904 | 2,759,614 | 2,607,843 | 2,074,133 | 1,709,124 | 2,541,952 | 2,372,075 | 3,001,142 | 1,820,889 | 508,463 |
| リース債務 | 54,155 | 84,578 | 87,869 | 96,231 | 73,868 | 59,157 | 54,778 | 59,580 | 63,341 | 39,752 | 39,396 |
| 未払法人税等 | 249,574 | 255,821 | 369,738 | 286,608 | 122,619 | 47,624 | 335,523 | 80,487 | 321,976 | 175,057 | 319,445 |
| 契約負債 | - | - | - | - | - | - | 305,860 | 1,805,347 | 516,873 | 608,071 | 717,000 |
| 賞与引当金 | 392,819 | 414,862 | 452,237 | 458,448 | 421,058 | 439,812 | 608,191 | 493,553 | 535,452 | 614,084 | 633,428 |
| 役員賞与引当金 | 15,250 | 17,604 | 24,972 | 17,660 | 12,367 | 1,144 | 24,712 | 17,778 | 11,299 | 15,317 | 17,917 |
| 製品保証引当金 | - | - | - | - | - | - | 34,329 | 15,610 | 12,937 | 25,154 | 20,237 |
| 受注損失引当金 | - | - | - | - | - | - | - | - | - | - | 22,096 |
| 資産除去債務 | - | - | - | - | - | - | - | - | - | - | 29,218 |
| その他 | 1,461,277 | 1,243,478 | 1,475,105 | 1,433,633 | 1,019,196 | 1,112,516 | 1,079,709 | 1,087,128 | 1,306,428 | 1,135,178 | 1,072,323 |
| 前受金 | 1,806,268 | 1,008,481 | 1,271,062 | 1,592,990 | 986,671 | 426,413 | - | - | - | - | - |
| 流動負債合計 | 8,035,789 | 6,405,160 | 8,427,112 | 8,050,071 | 6,139,532 | 5,326,733 | 6,866,587 | 7,692,847 | 7,193,190 | 5,780,538 | 4,846,530 |
| 固定負債 | |||||||||||
| 長期借入金 | 67,483 | 140,000 | 246,560 | 166,480 | 96,400 | 26,320 | 80,000 | 198,410 | 138,500 | 82,500 | 31,523 |
| リース債務 | 171,057 | 223,912 | 195,416 | 191,211 | 145,006 | 165,393 | 117,491 | 106,611 | 92,552 | 78,960 | 68,962 |
| 退職給付に係る負債 | 561,998 | 461,288 | 522,922 | 504,039 | 440,290 | 510,321 | 508,580 | 544,769 | 514,375 | 443,893 | 336,667 |
| 資産除去債務 | - | - | - | - | - | - | - | 4,637 | 4,677 | 4,716 | 6,839 |
| その他 | - | 182,529 | 191,340 | 191,332 | 172,251 | 142,130 | 142,642 | 147,045 | 203,303 | 172,678 | 132,250 |
| 役員退職慰労引当金 | 189,720 | 10,080 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 990,258 | 1,017,810 | 1,156,239 | 1,053,063 | 853,948 | 844,165 | 848,714 | 1,001,474 | 953,408 | 782,748 | 576,243 |
| 負債合計 | 9,026,047 | 7,422,970 | 9,583,351 | 9,103,135 | 6,993,480 | 6,170,899 | 7,715,301 | 8,694,321 | 8,146,599 | 6,563,287 | 5,422,773 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 | 2,015,900 |
| 資本剰余金 | 2,355,417 | 2,355,417 | 2,355,417 | 2,355,417 | 2,355,417 | 2,355,417 | 2,360,246 | 2,360,246 | 2,360,246 | 2,360,246 | 2,360,246 |
| 利益剰余金 | 22,508,925 | 23,202,275 | 23,875,275 | 24,621,589 | 24,964,385 | 24,709,774 | 25,339,798 | 25,925,219 | 26,252,484 | 26,468,531 | 26,780,297 |
| 自己株式 | -272,451 | -272,477 | -272,477 | -272,477 | -272,477 | -272,477 | -259,302 | -259,302 | -259,302 | -259,302 | -259,302 |
| 株主資本合計 | 26,607,792 | 27,301,115 | 27,974,115 | 28,720,429 | 29,063,225 | 28,808,614 | 29,456,641 | 30,042,062 | 30,369,328 | 30,585,375 | 30,897,140 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 258,100 | 382,640 | 423,584 | 338,682 | 244,955 | 312,338 | 321,908 | 462,408 | 904,198 | 927,269 | 1,126,122 |
| 為替換算調整勘定 | 64,780 | 51,225 | 61,773 | 37,425 | 32,170 | 28,235 | 121,795 | 185,531 | 243,454 | 324,355 | 340,836 |
| 退職給付に係る調整累計額 | -94,484 | 11,910 | -6,417 | 25,401 | 58,524 | 11,831 | 818 | -3,338 | 16,024 | 69,944 | 147,637 |
| その他の包括利益累計額合計 | 228,396 | 445,776 | 478,939 | 401,509 | 335,651 | 352,404 | 444,522 | 644,600 | 1,163,677 | 1,321,569 | 1,614,595 |
| 純資産合計 | 26,836,189 | 27,746,892 | 28,453,055 | 29,121,938 | 29,398,877 | 29,161,019 | 29,901,164 | 30,686,663 | 31,533,005 | 31,906,944 | 32,511,736 |
| 負債純資産合計 | 35,862,237 | 35,169,863 | 38,036,406 | 38,225,073 | 36,392,357 | 35,331,919 | 37,616,465 | 39,380,985 | 39,679,605 | 38,470,231 | 37,934,510 |