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 | 4,088,578 | 5,037,682 | 5,345,145 | 5,340,043 | 4,939,153 | 5,311,280 | 5,818,951 | 7,076,637 | 6,234,367 | 6,116,288 | 7,669,558 |
| 受取手形 | - | - | - | - | - | - | 366,895 | 291,402 | 609,055 | 216,913 | 15,765 |
| 売掛金 | - | - | - | - | - | - | 3,012,350 | 3,363,736 | 3,489,422 | 3,679,382 | 3,497,564 |
| 電子記録債権 | - | - | - | 1,452,530 | 1,538,510 | 904,406 | 1,182,534 | 1,215,047 | 1,815,303 | 1,760,102 | 1,314,420 |
| 有価証券 | - | - | - | - | - | - | - | - | - | - | 319,860 |
| 商品 | 832,289 | 523,452 | 677,355 | 738,529 | 604,468 | 582,284 | 731,875 | 784,908 | 634,853 | 1,057,352 | 1,252,879 |
| 前渡金 | 188,977 | 150,117 | 250,748 | 489,043 | 359,923 | 269,913 | 271,332 | 395,412 | 372,797 | 514,919 | 1,194,908 |
| その他 | 303,672 | 428,477 | 442,385 | 333,725 | 387,844 | 240,370 | 316,784 | 330,967 | 321,094 | 401,498 | 499,364 |
| 受取手形及び売掛金 | 4,779,368 | 4,890,715 | 5,432,112 | 4,814,369 | 4,688,353 | 3,910,501 | - | - | - | - | - |
| 繰延税金資産 | 80,381 | 59,033 | 61,334 | - | - | - | - | - | - | - | - |
| 貸倒引当金 | -1,834 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 10,271,434 | 11,089,479 | 12,209,082 | 13,168,242 | 12,518,253 | 11,218,757 | 11,700,724 | 13,458,114 | 13,476,895 | 13,746,457 | 15,764,320 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | - | - | - | - | 285,287 | 281,392 | 296,299 | 280,601 | 269,580 | 258,552 | 254,955 |
| 土地 | 699,768 | 699,768 | 699,768 | 699,768 | 699,768 | 699,768 | 699,768 | 699,768 | 699,768 | 699,768 | 776,691 |
| その他(純額) | - | - | - | - | 63,986 | 55,635 | 46,425 | 118,696 | 149,829 | 156,598 | 152,783 |
| 建物及び構築物 | 813,950 | 814,927 | 823,815 | 824,101 | - | - | - | - | - | - | - |
| 減価償却累計額 | -470,761 | -488,005 | -504,802 | -523,871 | - | - | - | - | - | - | - |
| 建物及び構築物(純額) | 343,189 | 326,922 | 319,012 | 300,230 | - | - | - | - | - | - | - |
| その他 | 229,197 | 231,774 | 250,950 | 230,135 | - | - | - | - | - | - | - |
| 減価償却累計額 | -164,928 | -168,238 | -192,711 | -187,437 | - | - | - | - | - | - | - |
| その他(純額) | 64,269 | 63,535 | 58,238 | 42,697 | - | - | - | - | - | - | - |
| 有形固定資産合計 | 1,107,226 | 1,090,226 | 1,077,019 | 1,042,697 | 1,049,042 | 1,036,796 | 1,042,492 | 1,099,066 | 1,119,178 | 1,114,919 | 1,184,430 |
| 無形固定資産 | |||||||||||
| その他 | 24,386 | 15,304 | 12,106 | 11,695 | 87,710 | 76,416 | 60,925 | 50,386 | 33,827 | 68,883 | 51,841 |
| 無形固定資産合計 | 24,386 | 15,304 | 12,106 | 11,695 | 87,710 | 76,416 | 60,925 | 50,386 | 33,827 | 68,883 | 51,841 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,161,952 | 1,572,312 | 1,795,396 | 1,673,111 | 1,486,369 | 2,389,263 | 2,341,478 | 2,437,931 | 2,722,686 | 2,307,805 | 2,914,310 |
| 関係会社株式 | - | - | - | - | - | - | - | - | - | 10,000 | 10,000 |
| 関係会社出資金 | - | - | - | - | - | - | - | - | - | 228,200 | 228,200 |
| 投資土地 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 | 787,862 |
| 繰延税金資産 | - | - | - | - | 22,313 | 15,741 | 17,938 | 34,362 | 32,291 | 74,712 | 57,225 |
| その他 | 353,946 | 361,110 | 309,250 | 319,695 | 340,624 | 335,434 | 326,589 | 318,607 | 300,643 | 318,864 | 420,771 |
| 貸倒引当金 | -17,660 | -12,565 | -12,480 | -13,970 | -14,146 | -14,146 | -13,970 | -13,970 | -14,171 | -13,970 | -13,970 |
| 繰延税金資産 | 4,795 | 18,127 | 19,929 | 27,833 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,290,896 | 2,726,847 | 2,899,958 | 2,794,532 | 2,623,024 | 3,514,155 | 3,459,898 | 3,564,793 | 3,829,312 | 3,713,474 | 4,404,399 |
| 固定資産合計 | 3,422,509 | 3,832,378 | 3,989,084 | 3,848,925 | 3,759,777 | 4,627,367 | 4,563,316 | 4,714,245 | 4,982,319 | 4,897,277 | 5,640,671 |
| 資産合計 | 13,693,944 | 14,921,857 | 16,198,167 | 17,017,167 | 16,278,030 | 15,846,124 | 16,264,041 | 18,172,360 | 18,459,215 | 18,643,735 | 21,404,992 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 4,516,571 | 5,036,596 | 3,293,686 | 3,445,029 | 3,208,906 | 2,768,687 | 2,200,186 | 2,714,331 | 2,393,420 | 2,490,560 | 3,411,304 |
| 電子記録債務 | - | - | 1,982,958 | 2,130,425 | 1,771,915 | 1,230,455 | 1,494,699 | 1,793,898 | 1,381,596 | 1,072,248 | 765,558 |
| 短期借入金 | 243,487 | 272,718 | 256,795 | 204,790 | 294,026 | 297,266 | 236,914 | 247,821 | 203,629 | 165,080 | 140,000 |
| 未払法人税等 | 187,272 | 99,355 | 156,632 | 229,308 | 108,223 | 13,173 | 156,870 | 144,548 | 173,335 | 155,740 | 146,539 |
| 前受金 | 446,831 | 369,065 | 653,112 | 693,870 | 477,595 | 264,880 | 305,323 | 461,781 | 526,215 | 798,983 | 1,755,826 |
| 賞与引当金 | 99,160 | 108,000 | 109,000 | 118,000 | 100,000 | 57,000 | 77,000 | 97,000 | 117,000 | 114,000 | 90,824 |
| 役員賞与引当金 | 44,000 | 46,000 | 58,000 | 71,000 | 74,000 | 32,000 | 51,000 | 54,000 | 55,000 | 43,000 | 45,100 |
| その他 | 195,763 | 169,757 | 190,158 | 176,031 | 181,681 | 140,486 | 174,724 | 173,424 | 199,187 | 201,985 | 204,857 |
| 繰延税金負債 | 1,253 | 211 | 1,023 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 5,734,338 | 6,101,704 | 6,701,367 | 7,068,454 | 6,216,349 | 4,803,948 | 4,696,718 | 5,686,805 | 5,049,384 | 5,041,599 | 6,560,011 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | 352,186 | 641,446 | 622,477 | 656,863 | 711,104 | 606,411 | 786,755 |
| 再評価に係る繰延税金負債 | 330,909 | 330,909 | 330,909 | 330,909 | 330,909 | 330,909 | 330,909 | 330,909 | 330,909 | 340,635 | 340,635 |
| 役員退職慰労引当金 | 266,532 | 281,989 | 224,544 | 286,760 | 300,788 | 317,764 | 296,232 | 318,772 | 314,016 | 328,559 | 341,174 |
| 退職給付に係る負債 | 4,284 | 6,058 | 7,152 | 13,337 | 18,778 | 22,367 | 23,935 | 28,116 | 27,088 | 29,727 | 33,827 |
| 株式給付引当金 | - | - | - | - | - | - | - | - | - | - | 3,675 |
| 執行役員退職慰労引当金 | - | - | - | - | - | - | - | - | - | - | 7,995 |
| その他 | 58,677 | 57,846 | 63,690 | 57,663 | 58,722 | 66,851 | 66,994 | 112,624 | 98,737 | 88,744 | 101,134 |
| 長期借入金 | - | 66,700 | 16,720 | - | 66,700 | 19,959 | - | 75,048 | 25,080 | - | - |
| 繰延税金負債 | 207,318 | 300,657 | 413,559 | 392,106 | - | - | - | - | - | - | - |
| 固定負債合計 | 867,722 | 1,044,161 | 1,056,577 | 1,080,776 | 1,128,084 | 1,399,298 | 1,340,549 | 1,522,333 | 1,506,936 | 1,394,079 | 1,615,198 |
| 負債合計 | 6,602,061 | 7,145,865 | 7,757,944 | 8,149,231 | 7,344,434 | 6,203,247 | 6,037,268 | 7,209,138 | 6,556,321 | 6,435,678 | 8,175,210 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 | 397,500 |
| 資本剰余金 | 280,300 | 280,300 | 280,300 | 280,300 | 280,300 | 280,300 | 280,300 | 280,300 | 280,300 | 280,300 | 309,154 |
| 利益剰余金 | 5,267,545 | 5,745,222 | 6,275,003 | 6,851,374 | 7,339,922 | 7,537,776 | 7,967,358 | 8,342,046 | 8,809,956 | 9,245,201 | 9,795,151 |
| 自己株式 | -131,532 | -131,532 | -131,532 | -131,561 | -453,373 | -453,373 | -453,404 | -453,480 | -453,480 | -511,983 | -490,814 |
| 株主資本合計 | 5,813,813 | 6,291,490 | 6,821,271 | 7,397,612 | 7,564,349 | 7,762,203 | 8,191,754 | 8,566,366 | 9,034,275 | 9,411,017 | 10,010,991 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 486,378 | 763,029 | 908,070 | 811,860 | 680,215 | 1,296,763 | 1,254,594 | 1,329,540 | 1,490,197 | 1,173,177 | 1,554,366 |
| 土地再評価差額金 | 529,500 | 529,500 | 529,500 | 529,500 | 529,500 | 529,500 | 529,500 | 529,500 | 529,500 | 519,774 | 519,774 |
| 為替換算調整勘定 | 99,091 | 47,732 | 8,570 | -70,818 | -79,893 | -184,796 | 10,657 | 273,128 | 531,702 | 794,073 | 840,962 |
| 繰延ヘッジ損益 | 20,797 | -7,127 | - | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 1,135,769 | 1,333,134 | 1,446,141 | 1,270,543 | 1,129,823 | 1,641,467 | 1,794,752 | 2,132,169 | 2,551,400 | 2,487,025 | 2,915,103 |
| 非支配株主持分 | 142,300 | 151,367 | 172,809 | 199,780 | 239,423 | 239,206 | 240,266 | 264,685 | 317,217 | 310,012 | 303,686 |
| 純資産合計 | 7,091,882 | 7,775,992 | 8,440,222 | 8,867,936 | 8,933,596 | 9,642,877 | 10,226,773 | 10,963,221 | 11,902,893 | 12,208,056 | 13,229,781 |
| 負債純資産合計 | 13,693,944 | 14,921,857 | 16,198,167 | 17,017,167 | 16,278,030 | 15,846,124 | 16,264,041 | 18,172,360 | 18,459,215 | 18,643,735 | 21,404,992 |