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 | 5,956,607 | 6,628,175 | 7,908,050 | 12,747,964 | 16,462,736 | 16,432,900 | 13,359,983 | 12,246,935 | 23,016,490 | 19,451,338 | 14,629,839 |
| 預託金 | 3,625,000 | 5,500,000 | 5,700,000 | 5,200,000 | 8,000,000 | 14,214,200 | 13,182,140 | 15,537,660 | 24,500,000 | 23,800,000 | 34,697,500 |
| トレーディング商品 | 964,570 | 1,014,984 | 1,449,274 | 1,065,002 | 306,092 | 907,172 | 722,462 | 240,937 | 195,129 | 298,829 | 456,876 |
| 約定見返勘定 | - | - | - | - | - | - | 55,903 | 570,586 | 1,201,346 | 936,083 | 1,332,120 |
| 信用取引資産 | 5,649,089 | 5,752,748 | 5,166,609 | 3,099,351 | 2,728,445 | 2,827,980 | 2,585,205 | 4,039,511 | 4,218,658 | 4,682,253 | 5,568,417 |
| 信用取引貸付金 | 5,550,888 | 5,614,559 | 5,127,261 | 2,598,320 | 2,392,284 | 2,690,539 | 2,347,062 | 3,782,625 | 3,969,879 | 4,471,447 | 5,426,492 |
| 信用取引借証券担保金 | 98,200 | 138,188 | 39,347 | 501,031 | 336,161 | 137,441 | 238,143 | 256,886 | 248,778 | 210,805 | 141,925 |
| 差入保証金 | 195,265 | 259,585 | 330,458 | 270,001 | 350,059 | 350,404 | 351,245 | 584,088 | 747,489 | 1,471,278 | 1,543,912 |
| 販売用不動産 | - | 508,280 | 21,044,583 | 25,241,007 | 24,695,507 | 19,333,110 | 25,100,186 | 27,209,099 | 28,746,214 | 31,338,764 | 35,289,123 |
| その他 | 670,135 | 1,386,379 | 993,769 | 1,064,066 | 1,428,234 | 1,485,314 | 2,043,949 | 1,762,825 | 2,090,031 | 2,895,517 | 2,921,677 |
| 流動資産計 | 18,678,540 | 21,050,153 | 42,592,747 | 48,687,393 | 53,971,074 | 55,551,083 | 57,401,075 | 62,191,643 | 84,715,360 | 84,874,066 | 96,439,467 |
| 営業投資有価証券 | 1,346,491 | - | - | - | - | - | - | - | - | - | - |
| 売掛金 | 271,379 | - | - | - | - | - | - | - | - | - | - |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 708,605 | 2,690,713 | 4,789,916 | 2,459,042 | 1,281,215 | 1,309,771 | 1,299,630 | 1,231,815 | 1,200,097 | 1,228,966 | 1,263,052 |
| 減価償却累計額 | -513,081 | -570,648 | -843,990 | -848,252 | -606,408 | -641,906 | -666,272 | -634,177 | -665,125 | -655,922 | -744,716 |
| 建物及び構築物(純額) | 195,523 | 2,120,064 | 3,945,925 | 1,610,789 | 674,806 | 667,865 | 633,358 | 597,637 | 534,972 | 573,043 | 518,336 |
| 土地 | 161,219 | 1,735,141 | 2,512,914 | 831,948 | 680,255 | 731,066 | 384,722 | 169,398 | 169,201 | 265,158 | 265,158 |
| 建設仮勘定 | - | 798,898 | 558,086 | - | - | - | - | - | - | - | 1,000 |
| その他 | 350,049 | 312,864 | 572,770 | 561,427 | 581,020 | 641,846 | 650,178 | 648,328 | 696,003 | 719,754 | 793,413 |
| 減価償却累計額 | -280,442 | -254,052 | -379,484 | -431,365 | -413,273 | -472,691 | -522,053 | -524,212 | -532,678 | -564,748 | -636,117 |
| その他(純額) | 69,606 | 58,811 | 193,286 | 130,062 | 167,747 | 169,154 | 128,125 | 124,115 | 163,324 | 155,006 | 157,296 |
| 有形固定資産合計 | 426,349 | 4,712,916 | 7,210,213 | 2,572,800 | 1,522,809 | 1,568,086 | 1,146,205 | 891,152 | 867,497 | 993,208 | 941,790 |
| 無形固定資産 | |||||||||||
| のれん | 401,499 | 34,348 | 2,230,632 | 2,005,589 | 1,780,546 | 1,560,410 | 1,345,181 | 1,129,952 | 914,723 | 699,494 | 500,929 |
| その他 | 139,917 | 160,842 | 263,017 | 148,876 | 221,082 | 213,660 | 259,718 | 398,273 | 391,281 | 415,253 | 432,034 |
| 無形固定資産合計 | 541,416 | 195,191 | 2,493,649 | 2,154,465 | 2,001,629 | 1,774,070 | 1,604,899 | 1,528,225 | 1,306,004 | 1,114,747 | 932,963 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,335,479 | 964,792 | 483,691 | 404,061 | 764,081 | 2,058,731 | 3,170,590 | 3,850,212 | 3,973,482 | 3,772,268 | 4,428,115 |
| その他 | 621,497 | 608,192 | 1,075,596 | 906,323 | 729,669 | 902,423 | 1,053,925 | 1,006,463 | 1,459,997 | 1,472,195 | 1,297,223 |
| 貸倒引当金 | -243,649 | -231,606 | -206,689 | -180,435 | -194,515 | -193,730 | -192,974 | -192,258 | -191,582 | -190,906 | -175,028 |
| 長期貸付金 | 572,332 | 568,460 | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,285,661 | 1,909,839 | 1,352,598 | 1,129,949 | 1,299,236 | 2,767,424 | 4,031,542 | 4,664,417 | 5,241,897 | 5,053,557 | 5,550,310 |
| 固定資産計 | 3,253,427 | 6,817,946 | 11,056,460 | 5,857,216 | 4,823,674 | 6,109,581 | 6,782,647 | 7,083,795 | 7,415,400 | 7,161,514 | 7,425,064 |
| 繰延資産 | 1,267 | - | - | - | - | - | - | - | - | - | - |
| 資産合計 | 21,933,234 | 27,868,100 | 53,649,207 | 54,544,609 | 58,794,749 | 61,660,665 | 64,183,723 | 69,275,438 | 92,130,760 | 92,035,580 | 103,864,531 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| トレーディング商品 | 11,584 | 52,088 | - | 41,582 | - | 6,807 | 6,126 | 203,887 | - | - | 259,188 |
| 信用取引負債 | 1,839,851 | 4,218,459 | 2,052,195 | 903,439 | 1,165,750 | 2,486,903 | 1,686,543 | 3,444,174 | 1,450,054 | 1,157,778 | 1,937,363 |
| 信用取引借入金 | 1,667,151 | 3,957,706 | 1,977,525 | 667,082 | 729,226 | 2,288,013 | 1,276,627 | 3,083,569 | 1,058,948 | 873,162 | 1,644,666 |
| 信用取引貸証券受入金 | 172,699 | 260,753 | 74,670 | 236,357 | 436,523 | 198,890 | 409,915 | 360,604 | 391,106 | 284,616 | 292,697 |
| 預り金 | 3,522,151 | 4,967,096 | 5,180,429 | 4,504,359 | 8,181,015 | 12,812,226 | 12,631,195 | 14,131,810 | 25,279,828 | 22,479,406 | 28,231,641 |
| 受入保証金 | 549,750 | 592,156 | 470,482 | 325,744 | 537,074 | 568,857 | 673,353 | 1,123,124 | 936,639 | 800,111 | 849,339 |
| 短期社債 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 3,000,000 | 3,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 | 7,000,000 |
| 短期借入金 | 377,000 | 350,000 | 13,670,917 | 11,195,197 | 11,668,528 | 10,154,340 | 10,791,549 | 13,918,599 | 25,620,650 | 22,078,504 | 21,737,979 |
| 1年内返済予定の長期借入金 | - | - | 465,632 | 1,001,609 | 1,994,507 | 2,574,074 | 2,613,043 | 953,448 | 1,497,826 | 3,140,522 | 4,399,015 |
| ノンリコース1年内返済予定長期借入金 | - | 56,820 | 101,720 | 60,320 | 337,940 | 24,720 | 796,670 | 725,220 | 20,000 | 60,000 | 50,000 |
| 未払法人税等 | 71,542 | 445 | 421,429 | 154,919 | 175,377 | 416,458 | 130,099 | 265,210 | 1,090,231 | 703,997 | 1,412,984 |
| その他 | 431,849 | 328,625 | 1,729,173 | 1,468,264 | 1,663,549 | 2,068,805 | 2,099,740 | 2,675,935 | 2,876,707 | 3,145,272 | 3,494,090 |
| 流動負債計 | 11,841,018 | 15,345,000 | 29,062,272 | 24,502,465 | 29,782,942 | 37,248,002 | 38,428,321 | 44,441,410 | 65,771,938 | 60,565,593 | 69,371,603 |
| 約定見返勘定 | 837,288 | 779,308 | 970,292 | 847,029 | 59,199 | 134,808 | - | - | - | - | - |
| 1年内償還予定の社債 | - | - | - | - | 1,000,000 | 3,000,000 | - | - | - | - | - |
| 1年内償還予定の転換社債型新株予約権付社債 | 200,000 | - | - | - | - | - | - | - | - | - | - |
| 固定負債 | |||||||||||
| 長期借入金 | - | - | 6,451,040 | 9,513,844 | 10,108,335 | 7,850,797 | 7,608,769 | 6,709,788 | 6,495,576 | 7,373,740 | 7,738,725 |
| ノンリコース長期借入金 | - | 2,580,480 | 3,354,035 | 2,626,840 | 768,300 | 1,060,700 | 1,464,030 | 1,254,760 | 945,000 | 2,920,000 | 2,395,000 |
| 退職給付に係る負債 | 226,540 | 200,053 | 219,201 | 227,843 | 241,542 | 252,265 | 229,196 | 230,157 | 244,879 | 215,566 | 223,788 |
| 役員株式給付引当金 | - | - | - | - | 768,195 | 892,728 | 1,001,508 | 1,081,651 | 1,129,161 | 1,236,674 | 1,489,356 |
| その他 | 263,124 | 409,107 | 545,949 | 493,729 | 628,970 | 539,910 | 655,496 | 672,884 | 743,691 | 815,415 | 884,417 |
| 固定負債計 | 619,285 | 3,475,938 | 12,100,059 | 17,620,623 | 15,515,343 | 10,596,400 | 10,959,001 | 9,949,241 | 9,558,309 | 12,561,396 | 12,731,288 |
| 社債 | - | - | 1,000,000 | 4,000,000 | 3,000,000 | - | - | - | - | - | - |
| ノンリコース社債 | - | 100,000 | 100,000 | 99,000 | - | - | - | - | - | - | - |
| 役員株式給付引当金 | 129,620 | 186,297 | 429,832 | 659,365 | - | - | - | - | - | - | - |
| 転換社債型新株予約権付社債 | - | - | - | - | - | - | - | - | - | - | - |
| 特別法上の準備金 | |||||||||||
| 金融商品取引責任準備金 | 37,288 | 19,288 | 19,288 | 21,435 | 23,066 | 24,104 | 24,107 | 27,599 | 50,908 | 55,496 | 64,568 |
| 特別法上の準備金計 | 37,288 | 19,288 | 19,288 | 21,435 | 23,066 | 24,104 | 24,107 | 27,599 | 50,908 | 55,496 | 64,568 |
| 負債合計 | 12,497,591 | 18,840,227 | 41,181,620 | 42,144,524 | 45,321,352 | 47,868,507 | 49,411,429 | 54,418,251 | 75,381,156 | 73,182,486 | 82,167,460 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 3,512,077 | 3,574,577 | 4,560,012 | 5,492,516 | 5,665,452 | 5,665,452 | 5,665,452 | 5,665,452 | 5,665,452 | 5,665,452 | 5,665,452 |
| 資本剰余金 | 1,932,270 | 1,854,670 | 2,775,515 | 3,141,209 | 3,307,138 | 3,132,408 | 3,131,156 | 3,124,529 | 3,121,423 | 3,149,181 | 3,171,751 |
| 利益剰余金 | 2,853,004 | 2,731,889 | 4,052,873 | 4,553,464 | 5,419,019 | 6,192,737 | 6,555,544 | 6,725,209 | 8,618,799 | 10,491,955 | 13,581,442 |
| 自己株式 | -683,799 | -685,420 | -674,389 | -835,092 | -1,001,037 | -1,222,052 | -1,274,558 | -1,227,367 | -1,369,804 | -1,495,689 | -1,518,391 |
| 株主資本合計 | 7,613,553 | 7,475,716 | 10,714,011 | 12,352,098 | 13,390,572 | 13,768,545 | 14,077,595 | 14,287,823 | 16,035,870 | 17,810,899 | 20,900,255 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 19,049 | 387,672 | 62,593 | -37,275 | -7,924 | -1,307 | 2,138 | 4,489 | 100,385 | 53,542 | 107,992 |
| 為替換算調整勘定 | 4,882 | 6,755 | 6,227 | 5,698 | 5,613 | 8,044 | 11,455 | 12,343 | - | - | - |
| 退職給付に係る調整累計額 | - | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 23,931 | 394,428 | 68,821 | -31,577 | -2,310 | 6,737 | 13,594 | 16,832 | 100,385 | 53,542 | 107,992 |
| 新株予約権 | 5,255 | 2,668 | 21,647 | 21,034 | 9,751 | 9,529 | 9,529 | 9,529 | 9,529 | 9,529 | 9,529 |
| 非支配株主持分 | 1,792,902 | 1,155,059 | 1,663,106 | 58,529 | 75,383 | 7,345 | 671,573 | 543,000 | 603,818 | 979,122 | 679,293 |
| 純資産合計 | 9,435,642 | 9,027,872 | 12,467,587 | 12,400,085 | 13,473,396 | 13,792,158 | 14,772,293 | 14,857,186 | 16,749,604 | 18,853,094 | 21,697,071 |
| 負債・純資産合計 | 21,933,234 | 27,868,100 | 53,649,207 | 54,544,609 | 58,794,749 | 61,660,665 | 64,183,723 | 69,275,438 | 92,130,760 | 92,035,580 | 103,864,531 |