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 | 3,563 | 3,061 | 2,833 | 2,119 | 856 | 11,028 | 4,827 | 14,119 | 4,956 | 1,345 | 7,208 |
| 受取手形及び売掛金 | 11 | 14 | 14 | 14 | 8 | 9 | 10 | 242 | 233 | 226 | 271 |
| 割賦債権 | 91,379 | 105,028 | 123,972 | 148,962 | 172,148 | 182,905 | 183,783 | 181,611 | 175,125 | 183,519 | 177,232 |
| 未収賃貸債権 | 38,022 | 38,020 | 37,928 | 36,238 | 35,047 | 33,822 | 30,074 | 27,369 | 24,335 | 21,035 | 18,263 |
| リース債権及びリース投資資産 | 526,990 | 538,028 | 551,398 | 565,113 | 597,534 | 528,929 | 511,493 | 509,737 | 506,140 | 547,643 | 597,143 |
| 営業貸付金 | 123,127 | 129,217 | 143,787 | 160,627 | 181,683 | 200,661 | 221,951 | 253,706 | 260,176 | 276,515 | 294,596 |
| その他の営業貸付債権 | 45,474 | 47,414 | 45,726 | 49,637 | 41,943 | 35,011 | 37,383 | 31,198 | 10,806 | 8,354 | 9,174 |
| その他の営業資産 | 5,043 | 5,067 | 5,058 | 5,037 | 5,025 | 12,452 | 12,552 | 12,528 | 12,259 | 9,962 | 8,692 |
| 賃貸料等未収入金 | 6,322 | 6,210 | 6,794 | 7,553 | 7,823 | 14,038 | 13,909 | 13,406 | 9,655 | 10,973 | 11,232 |
| その他の流動資産 | 19,000 | 24,106 | 23,860 | 22,939 | 29,225 | 36,940 | 38,590 | 45,537 | 54,845 | 66,216 | 77,413 |
| 貸倒引当金 | -8,228 | -7,731 | -7,805 | -7,875 | -8,901 | -11,171 | -12,727 | -12,338 | -7,112 | -6,367 | -6,665 |
| 繰延税金資産 | 1,583 | 1,138 | 1,138 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 852,290 | 889,576 | 934,706 | 990,369 | 1,062,396 | 1,044,628 | 1,041,848 | 1,077,120 | 1,051,425 | 1,119,425 | 1,194,563 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 賃貸資産 | |||||||||||
| 賃貸資産 | 18,696 | 20,050 | 24,101 | 34,633 | 49,536 | 53,897 | 61,656 | 69,141 | 89,456 | 138,863 | 141,165 |
| 賃貸資産合計 | 18,696 | 20,050 | 24,101 | 34,633 | 49,536 | 53,897 | 61,656 | 69,141 | 89,456 | 138,863 | 141,165 |
| 社用資産 | |||||||||||
| 機械及び装置 | - | - | - | - | - | - | - | - | 29,236 | 33,866 | 36,042 |
| 建設仮勘定 | - | - | - | - | - | - | - | - | 9,724 | 1,392 | 1,995 |
| その他 | - | - | - | - | - | - | - | - | 1,473 | 1,426 | 2,520 |
| 社用資産 | 408 | 462 | 499 | 4,631 | 13,758 | 21,272 | 26,584 | 36,952 | - | - | - |
| 社用資産合計 | 408 | 462 | 499 | 4,631 | 13,758 | 21,272 | 26,584 | 36,952 | 40,433 | 36,684 | 40,558 |
| 有形固定資産合計 | 19,105 | 20,513 | 24,601 | 39,264 | 63,294 | 75,169 | 88,240 | 106,094 | 129,890 | 175,548 | 181,723 |
| 無形固定資産 | |||||||||||
| 賃貸資産 | 63 | 843 | 1,045 | 1,013 | 752 | 431 | 152 | 42 | 34 | 21 | 4,136 |
| その他の無形固定資産 | 1,596 | 1,502 | 1,245 | 1,371 | 1,939 | 2,778 | 3,616 | 6,883 | 9,564 | 11,366 | 11,363 |
| 無形固定資産合計 | 1,659 | 2,346 | 2,290 | 2,385 | 2,691 | 3,209 | 3,768 | 6,926 | 9,598 | 11,387 | 15,500 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,100 | 3,875 | 5,293 | 5,308 | 16,267 | 26,370 | 30,423 | 31,234 | 35,129 | 43,452 | 48,399 |
| 破産更生債権等 | 1,330 | 1,205 | 945 | 592 | 785 | 692 | 482 | 602 | 5,939 | 478 | 528 |
| 繰延税金資産 | - | - | - | - | 2,821 | 3,980 | 4,466 | 5,511 | 4,649 | 5,435 | 4,768 |
| その他 | 1,113 | 1,536 | 1,630 | 1,953 | 3,269 | 7,347 | 8,966 | 9,936 | 16,170 | 20,952 | 20,599 |
| 貸倒引当金 | -575 | -671 | -619 | -540 | -792 | -692 | -474 | -592 | -5,527 | -469 | -520 |
| 繰延税金資産 | 502 | 482 | 511 | 1,344 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 5,470 | 6,428 | 7,760 | 8,658 | 22,351 | 37,698 | 43,864 | 46,693 | 56,361 | 69,850 | 73,774 |
| 固定資産合計 | 26,235 | 29,288 | 34,652 | 50,309 | 88,337 | 116,077 | 135,874 | 159,714 | 195,850 | 256,786 | 270,999 |
| 資産合計 | 878,526 | 918,864 | 969,359 | 1,040,678 | 1,150,734 | 1,160,706 | 1,177,723 | 1,236,834 | 1,247,276 | 1,376,211 | 1,465,563 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 21,958 | 26,869 | 20,298 | 23,231 | 20,275 | 19,111 | 20,296 | 19,995 | 21,567 | 21,282 | 22,862 |
| 短期借入金 | 123,218 | 112,115 | 111,045 | 56,292 | 10,239 | 15,218 | 283 | - | - | 7,000 | 15,500 |
| 1年内償還予定の社債 | 20,000 | 30,000 | 20,000 | 30,000 | 45,000 | 50,000 | 55,000 | 30,000 | 50,000 | - | 25,000 |
| 1年内返済予定の長期借入金 | 96,888 | 97,942 | 75,725 | 104,472 | 98,898 | 145,247 | 92,500 | 103,000 | 114,200 | 127,000 | 160,500 |
| 1年内支払予定の債権流動化に伴う長期支払債務 | - | - | - | - | - | - | 4,406 | 14,577 | 11,434 | 8,432 | 1,151 |
| コマーシャル・ペーパー | 10,000 | - | - | 40,000 | 57,000 | 15,000 | 18,000 | 36,000 | 25,000 | 75,000 | 57,000 |
| 支払引受債務 | 28,651 | 30,566 | 30,500 | 32,920 | 24,994 | 23,095 | 25,753 | 20,142 | 2,686 | 583 | 564 |
| リース債務 | 117 | 61 | 35 | 9 | 9 | 9 | 73 | 3 | 22 | 35 | 39 |
| 未払法人税等 | 2,616 | 2,677 | 2,854 | 2,898 | 4,079 | 4,202 | 3,225 | 4,308 | 2,411 | 5,404 | 2,018 |
| 賃貸料等前受金 | 3,570 | 3,601 | 3,714 | 4,071 | 4,519 | 5,416 | 5,291 | 4,429 | 4,465 | 5,216 | 5,263 |
| 割賦未実現利益 | 7,673 | 9,213 | 12,659 | 15,799 | 19,222 | 21,209 | 22,969 | 24,033 | 24,354 | 25,806 | 24,277 |
| 賞与引当金 | 741 | 780 | 832 | 969 | 999 | 1,135 | 1,198 | 1,364 | 1,429 | 1,616 | 1,773 |
| 役員賞与引当金 | 29 | 35 | 48 | 56 | 61 | 77 | 59 | 65 | 56 | 71 | 55 |
| その他の流動負債 | 11,511 | 15,403 | 17,068 | 20,862 | 23,991 | 27,939 | 31,678 | 35,805 | 42,176 | 47,014 | 54,679 |
| 流動負債合計 | 326,976 | 329,269 | 294,783 | 331,585 | 309,291 | 327,663 | 280,736 | 293,724 | 299,805 | 324,462 | 370,684 |
| 固定負債 | |||||||||||
| 社債 | 80,000 | 90,000 | 125,000 | 125,000 | 140,000 | 110,000 | 115,000 | 85,000 | 80,000 | 140,000 | 158,000 |
| 長期借入金 | 320,939 | 336,636 | 374,911 | 399,438 | 468,440 | 480,000 | 532,500 | 612,000 | 621,300 | 661,000 | 679,300 |
| 債権流動化に伴う長期支払債務 | - | - | - | - | 40,000 | 40,000 | 35,594 | 21,017 | 9,583 | 1,151 | - |
| リース債務 | 246 | 185 | 143 | 132 | 83 | 73 | 88 | 84 | 135 | 89 | 72 |
| 退職給付に係る負債 | 1,059 | 1,023 | 1,060 | 1,083 | 1,056 | 860 | 756 | 764 | 614 | 455 | 223 |
| 受取保証金 | 3,474 | 5,363 | 7,021 | 8,886 | 9,759 | 9,782 | 10,435 | 11,109 | 12,149 | 13,006 | 13,534 |
| 資産除去債務 | - | - | - | - | 363 | 847 | 1,004 | 1,132 | 1,455 | 1,686 | 1,817 |
| その他の固定負債 | 223 | 182 | 139 | 102 | 63 | 145 | 127 | 293 | 296 | 288 | 250 |
| 繰延税金負債 | 42 | 205 | 408 | - | - | - | - | - | - | - | - |
| 固定負債合計 | 405,987 | 433,597 | 508,685 | 534,643 | 659,766 | 641,710 | 695,506 | 731,402 | 725,534 | 817,678 | 853,198 |
| 負債合計 | 732,964 | 762,866 | 803,468 | 866,229 | 969,058 | 969,373 | 976,243 | 1,025,126 | 1,025,339 | 1,142,141 | 1,223,882 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 | 7,896 |
| 資本剰余金 | 10,160 | 10,160 | 10,160 | 10,160 | 10,159 | 10,159 | 10,159 | 10,159 | 10,215 | 10,372 | 10,418 |
| 利益剰余金 | 126,800 | 136,778 | 146,055 | 155,657 | 164,839 | 174,084 | 184,175 | 195,047 | 201,540 | 212,421 | 219,368 |
| 自己株式 | -47 | -48 | -48 | -48 | -1,720 | -1,716 | -1,690 | -1,680 | -1,674 | -1,777 | -1,681 |
| 株主資本合計 | 144,810 | 154,787 | 164,064 | 173,665 | 181,175 | 190,424 | 200,541 | 211,423 | 217,978 | 228,913 | 236,002 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 589 | 867 | 1,349 | 1,084 | 711 | 968 | 566 | -253 | 3,470 | 4,516 | 5,256 |
| 繰延ヘッジ損益 | - | - | - | - | 61 | 52 | 428 | 640 | 538 | 644 | 301 |
| 退職給付に係る調整累計額 | -418 | -340 | -314 | -300 | -273 | -113 | -55 | -102 | -50 | -3 | 119 |
| その他の包括利益累計額合計 | 171 | 526 | 1,034 | 783 | 499 | 908 | 939 | 285 | 3,957 | 5,157 | 5,677 |
| 非支配株主持分 | 580 | 683 | 791 | - | - | - | - | - | - | - | - |
| 純資産合計 | 145,562 | 155,998 | 165,890 | 174,449 | 181,675 | 191,333 | 201,480 | 211,708 | 221,936 | 234,070 | 241,680 |
| 負債純資産合計 | 878,526 | 918,864 | 969,359 | 1,040,678 | 1,150,734 | 1,160,706 | 1,177,723 | 1,236,834 | 1,247,276 | 1,376,211 | 1,465,563 |