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
2016-02百万円 | 2017-02百万円 | 2018-02百万円 | 2019-02百万円 | 2020-02百万円 | 2021-02百万円 | 2022-02百万円 | 2023-02百万円 | 2024-02百万円 | 2025-02百万円 | 2026-02百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 75,487 | 107,159 | 99,541 | 97,090 | 89,820 | 106,675 | 90,672 | 90,841 | 94,752 | 90,538 | 79,187 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | - | 143,477 | 156,981 | 164,398 | 195,762 |
| 営業貸付金 | - | - | - | - | - | - | - | - | - | - | 10,695 |
| 商品及び製品 | 41,168 | 41,191 | 43,517 | 43,802 | 44,374 | 41,843 | 37,867 | 35,201 | 35,904 | 35,366 | 35,233 |
| 仕掛品 | 3,947 | 2,746 | 108 | 477 | 323 | 327 | 324 | 284 | 243 | 290 | 366 |
| 原材料及び貯蔵品 | 1,036 | 1,112 | 1,120 | 1,240 | 1,276 | 1,139 | 1,107 | 869 | 987 | 958 | 1,050 |
| その他 | 38,929 | 39,440 | 33,318 | 37,740 | 36,704 | 33,595 | 44,424 | 31,625 | 39,709 | 42,621 | 42,614 |
| 貸倒引当金 | -430 | -336 | -306 | -335 | -655 | -664 | -687 | -770 | -733 | -671 | -558 |
| 受取手形及び売掛金 | 119,174 | 122,728 | 140,038 | 117,107 | 115,919 | 100,682 | 96,120 | - | - | - | - |
| 有価証券 | 2,003 | 2,000 | - | - | - | 8 | - | - | - | - | - |
| 繰延税金資産 | 9,309 | 9,459 | 10,163 | 10,443 | - | - | - | - | - | - | - |
| 流動資産合計 | 290,625 | 325,500 | 327,501 | 307,568 | 287,764 | 283,607 | 269,828 | 301,530 | 327,845 | 333,501 | 364,353 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 171,610 | 164,940 | 167,732 | 185,639 | 193,471 | 184,000 | 188,758 | 184,336 | 191,580 | 193,090 | 194,601 |
| 機械装置及び運搬具(純額) | 130 | 141 | 124 | 115 | 437 | 376 | 463 | 514 | 715 | 790 | 853 |
| 工具、器具及び備品(純額) | 9,308 | 10,325 | 10,890 | 14,313 | 15,973 | 13,610 | 11,971 | 11,340 | 11,557 | 11,723 | 14,619 |
| 土地 | 231,174 | 230,386 | 361,362 | 411,507 | 412,051 | 411,031 | 418,387 | 419,938 | 419,852 | 419,861 | 422,536 |
| リース資産(純額) | 1,929 | 1,285 | 989 | 2,758 | 2,876 | 3,139 | 2,569 | 1,625 | 829 | 586 | 409 |
| 建設仮勘定 | 3,153 | 6,622 | 9,658 | 6,892 | 2,564 | 17,095 | 8,863 | 10,895 | 9,075 | 9,982 | 11,240 |
| 使用権資産(純額) | - | - | - | - | 88,429 | 77,281 | 75,291 | 76,867 | 123,628 | 123,739 | 114,879 |
| 有形固定資産合計 | 417,307 | 413,703 | 550,757 | 621,228 | 715,804 | 706,535 | 706,306 | 705,517 | 757,240 | 759,774 | 759,140 |
| 無形固定資産 | |||||||||||
| のれん | 404 | 193 | 97 | 1,545 | 2,769 | 2,354 | 2,380 | 2,394 | 2,467 | 2,736 | 2,729 |
| 借地権 | 93,712 | 93,725 | 4,939 | 10,671 | 10,567 | 10,070 | 10,603 | 11,125 | 11,269 | 11,696 | 11,183 |
| 使用権資産 | - | - | - | - | - | - | - | 6,477 | 6,566 | 6,899 | 6,180 |
| その他 | 14,210 | 13,254 | 12,998 | 16,734 | 19,409 | 19,341 | 16,973 | 17,086 | 15,269 | 15,693 | 18,093 |
| 使用権資産 | - | - | - | - | 5,193 | 4,673 | 5,973 | - | - | - | - |
| 無形固定資産合計 | 108,327 | 107,172 | 18,035 | 28,951 | 37,939 | 36,439 | 35,931 | 37,084 | 35,574 | 37,025 | 38,187 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 102,550 | 89,114 | 95,231 | 81,743 | 76,598 | 75,222 | 74,563 | 78,699 | 101,495 | 119,967 | 131,966 |
| 差入保証金 | 33,151 | 31,892 | 29,227 | 29,485 | 27,733 | 26,562 | 27,926 | 27,075 | 25,948 | 23,919 | 23,595 |
| 繰延税金資産 | - | - | - | - | - | 19,959 | 26,375 | 23,746 | 17,062 | 11,446 | 15,820 |
| 退職給付に係る資産 | - | - | - | - | - | - | - | - | - | 2,463 | 3,349 |
| その他 | 15,268 | 13,278 | 12,045 | 5,301 | 4,856 | 4,740 | 5,614 | 6,909 | 7,470 | 10,110 | 12,575 |
| 貸倒引当金 | -2,579 | -2,454 | -1,938 | -2,250 | -2,305 | -2,562 | -2,210 | -2,361 | -2,162 | -2,197 | -2,759 |
| 繰延税金資産 | 9,771 | 8,256 | 4,946 | 6,102 | 20,112 | - | - | - | - | - | - |
| 投資その他の資産合計 | 158,161 | 140,087 | 139,511 | 120,382 | 126,995 | 123,923 | 132,269 | 134,069 | 149,815 | 165,710 | 184,547 |
| 固定資産合計 | 683,795 | 660,963 | 708,305 | 770,562 | 880,739 | 866,899 | 874,507 | 876,670 | 942,629 | 962,510 | 981,876 |
| 資産合計 | 974,421 | 986,464 | 1,035,807 | 1,078,130 | 1,168,503 | 1,150,506 | 1,144,335 | 1,178,201 | 1,270,475 | 1,296,012 | 1,346,229 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 103,363 | 101,320 | 102,428 | 108,560 | 102,626 | 86,965 | 93,698 | 110,663 | 124,137 | 123,849 | 132,817 |
| 短期借入金 | 17,187 | 9,007 | 10,320 | 13,320 | 42,185 | 28,220 | 18,160 | 9,660 | 43,580 | 37,672 | 140,748 |
| 1年内償還予定の社債 | - | - | 40,062 | 98 | 25,118 | 10,090 | 55 | - | - | - | 10,495 |
| リース債務 | 698 | 509 | 395 | 713 | 7,733 | 7,981 | 8,942 | 10,368 | 8,346 | 9,313 | 9,760 |
| 未払法人税等 | 10,045 | 5,597 | 6,236 | 5,052 | 5,076 | 8,356 | 1,040 | 3,219 | 4,574 | 7,233 | 3,508 |
| 契約負債 | - | - | - | - | - | - | - | 96,912 | 98,646 | 100,744 | 105,865 |
| 商品券 | 52,299 | 51,702 | 52,663 | 52,503 | 53,037 | 54,074 | 58,206 | 43,571 | 41,868 | 40,328 | 37,483 |
| 預り金 | 27,069 | 24,702 | 26,725 | 31,693 | 24,000 | 26,030 | 23,936 | 55,543 | 66,408 | 63,491 | 64,798 |
| ポイント引当金 | 3,233 | 2,509 | 2,561 | 2,530 | 2,796 | 2,427 | 944 | 2,201 | 2,190 | 2,181 | 2,244 |
| 役員賞与引当金 | 35 | 46 | 53 | 46 | 41 | - | - | 48 | 140 | 145 | 161 |
| その他 | 27,614 | 30,384 | 30,594 | 30,895 | 32,539 | 51,918 | 29,726 | 33,542 | 27,422 | 30,586 | 34,877 |
| 前受金 | 82,954 | 91,852 | 96,102 | 100,593 | 101,717 | 112,897 | 118,105 | - | - | - | - |
| コマーシャル・ペーパー | - | - | - | - | - | 10,000 | - | - | - | - | - |
| 建物修繕工事引当金 | 581 | 2,160 | 2,743 | 3,207 | 74 | 3,661 | - | - | - | - | - |
| 関係会社整理損失引当金 | - | - | - | - | 966 | - | - | - | - | - | - |
| 流動負債合計 | 325,082 | 319,793 | 370,888 | 349,216 | 397,915 | 402,625 | 352,815 | 365,731 | 417,315 | 415,546 | 542,760 |
| 固定負債 | |||||||||||
| 社債 | 75,307 | 75,210 | 35,049 | 95,554 | 70,394 | 60,277 | 80,203 | 80,173 | 80,143 | 80,113 | 10,000 |
| 長期借入金 | 62,105 | 71,045 | 88,829 | 85,809 | 55,344 | 98,565 | 116,345 | 123,750 | 85,228 | 83,818 | 120,170 |
| リース債務 | 1,250 | 858 | 641 | 2,109 | 88,102 | 78,409 | 78,529 | 79,856 | 128,515 | 130,558 | 123,297 |
| 資産除去債務 | 1,804 | 1,867 | 1,907 | 2,027 | 3,524 | 5,028 | 5,451 | 5,872 | 6,635 | 4,991 | 5,495 |
| 退職給付に係る負債 | 61,875 | 58,251 | 54,616 | 50,890 | 56,137 | 53,083 | 51,556 | 50,206 | 39,103 | 37,974 | 28,559 |
| 役員退職慰労引当金 | 371 | 265 | 297 | 286 | 276 | 310 | 256 | 248 | 264 | 276 | 341 |
| 繰延税金負債 | - | - | - | - | - | 1,650 | 2,055 | 2,218 | 2,268 | 2,705 | 2,500 |
| 再評価に係る繰延税金負債 | 7,117 | 6,879 | 6,879 | 6,812 | 6,342 | 9,050 | 9,050 | 9,049 | 9,049 | 9,049 | 8,742 |
| その他 | 26,431 | 26,171 | 24,631 | 22,248 | 27,914 | 26,153 | 27,499 | 24,593 | 23,149 | 30,630 | 26,611 |
| 環境対策引当金 | 366 | 419 | 342 | 282 | 258 | 241 | 82 | 16 | - | - | - |
| 建物修繕工事引当金 | 5,273 | 3,767 | 1,910 | 5 | 3,516 | - | - | - | - | - | - |
| 繰延税金負債 | 49 | 44 | 286 | 1,300 | 2,905 | - | - | - | - | - | - |
| 固定負債合計 | 241,951 | 244,780 | 215,392 | 267,328 | 314,717 | 332,769 | 371,030 | 375,987 | 374,357 | 380,117 | 325,719 |
| 負債合計 | 567,034 | 564,574 | 586,281 | 616,545 | 712,632 | 735,395 | 723,846 | 741,718 | 791,673 | 795,663 | 868,480 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 | 66,025 |
| 資本剰余金 | 55,085 | 55,085 | 55,025 | 55,026 | 55,026 | 54,790 | 54,790 | 54,790 | 54,790 | 37,522 | 37,528 |
| 利益剰余金 | 249,145 | 265,033 | 284,320 | 296,977 | 308,397 | 270,615 | 271,973 | 294,129 | 320,867 | 335,679 | 307,042 |
| 自己株式 | -6,153 | -6,160 | -6,170 | -6,177 | -15,993 | -15,993 | -15,994 | -32,690 | -32,692 | -12,530 | -14,886 |
| 株主資本合計 | 364,102 | 379,984 | 399,201 | 411,851 | 413,456 | 375,437 | 376,795 | 382,255 | 408,991 | 426,695 | 395,709 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 17,277 | 15,921 | 17,837 | 10,821 | 5,990 | 8,873 | 7,429 | 8,366 | 11,944 | 8,713 | 12,930 |
| 繰延ヘッジ損益 | -14 | 1 | -3 | 0 | 0 | 1 | 0 | -1 | 3 | 5 | 0 |
| 土地再評価差額金 | 6,907 | 7,145 | 7,145 | 6,993 | 5,926 | 2,945 | 2,945 | 3,972 | 3,972 | 3,972 | 2,463 |
| 為替換算調整勘定 | 11,883 | 8,510 | 11,604 | 8,723 | 8,948 | 5,969 | 10,995 | 19,811 | 25,050 | 30,285 | 31,576 |
| 退職給付に係る調整累計額 | -1,229 | 661 | 3,386 | 5,528 | 381 | 1,089 | 403 | -1,079 | 4,116 | 3,376 | 7,109 |
| その他の包括利益累計額合計 | 34,824 | 32,240 | 39,970 | 32,067 | 21,247 | 18,879 | 21,773 | 31,070 | 45,087 | 46,352 | 54,079 |
| 非支配株主持分 | - | 9,665 | 10,353 | 17,665 | 21,168 | 20,793 | 21,919 | 23,155 | 24,722 | 27,299 | 27,960 |
| 少数株主持分 | 8,458 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 407,386 | 421,890 | 449,526 | 461,585 | 455,871 | 415,111 | 420,489 | 436,482 | 478,802 | 500,348 | 477,749 |
| 負債純資産合計 | 974,421 | 986,464 | 1,035,807 | 1,078,130 | 1,168,503 | 1,150,506 | 1,144,335 | 1,178,201 | 1,270,475 | 1,296,012 | 1,346,229 |