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
2016-03百万円 | 2017-03百万円 | 2018-03百万円 | 2019-03百万円 | 2020-03百万円 | 2021-03百万円 | 2022-03百万円 | 2023-03百万円 | 2024-03百万円 | 2025-03百万円 | 2026-03百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 23,309 | 21,677 | 18,233 | 19,947 | 25,525 | 38,782 | 29,975 | 33,730 | 33,937 | 27,759 | 27,670 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 150,389 | 145,981 | 162,256 | 150,865 |
| 電子記録債権 | - | - | - | - | 13,467 | 15,680 | 20,781 | 23,903 | 26,852 | 26,368 | 27,596 |
| 商品及び製品 | 26,886 | 30,056 | 32,167 | 33,222 | 33,695 | 33,017 | 45,734 | 55,751 | 58,510 | 65,786 | 65,454 |
| 仕掛品 | 2,715 | 3,121 | 3,176 | 3,376 | 3,737 | 3,239 | 4,022 | 6,106 | 5,204 | 7,375 | 8,710 |
| 原材料及び貯蔵品 | 4,059 | 3,967 | 4,023 | 4,421 | 4,800 | 4,784 | 6,381 | 7,753 | 10,749 | 11,391 | 12,057 |
| その他 | 12,976 | 10,581 | 12,230 | 14,957 | 15,705 | 15,828 | 21,631 | 25,732 | 28,515 | 27,733 | 25,892 |
| 貸倒引当金 | -701 | -340 | -328 | -269 | -200 | -145 | -151 | -177 | -177 | -212 | -300 |
| 受取手形及び売掛金 | 103,624 | 112,079 | 121,698 | 122,179 | 107,041 | 108,425 | 131,094 | - | - | - | - |
| 繰延税金資産 | 3,008 | 3,320 | 3,381 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 175,878 | 184,464 | 194,584 | 197,835 | 203,772 | 219,613 | 259,471 | 303,189 | 309,573 | 328,458 | 317,947 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 33,041 | 38,398 | 37,768 | 38,240 | 38,528 | 40,356 | 41,655 | 45,634 | 46,620 | 59,544 | 59,722 |
| 貯蔵設備(純額) | 4,782 | 8,444 | 7,369 | 7,475 | 7,126 | 6,724 | 7,019 | 9,111 | 10,444 | 12,417 | 13,937 |
| 機械装置及び運搬具(純額) | 28,087 | 29,899 | 36,713 | 37,130 | 38,479 | 40,162 | 40,133 | 43,825 | 50,174 | 55,011 | 61,485 |
| 工具、器具及び備品(純額) | 12,560 | 9,130 | 11,152 | 12,884 | 14,857 | 16,503 | 17,860 | 18,590 | 19,273 | 20,541 | 21,664 |
| 土地 | 57,161 | 59,057 | 61,104 | 62,251 | 65,331 | 66,869 | 68,115 | 73,910 | 73,937 | 79,287 | 73,702 |
| リース資産(純額) | 4,654 | 5,391 | 4,601 | 3,798 | 3,673 | 2,753 | 2,267 | 2,427 | 2,158 | 3,086 | 3,291 |
| 建設仮勘定 | 4,715 | 6,318 | 1,540 | 2,661 | 3,797 | 4,653 | 8,695 | 13,941 | 22,802 | 10,318 | 13,972 |
| 有形固定資産合計 | 145,003 | 156,639 | 160,249 | 164,441 | 171,793 | 178,023 | 185,747 | 207,442 | 225,412 | 240,206 | 247,776 |
| 無形固定資産 | |||||||||||
| のれん | 14,087 | 12,672 | 14,313 | 14,135 | 12,904 | 13,791 | 12,229 | 23,958 | 19,569 | 22,893 | 20,020 |
| その他 | 2,788 | 3,012 | 3,339 | 3,596 | 3,863 | 3,704 | 3,949 | 12,909 | 16,932 | 24,862 | 15,534 |
| 無形固定資産合計 | 16,876 | 15,684 | 17,653 | 17,732 | 16,767 | 17,495 | 16,179 | 36,868 | 36,502 | 47,756 | 35,555 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 53,524 | 64,856 | 69,741 | 63,544 | 63,769 | 78,913 | 79,791 | 85,689 | 225,427 | 211,938 | 237,585 |
| 長期貸付金 | 370 | 249 | 115 | 183 | 141 | 116 | 632 | 518 | 474 | 1,683 | 273 |
| 退職給付に係る資産 | 2,267 | 1,609 | 1,265 | 1,424 | 1,145 | 2,051 | 2,197 | 3,641 | 5,624 | 7,342 | 9,202 |
| 繰延税金資産 | - | - | - | - | 3,233 | 3,487 | 3,241 | 3,625 | 3,666 | 3,921 | 3,405 |
| その他 | 8,683 | 9,504 | 10,286 | 9,766 | 9,666 | 10,409 | 11,779 | 15,539 | 28,252 | 31,432 | 48,549 |
| 貸倒引当金 | -813 | -740 | -585 | -588 | -575 | -591 | -559 | -512 | -541 | -545 | -522 |
| 繰延税金資産 | 2,689 | 2,422 | 2,125 | 3,263 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 66,721 | 77,901 | 82,949 | 77,593 | 77,381 | 94,385 | 97,081 | 108,502 | 262,903 | 255,772 | 298,493 |
| 固定資産合計 | 228,601 | 250,226 | 260,851 | 259,768 | 265,942 | 289,905 | 299,008 | 352,814 | 524,817 | 543,735 | 581,825 |
| 資産合計 | 404,479 | 434,690 | 455,436 | 457,603 | 469,715 | 509,518 | 558,479 | 656,003 | 834,391 | 872,194 | 899,772 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 76,464 | 70,680 | 71,782 | 72,512 | 67,844 | 65,541 | 66,480 | 73,071 | 66,067 | 76,102 | 69,538 |
| 電子記録債務 | 14,487 | 22,494 | 23,076 | 25,873 | 25,068 | 27,992 | 30,777 | 40,801 | 34,935 | 34,367 | 27,281 |
| 短期借入金 | 23,430 | 23,748 | 26,667 | 23,064 | 19,434 | 24,208 | 32,343 | 25,747 | 129,161 | 24,421 | 38,036 |
| 1年内返済予定の長期借入金 | 22,467 | 22,968 | 13,719 | 11,661 | 3,671 | 9,760 | 11,222 | 12,144 | 12,734 | 22,964 | 16,576 |
| リース債務 | 892 | 955 | 907 | 759 | 834 | 663 | 722 | 863 | 881 | 809 | 863 |
| 未払法人税等 | 3,567 | 6,719 | 6,369 | 5,436 | 6,650 | 8,168 | 8,518 | 8,362 | 12,542 | 10,882 | 9,220 |
| 契約負債 | - | - | - | - | - | - | - | 10,500 | 7,201 | 8,330 | 8,007 |
| 賞与引当金 | 4,491 | 4,728 | 4,909 | 5,039 | 5,152 | 5,268 | 5,389 | 6,434 | 6,765 | 7,194 | 7,336 |
| その他 | 26,687 | 29,972 | 28,086 | 28,374 | 27,459 | 28,895 | 30,845 | 34,542 | 42,154 | 69,921 | 34,288 |
| 関係会社整理損失引当金 | - | - | - | - | - | - | - | - | 68 | - | - |
| 製品補償引当金 | - | - | - | - | - | 482 | - | - | - | - | - |
| 1年内償還予定の社債 | - | - | 3,000 | - | 35,016 | - | - | - | - | - | - |
| 流動負債合計 | 172,489 | 182,269 | 178,519 | 172,722 | 191,131 | 170,981 | 186,300 | 212,469 | 312,513 | 254,993 | 211,149 |
| 固定負債 | |||||||||||
| 社債 | 38,136 | 38,106 | 35,076 | 35,046 | - | - | 10,000 | 30,000 | 40,000 | 70,000 | 70,000 |
| 長期借入金 | 47,598 | 44,734 | 48,761 | 52,632 | 64,743 | 59,447 | 55,093 | 68,457 | 70,100 | 111,619 | 120,254 |
| リース債務 | 3,988 | 4,773 | 3,923 | 3,196 | 2,877 | 2,081 | 1,595 | 1,984 | 1,389 | 1,469 | 1,512 |
| 繰延税金負債 | - | - | - | - | 5,207 | 10,904 | 10,830 | 14,904 | 21,836 | 20,312 | 29,822 |
| 役員退職慰労引当金 | 1,291 | 1,388 | 1,538 | 1,639 | 1,493 | 1,373 | 1,518 | 1,280 | 1,385 | 1,522 | 1,246 |
| 退職給付に係る負債 | 5,811 | 5,632 | 5,843 | 5,770 | 5,615 | 5,470 | 5,524 | 6,892 | 5,884 | 6,082 | 6,110 |
| その他 | 6,433 | 5,962 | 7,034 | 6,645 | 7,332 | 7,408 | 7,309 | 7,784 | 8,351 | 9,000 | 10,680 |
| 訴訟損失引当金 | - | - | - | 157 | 163 | - | - | - | - | - | - |
| 繰延税金負債 | 4,146 | 6,943 | 8,835 | 5,806 | - | - | - | - | - | - | - |
| 固定負債合計 | 107,406 | 107,541 | 111,015 | 110,894 | 87,432 | 86,686 | 91,872 | 131,303 | 148,947 | 220,008 | 239,627 |
| 負債合計 | 279,895 | 289,810 | 289,534 | 283,617 | 278,563 | 257,667 | 278,172 | 343,773 | 461,461 | 475,002 | 450,777 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 20,096 | 20,096 | 20,096 | 20,096 | 20,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 | 35,096 |
| 資本剰余金 | 18,137 | 18,107 | 18,077 | 16,680 | 16,728 | 31,766 | 31,809 | 31,904 | 32,043 | 32,128 | 32,323 |
| 利益剰余金 | 66,174 | 80,849 | 96,455 | 112,968 | 130,762 | 149,289 | 176,672 | 203,801 | 245,694 | 274,892 | 307,098 |
| 自己株式 | -1,463 | -1,478 | -1,508 | -1,521 | -1,515 | -1,514 | -1,528 | -1,530 | -1,546 | -1,558 | -1,559 |
| 株主資本合計 | 102,945 | 117,574 | 133,121 | 148,223 | 166,071 | 214,638 | 242,050 | 269,271 | 311,288 | 340,559 | 372,957 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 9,939 | 16,364 | 19,593 | 16,283 | 14,119 | 25,501 | 22,450 | 24,148 | 37,375 | 29,334 | 41,835 |
| 繰延ヘッジ損益 | -221 | -31 | -58 | 661 | 1,608 | 2,373 | 2,635 | 2,730 | 4,317 | 2,270 | 3,094 |
| 為替換算調整勘定 | 1,966 | 355 | 1,548 | -22 | 558 | -683 | 2,478 | 5,764 | 8,201 | 11,839 | 15,936 |
| 退職給付に係る調整累計額 | 152 | 153 | 203 | 263 | -91 | 595 | 513 | 61 | 1,145 | 2,031 | 3,274 |
| その他の包括利益累計額合計 | 11,836 | 16,841 | 21,287 | 17,186 | 16,194 | 27,786 | 28,078 | 32,704 | 51,039 | 45,476 | 64,140 |
| 非支配株主持分 | 9,802 | 10,464 | 11,491 | 8,577 | 8,885 | 9,426 | 10,179 | 10,254 | 10,601 | 11,155 | 11,897 |
| 純資産合計 | 124,583 | 144,879 | 165,901 | 173,986 | 191,152 | 251,851 | 280,307 | 312,230 | 372,930 | 397,191 | 448,995 |
| 負債純資産合計 | 404,479 | 434,690 | 455,436 | 457,603 | 469,715 | 509,518 | 558,479 | 656,003 | 834,391 | 872,194 | 899,772 |