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 | 723,461 | 1,389,881 | 956,446 | 705,872 | 731,989 | 908,879 | 1,308,343 | 1,585,020 | 1,479,282 | 1,360,532 | 1,783,715 |
| 受取手形及び売掛金 | 3,319,400 | 3,358,095 | 3,216,506 | 3,056,330 | 2,356,537 | 2,161,670 | 2,052,007 | 2,360,351 | 2,402,693 | 2,144,566 | 1,903,409 |
| 棚卸資産 | 3,449,364 | 3,434,096 | 3,894,381 | 3,753,004 | 3,940,550 | 3,899,677 | 3,607,107 | 3,007,699 | 3,125,696 | 3,148,018 | 2,855,342 |
| 前払費用 | 146,741 | 155,896 | 170,741 | 186,308 | 203,293 | 192,400 | 171,280 | 153,087 | 152,586 | 153,122 | 141,701 |
| その他 | 95,577 | 122,024 | 73,344 | 77,761 | 204,630 | 100,192 | 52,258 | 56,970 | 64,298 | 106,043 | 75,210 |
| 貸倒引当金 | -1,584 | -1,960 | -1,764 | -1,223 | -1,480 | -4,332 | -1,765 | -2,494 | -39 | -183 | -131 |
| 繰延税金資産 | 72,789 | 69,262 | 70,668 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 7,805,749 | 8,527,296 | 8,380,324 | 7,778,053 | 7,435,521 | 7,258,488 | 7,189,232 | 7,160,635 | 7,224,518 | 6,912,100 | 6,759,248 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物 | 2,612,339 | 2,388,681 | 2,377,955 | 2,387,771 | 2,411,095 | 2,416,959 | 2,470,429 | 2,456,509 | 2,515,362 | 2,588,127 | 2,626,739 |
| 減価償却累計額 | -1,454,227 | -1,351,160 | -1,375,483 | -1,453,205 | -1,511,666 | -1,564,796 | -1,629,019 | -1,686,755 | -1,742,969 | -1,782,472 | -1,835,934 |
| 減損損失累計額 | -19,344 | -21,295 | -36,716 | -42,500 | -23,660 | -39,683 | -48,037 | -29,561 | -25,393 | -23,910 | -23,910 |
| 建物(純額) | 1,138,767 | 1,016,225 | 965,756 | 892,065 | 875,768 | 812,479 | 793,372 | 740,191 | 746,999 | 781,744 | 766,894 |
| 機械装置及び運搬具 | 660,735 | 717,949 | 782,456 | 790,323 | 797,203 | 797,724 | 792,524 | 856,375 | 845,940 | 844,878 | 895,326 |
| 減価償却累計額 | -565,177 | -590,008 | -663,623 | -688,340 | -706,883 | -721,902 | -729,626 | -748,413 | -761,294 | -776,766 | -795,203 |
| 機械装置及び運搬具(純額) | 95,558 | 127,940 | 118,833 | 101,983 | 90,320 | 75,821 | 62,898 | 107,962 | 84,645 | 68,112 | 100,122 |
| 工具、器具及び備品 | 402,253 | 431,147 | 468,014 | 456,183 | 460,415 | 501,710 | 513,244 | 521,539 | 540,856 | 600,143 | 632,059 |
| 減価償却累計額 | -308,450 | -329,714 | -359,714 | -371,797 | -387,629 | -414,514 | -441,960 | -464,829 | -466,880 | -489,689 | -527,039 |
| 減損損失累計額 | -3,575 | -3,488 | -15,147 | -9,253 | -7,408 | -8,113 | -9,691 | -6,414 | -5,271 | -4,493 | -5,221 |
| 工具、器具及び備品(純額) | 90,227 | 97,944 | 93,152 | 75,132 | 65,378 | 79,082 | 61,592 | 50,294 | 68,705 | 105,960 | 99,798 |
| 土地 | 1,507,091 | 1,259,146 | 1,099,724 | 1,099,724 | 1,099,724 | 1,099,724 | 1,099,724 | 1,099,724 | 1,099,724 | 1,099,724 | 1,099,724 |
| その他 | 176,675 | 150,346 | 71,801 | 62,245 | 66,840 | 61,709 | 81,461 | 68,386 | 73,381 | 68,386 | 48,065 |
| 減価償却累計額 | -119,135 | -127,507 | -30,402 | -38,715 | -35,803 | -44,081 | -51,525 | -58,763 | -62,980 | -65,974 | -47,099 |
| その他(純額) | 57,539 | 22,839 | 41,398 | 23,530 | 31,037 | 17,628 | 29,935 | 9,622 | 10,401 | 2,411 | 965 |
| 有形固定資産合計 | 2,889,184 | 2,524,096 | 2,318,865 | 2,192,435 | 2,162,228 | 2,084,735 | 2,047,524 | 2,007,795 | 2,010,476 | 2,057,953 | 2,067,506 |
| 無形固定資産 | |||||||||||
| その他 | 276,906 | 255,642 | 259,635 | 255,491 | 254,011 | 234,043 | 226,845 | 228,733 | 230,531 | 214,298 | 202,468 |
| のれん | - | - | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 276,906 | 255,642 | 259,635 | 255,491 | 254,011 | 234,043 | 226,845 | 228,733 | 230,531 | 214,298 | 202,468 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,711,877 | 1,800,880 | 1,972,043 | 1,526,391 | 1,114,284 | 519,412 | 606,040 | 673,541 | 1,198,817 | 1,154,883 | 1,650,995 |
| 投資不動産 | 3,321,345 | 2,303,430 | 2,266,233 | 2,267,820 | 2,293,123 | 2,293,123 | 2,293,123 | 2,300,301 | 2,304,954 | 2,350,527 | 2,354,720 |
| 減価償却累計額 | -663,187 | -402,204 | -437,044 | -479,829 | -519,941 | -559,673 | -596,708 | -632,433 | -657,626 | -682,798 | -707,431 |
| 減損損失累計額 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 | -100,266 |
| 投資不動産(純額) | 2,557,891 | 1,800,959 | 1,728,922 | 1,687,724 | 1,672,914 | 1,633,183 | 1,596,147 | 1,567,600 | 1,547,061 | 1,567,462 | 1,547,022 |
| 繰延税金資産 | - | - | - | - | 161,680 | 381,586 | 203,513 | 128,948 | 71,763 | 93,918 | 85,067 |
| その他 | 304,463 | 377,463 | 445,308 | 463,188 | 465,406 | 434,876 | 430,497 | 421,663 | 412,802 | 406,843 | 433,854 |
| 繰延税金資産 | 51,588 | 49,433 | 47,557 | 86,752 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 4,625,819 | 4,028,735 | 4,193,832 | 3,764,057 | 3,414,286 | 2,969,058 | 2,836,199 | 2,791,754 | 3,230,443 | 3,223,107 | 3,716,939 |
| 固定資産合計 | 7,791,911 | 6,808,474 | 6,772,333 | 6,211,984 | 5,830,526 | 5,287,837 | 5,110,569 | 5,028,282 | 5,471,452 | 5,495,359 | 5,986,914 |
| 資産合計 | 15,597,660 | 15,335,770 | 15,152,657 | 13,990,037 | 13,266,047 | 12,546,326 | 12,299,801 | 12,188,917 | 12,695,971 | 12,407,460 | 12,746,162 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 2,900,515 | 2,981,873 | 2,811,161 | 2,426,099 | 2,349,026 | 1,811,499 | 1,665,968 | 1,828,723 | 2,017,538 | 1,836,626 | 1,567,418 |
| 短期借入金 | 800,000 | 500,000 | 700,000 | 800,000 | 1,100,000 | 1,800,000 | 2,500,000 | 1,800,000 | 2,000,000 | 1,950,000 | 1,800,000 |
| 1年内返済予定の長期借入金 | 675,000 | 738,200 | 703,280 | 692,020 | 1,068,496 | 574,848 | 511,356 | 298,922 | 262,257 | 128,920 | 188,728 |
| 未払法人税等 | 241,552 | 140,615 | 103,066 | 113,829 | 46,464 | 36,533 | 50,404 | 119,733 | 55,178 | 14,868 | 75,485 |
| 未払費用 | 179,199 | 180,859 | 188,269 | 169,280 | 175,605 | 554,924 | 146,247 | 161,160 | 156,008 | 154,118 | 166,796 |
| 賞与引当金 | 45,572 | 49,249 | 50,596 | 53,382 | 50,820 | 22,686 | 12,561 | 31,385 | 35,304 | 36,330 | 34,879 |
| その他 | 428,243 | 585,736 | 541,231 | 531,498 | 407,033 | 414,467 | 368,484 | 501,052 | 462,007 | 421,414 | 414,745 |
| 1年内償還予定の社債 | 67,500 | 47,500 | 318,750 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 5,337,583 | 5,224,035 | 5,416,354 | 4,786,111 | 5,197,446 | 5,214,959 | 5,255,021 | 4,740,977 | 4,988,295 | 4,542,277 | 4,248,053 |
| 固定負債 | |||||||||||
| 長期借入金 | 2,460,000 | 1,698,500 | 1,356,940 | 1,084,980 | 433,076 | 340,096 | 335,189 | 486,267 | 224,010 | 195,090 | 268,862 |
| 退職給付に係る負債 | 553,439 | 579,795 | 582,396 | 579,009 | 534,895 | 415,997 | 434,716 | 380,481 | 386,971 | 374,285 | 381,226 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | 40,743 | 16,601 | 213,916 |
| その他 | 235,564 | 212,696 | 226,804 | 227,187 | 224,198 | 187,609 | 198,763 | 173,718 | 193,403 | 191,501 | 190,176 |
| 繰延税金負債 | 73,939 | 172,611 | 188,802 | 8,469 | - | - | - | - | - | - | - |
| 社債 | 366,250 | 318,750 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 3,689,193 | 2,982,352 | 2,354,943 | 1,899,647 | 1,192,169 | 943,702 | 968,668 | 1,040,466 | 845,128 | 777,477 | 1,054,182 |
| 負債合計 | 9,026,776 | 8,206,388 | 7,771,298 | 6,685,758 | 6,389,615 | 6,158,662 | 6,223,690 | 5,781,444 | 5,833,423 | 5,319,755 | 5,302,235 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,720,500 | 1,720,500 | 1,720,500 | 1,720,500 | 1,720,500 | 1,720,500 | 1,720,500 | 1,720,500 | 1,720,500 | 100,000 | 100,000 |
| 資本剰余金 | 1,770,567 | 1,770,567 | 1,770,567 | 1,770,567 | 1,770,567 | 1,770,567 | 1,770,567 | 1,770,567 | 1,770,567 | 3,391,067 | 3,391,067 |
| 利益剰余金 | 2,746,293 | 3,280,250 | 3,475,745 | 3,648,962 | 3,544,088 | 3,055,496 | 2,689,531 | 2,814,027 | 3,053,620 | 3,319,403 | 3,415,083 |
| 自己株式 | -53,004 | -53,570 | -53,877 | -54,204 | -54,204 | -54,547 | -54,598 | -54,713 | -54,987 | -55,614 | -55,679 |
| 株主資本合計 | 6,184,355 | 6,717,747 | 6,912,935 | 7,085,825 | 6,980,952 | 6,492,016 | 6,126,000 | 6,250,381 | 6,489,700 | 6,754,857 | 6,850,471 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 379,944 | 407,585 | 470,757 | 220,291 | -111,904 | -118,194 | -60,617 | 117,211 | 323,500 | 269,631 | 525,625 |
| 繰延ヘッジ損益 | -16,038 | -11,503 | -11,045 | -4,626 | 2,248 | 5,388 | -563 | -11,580 | 144 | 78 | 4,738 |
| 為替換算調整勘定 | 25,350 | 19,231 | 23,006 | 16,797 | 14,009 | 14,711 | 25,690 | 31,196 | 35,157 | 41,526 | 43,352 |
| 退職給付に係る調整累計額 | -2,727 | -3,679 | -14,294 | -14,008 | -8,874 | -6,257 | -14,399 | 20,264 | 14,044 | 21,611 | 19,738 |
| その他の包括利益累計額合計 | 386,528 | 411,634 | 468,424 | 218,453 | -104,520 | -104,352 | -49,889 | 157,092 | 372,846 | 332,847 | 593,456 |
| 純資産合計 | 6,570,884 | 7,129,382 | 7,381,359 | 7,304,279 | 6,876,431 | 6,387,664 | 6,076,111 | 6,407,473 | 6,862,547 | 7,087,704 | 7,443,927 |
| 負債純資産合計 | 15,597,660 | 15,335,770 | 15,152,657 | 13,990,037 | 13,266,047 | 12,546,326 | 12,299,801 | 12,188,917 | 12,695,971 | 12,407,460 | 12,746,162 |