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 | 8,467,083 | 8,051,931 | 10,053,620 | 11,173,250 | 9,626,335 | 11,265,631 | 14,764,604 | 16,450,643 | 20,343,567 | 23,560,632 | 29,250,222 |
| 受取手形及び売掛金 | 2,567,559 | 2,800,853 | 2,938,524 | 3,084,132 | 3,230,238 | 3,335,292 | 3,340,488 | 4,267,518 | 4,188,493 | 4,535,666 | 5,373,380 |
| 商品及び製品 | 386,601 | 480,840 | 543,971 | 800,930 | 881,798 | 1,092,267 | 1,225,399 | 1,928,813 | 2,376,083 | 2,129,934 | 2,400,881 |
| 仕掛品 | 1,955 | 2,713 | 3,920 | 6,000 | 10,309 | 8,541 | 8,224 | 5,267 | 8,541 | 11,175 | 13,503 |
| 原材料及び貯蔵品 | 9,849 | 9,441 | 12,274 | 15,076 | 16,237 | 13,205 | 13,912 | 15,519 | 19,995 | 17,110 | 15,997 |
| 前渡金 | 3,178 | 11,688 | 9,990 | 10,982 | 12,956 | 11,527 | 36,583 | 260,021 | 169,957 | 201,823 | 81,152 |
| その他 | 72,549 | 125,426 | 93,388 | 122,094 | 305,438 | 314,596 | 247,201 | 280,329 | 316,952 | 1,004,035 | 762,497 |
| 貸倒引当金 | -3,284 | -3,464 | -4,419 | -3,420 | -4,517 | -4,336 | -5,380 | -6,000 | -6,000 | -10,943 | -11,286 |
| 有価証券 | - | 1,001,548 | 500,090 | - | - | - | 1,000,208 | 500,195 | - | - | - |
| 繰延税金資産 | 216,075 | 253,968 | 275,460 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 11,721,567 | 12,734,946 | 14,426,823 | 15,209,046 | 14,078,797 | 16,036,727 | 20,631,242 | 23,702,307 | 27,417,590 | 31,449,434 | 37,886,351 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 1,668,607 | 1,718,621 | 1,908,311 | 1,828,562 | 1,946,891 | 2,096,445 | 2,244,109 | 2,366,823 | 2,405,715 | 5,246,783 | 5,276,278 |
| 減価償却累計額 | -992,409 | -1,013,371 | -1,050,483 | -1,010,107 | -1,059,896 | -1,075,652 | -1,142,614 | -1,210,971 | -1,276,844 | -1,319,164 | -1,482,621 |
| 建物及び構築物(純額) | 676,197 | 705,250 | 857,828 | 818,454 | 886,994 | 1,020,792 | 1,101,495 | 1,155,851 | 1,128,870 | 3,927,618 | 3,793,656 |
| 機械装置及び運搬具 | 69,235 | 70,698 | 69,724 | 74,194 | 56,712 | 106,374 | 141,723 | 138,893 | 225,569 | 275,347 | 353,531 |
| 減価償却累計額 | -39,777 | -48,400 | -49,486 | -57,067 | -44,876 | -57,468 | -77,777 | -90,116 | -118,613 | -151,712 | -196,765 |
| 機械装置及び運搬具(純額) | 29,457 | 22,298 | 20,237 | 17,126 | 11,836 | 48,905 | 63,946 | 48,777 | 106,955 | 123,634 | 156,766 |
| 工具、器具及び備品 | 379,594 | 372,131 | 399,616 | 409,081 | 437,604 | 499,964 | 517,090 | 543,561 | 579,362 | 622,863 | 606,794 |
| 減価償却累計額 | -316,963 | -304,487 | -338,282 | -355,225 | -356,700 | -370,149 | -421,784 | -463,741 | -499,846 | -517,571 | -513,738 |
| 工具、器具及び備品(純額) | 62,630 | 67,644 | 61,333 | 53,855 | 80,904 | 129,814 | 95,305 | 79,819 | 79,516 | 105,291 | 93,056 |
| 土地 | 1,395,513 | 1,610,279 | 1,588,043 | 2,088,357 | 2,058,177 | 2,597,790 | 2,597,790 | 5,157,993 | 5,385,368 | 5,385,368 | 5,466,345 |
| その他 | - | - | - | - | 14,574 | 10,639 | 18,376 | 13,991 | 28,776 | 31,021 | 48,161 |
| 建設仮勘定 | 17,950 | 108,100 | 1,380 | 657 | 75,609 | 51,060 | - | - | 942,700 | - | - |
| 有形固定資産合計 | 2,181,748 | 2,513,572 | 2,528,822 | 2,978,451 | 3,128,096 | 3,859,003 | 3,876,915 | 6,456,434 | 7,672,188 | 9,572,935 | 9,557,986 |
| 無形固定資産 | |||||||||||
| のれん | 511,638 | 292,365 | 73,092 | - | 4,864,165 | 4,482,747 | 4,101,236 | 3,719,726 | 3,691,589 | 3,487,234 | 3,002,770 |
| ソフトウエア | 19,720 | 240,419 | 184,758 | 135,708 | 85,980 | 44,007 | 76,131 | 73,027 | 69,645 | 89,768 | 76,659 |
| その他 | 16,550 | 16,508 | 18,026 | 20,489 | 455,386 | 30,123 | 21,626 | 20,122 | 22,393 | 17,997 | 29,146 |
| 商標権 | - | - | 175,031 | 137,524 | 100,017 | 62,511 | 25,004 | - | - | - | - |
| ソフトウエア仮勘定 | 207,002 | 818 | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 754,911 | 550,111 | 450,908 | 293,722 | 5,505,550 | 4,619,389 | 4,223,999 | 3,812,876 | 3,783,629 | 3,595,000 | 3,108,576 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 7,536,989 | 8,940,586 | 9,610,270 | 9,629,380 | 9,690,231 | 12,906,043 | 12,630,491 | 13,269,666 | 16,718,363 | 17,769,678 | 19,599,468 |
| 繰延税金資産 | - | - | - | - | 607,759 | 561,566 | 596,656 | 654,161 | 302,958 | 252,059 | 185,531 |
| その他 | 658,684 | 645,212 | 660,462 | 891,200 | 760,491 | 744,466 | 769,536 | 796,136 | 833,816 | 854,394 | 907,684 |
| 貸倒引当金 | - | - | - | -1,000 | -940 | -947 | -954 | -783 | -833 | -881 | -930 |
| 長期貸付金 | - | - | - | 659,808 | 735,808 | 659,808 | 659,808 | 659,808 | 659,808 | - | - |
| 繰延税金資産 | 13,498 | - | - | 390,071 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 8,209,172 | 9,585,799 | 10,270,733 | 11,569,460 | 11,793,349 | 14,870,937 | 14,655,538 | 15,378,989 | 18,514,112 | 18,875,251 | 20,691,754 |
| 固定資産合計 | 11,145,832 | 12,649,482 | 13,250,464 | 14,841,633 | 20,426,996 | 23,349,330 | 22,756,452 | 25,648,300 | 29,969,930 | 32,043,186 | 33,358,317 |
| 資産合計 | 22,867,400 | 25,384,429 | 27,677,287 | 30,050,680 | 34,505,793 | 39,386,058 | 43,387,695 | 49,350,607 | 57,387,521 | 63,492,621 | 71,244,669 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 1,573,604 | 1,755,362 | 1,880,237 | 1,720,855 | 2,139,960 | 1,895,277 | 1,921,039 | 2,323,310 | 2,201,196 | 2,569,894 | 2,723,120 |
| 未払法人税等 | 711,395 | 658,090 | 748,444 | 885,541 | 1,444,898 | 1,116,875 | 1,351,398 | 1,955,653 | 2,117,102 | 2,131,894 | 2,090,499 |
| 賞与引当金 | 239,870 | 267,077 | 292,253 | 340,143 | 372,738 | 395,602 | 417,021 | 464,778 | 487,864 | 511,702 | 527,850 |
| その他 | 565,717 | 703,779 | 727,318 | 987,784 | 1,206,188 | 1,208,850 | 1,479,101 | 1,282,698 | 1,337,325 | 1,267,447 | 1,750,692 |
| 短期借入金 | 119,328 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 3,209,916 | 3,384,309 | 3,648,254 | 3,934,324 | 5,163,785 | 4,616,606 | 5,168,560 | 6,026,440 | 6,143,489 | 6,480,939 | 7,092,163 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | 9,130 | 8,195 | 6,914 | 5,485 | 3,039 | 1,155 | 702 |
| 退職給付に係る負債 | 1,009,814 | 1,120,486 | 1,148,386 | 1,132,504 | 1,090,277 | 1,122,914 | 1,290,875 | 1,280,931 | 1,105,413 | 1,155,048 | 1,056,490 |
| 長期預り保証金 | 35,160 | 27,264 | 23,400 | 23,400 | 82,700 | 83,200 | 82,700 | 82,700 | 82,700 | 82,500 | 82,500 |
| 未払役員退職金 | 61,568 | 61,568 | 61,568 | 61,568 | 27,735 | 10,171 | 10,171 | 10,171 | 60,171 | 10,171 | 10,171 |
| その他 | - | - | - | - | 11,935 | 7,972 | 15,718 | 12,029 | 75,396 | 61,125 | 49,454 |
| 繰延税金負債 | 13,006 | 153,654 | 80,824 | 10,079 | - | - | - | - | - | - | - |
| 固定負債合計 | 1,119,550 | 1,362,974 | 1,314,179 | 1,227,552 | 1,221,778 | 1,232,454 | 1,406,379 | 1,391,317 | 1,326,720 | 1,310,000 | 1,199,318 |
| 負債合計 | 4,329,467 | 4,747,283 | 4,962,434 | 5,161,877 | 6,385,564 | 5,849,060 | 6,574,940 | 7,417,757 | 7,470,210 | 7,790,939 | 8,291,481 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 | 1,001,000 |
| 資本剰余金 | 4,184,339 | 4,184,339 | 4,215,365 | 4,251,338 | 4,689,635 | 4,732,153 | 4,782,620 | 4,877,948 | 4,929,781 | 4,985,583 | 5,044,471 |
| 利益剰余金 | 13,533,947 | 15,277,948 | 17,317,232 | 19,812,580 | 22,672,160 | 27,423,778 | 30,896,841 | 35,805,251 | 41,751,507 | 47,769,272 | 54,286,644 |
| 自己株式 | -717,717 | -726,719 | -717,406 | -709,002 | -620,383 | -612,165 | -606,406 | -591,459 | -585,966 | -582,118 | -578,347 |
| 株主資本合計 | 18,001,569 | 19,736,568 | 21,816,191 | 24,355,916 | 27,742,412 | 32,544,766 | 36,074,055 | 41,092,740 | 47,096,322 | 53,173,737 | 59,753,768 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 562,130 | 1,010,181 | 984,486 | 583,192 | 372,533 | 972,488 | 825,065 | 912,786 | 2,726,361 | 2,442,141 | 2,942,516 |
| 繰延ヘッジ損益 | 1,224 | 894 | 510 | -338 | 196 | -1,433 | -2,443 | -26 | -837 | 2,089 | -5,264 |
| 為替換算調整勘定 | - | - | - | 15,552 | 14,477 | 15,507 | 23,407 | 26,307 | 9,695 | 12,516 | -5,669 |
| 退職給付に係る調整累計額 | -26,990 | -110,498 | -86,335 | -65,520 | -39,351 | -25,965 | -140,905 | -98,958 | 85,768 | 71,196 | 267,836 |
| その他の包括利益累計額合計 | 536,364 | 900,577 | 898,662 | 532,886 | 347,855 | 960,597 | 705,123 | 840,109 | 2,820,989 | 2,527,944 | 3,199,419 |
| 非支配株主持分 | - | - | - | - | 29,961 | 31,633 | 33,576 | - | - | - | - |
| 純資産合計 | 18,537,933 | 20,637,146 | 22,714,853 | 24,888,803 | 28,120,229 | 33,536,997 | 36,812,755 | 41,932,850 | 49,917,311 | 55,701,681 | 62,953,187 |
| 負債純資産合計 | 22,867,400 | 25,384,429 | 27,677,287 | 30,050,680 | 34,505,793 | 39,386,058 | 43,387,695 | 49,350,607 | 57,387,521 | 63,492,621 | 71,244,669 |