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
2015-12百万円 | 2016-12百万円 | 2017-12百万円 | 2018-12百万円 | 2019-12百万円 | 2020-12百万円 | 2021-12百万円 | 2022-12百万円 | 2023-12百万円 | 2024-12百万円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 47,247 | 46,251 | 45,149 | 31,716 | 39,504 | 54,647 | 87,010 | 82,440 | 127,305 | 111,141 |
| 受取手形、営業未収入金及び契約資産 | - | - | - | - | - | - | - | 14,334 | 13,887 | 15,057 |
| 販売用不動産 | 53,349 | 37,085 | 77,636 | 104,221 | 151,004 | 164,578 | 133,251 | 173,836 | 232,478 | 261,318 |
| 仕掛販売用不動産 | 43,700 | 58,266 | 67,678 | 101,059 | 98,216 | 112,485 | 139,389 | 160,009 | 166,181 | 168,514 |
| 開発用不動産 | 56,736 | 51,817 | 76,626 | 78,157 | 88,104 | 71,508 | 71,579 | 81,069 | 100,339 | 138,095 |
| その他 | 20,670 | 25,040 | 28,750 | 26,369 | 34,635 | 30,857 | 36,004 | 40,934 | 52,296 | 36,623 |
| 貸倒引当金 | -206 | -197 | -35 | -43 | -45 | -49 | -58 | -93 | -23 | -22 |
| 受取手形及び営業未収入金 | 8,190 | 8,401 | 10,779 | 11,876 | 13,179 | 13,730 | 14,041 | - | - | - |
| 繰延税金資産 | 8,527 | 2,098 | 2,014 | 2,095 | - | - | - | - | - | - |
| 有価証券 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 238,215 | 228,762 | 308,600 | 355,454 | 424,600 | 447,757 | 481,217 | 552,531 | 692,464 | 730,727 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物 | 350,513 | 357,028 | 370,725 | 362,482 | 361,679 | 372,585 | 383,995 | 396,529 | 397,020 | 437,718 |
| 減価償却累計額 | -115,191 | -119,183 | -130,014 | -137,216 | -147,366 | -147,740 | -160,377 | -174,775 | -183,025 | -194,369 |
| 建物及び構築物(純額) | 235,322 | 237,844 | 240,711 | 225,265 | 214,312 | 224,844 | 223,618 | 221,754 | 213,994 | 243,349 |
| 土地 | 506,947 | 519,251 | 531,906 | 527,272 | 550,565 | 530,963 | 539,786 | 537,397 | 529,506 | 617,042 |
| 建設仮勘定 | 4,928 | 3,463 | 6,526 | 8,479 | 13,928 | 39,042 | 38,536 | 44,903 | 89,428 | 101,213 |
| その他 | 23,499 | 24,368 | 25,880 | 28,284 | 28,042 | 28,995 | 30,098 | 31,198 | 31,920 | 36,022 |
| 減価償却累計額 | -12,679 | -14,167 | -15,481 | -16,501 | -17,219 | -17,563 | -18,788 | -20,291 | -21,284 | -23,014 |
| その他(純額) | 10,820 | 10,201 | 10,399 | 11,782 | 10,822 | 11,431 | 11,309 | 10,907 | 10,635 | 13,008 |
| 有形固定資産合計 | 758,018 | 770,761 | 789,543 | 772,800 | 789,628 | 806,281 | 813,251 | 814,963 | 843,565 | 974,614 |
| 無形固定資産 | ||||||||||
| 借地権 | 106,251 | 106,181 | 106,410 | 106,083 | 110,745 | 128,991 | 128,730 | 130,042 | 127,628 | 124,337 |
| のれん | 5,410 | 5,257 | 4,845 | 3,136 | 1,192 | 546 | 1,162 | 1,716 | 1,486 | 11,391 |
| その他 | 897 | 988 | 955 | 1,196 | 1,137 | 1,013 | 986 | 887 | 2,509 | 1,544 |
| 無形固定資産合計 | 112,559 | 112,427 | 112,212 | 110,416 | 113,076 | 130,552 | 130,880 | 132,646 | 131,624 | 137,273 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 118,054 | 124,888 | 139,635 | 127,788 | 155,858 | 139,308 | 128,586 | 128,701 | 153,814 | 139,265 |
| 匿名組合出資金 | 10,818 | 6,327 | 4,686 | 4,904 | 4,469 | 8,829 | 8,128 | 3,638 | 2,598 | 12,538 |
| 長期貸付金 | 49 | 33 | 21 | 7 | 6 | 8 | 8 | 458 | 4,025 | 9,274 |
| 繰延税金資産 | - | - | - | - | - | 2,278 | 2,148 | 2,001 | 2,327 | 2,071 |
| 敷金及び保証金 | 20,514 | 20,941 | 21,365 | 21,232 | 21,754 | 21,594 | 21,261 | 21,469 | 20,671 | 20,693 |
| 退職給付に係る資産 | 1,417 | 1,743 | 1,711 | 858 | 1,819 | 1,217 | 2,215 | 1,151 | 1,561 | 1,763 |
| その他 | 35,887 | 47,458 | 62,117 | 56,966 | 51,033 | 66,906 | 63,170 | 62,673 | 52,711 | 54,627 |
| 貸倒引当金 | -51 | -86 | -93 | -98 | -97 | -94 | -97 | -100 | -55 | -1,623 |
| 繰延税金資産 | 1,628 | 1,302 | 1,249 | 1,252 | 1,900 | - | - | - | - | - |
| 投資その他の資産合計 | 188,318 | 202,608 | 230,694 | 212,912 | 236,745 | 240,049 | 225,421 | 219,993 | 237,655 | 238,610 |
| 固定資産合計 | 1,058,897 | 1,085,796 | 1,132,449 | 1,096,130 | 1,139,449 | 1,176,882 | 1,169,553 | 1,167,603 | 1,212,845 | 1,350,498 |
| 資産合計 | 1,297,112 | 1,314,558 | 1,441,050 | 1,451,584 | 1,564,049 | 1,624,640 | 1,650,770 | 1,720,134 | 1,905,309 | 2,081,226 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 短期借入金 | 96,991 | 87,600 | 51,743 | 65,925 | 226,119 | 68,314 | 83,726 | 52,047 | 56,754 | 80,949 |
| コマーシャル・ペーパー | - | - | 15,000 | 33,000 | 85,000 | 55,000 | 40,000 | 50,000 | 50,000 | 66,000 |
| 1年内償還予定の社債 | 21,710 | 20,761 | 20,000 | 15,000 | 15,000 | 20,000 | - | 10,000 | 10,000 | 20,000 |
| 未払金 | 7,942 | 8,390 | 11,132 | 11,193 | 11,482 | 9,784 | 13,849 | 13,781 | 17,343 | 19,434 |
| 未払法人税等 | 2,470 | 2,557 | 7,999 | 5,835 | 8,321 | 10,203 | 11,094 | 4,811 | 17,449 | 20,031 |
| 完成工事補償引当金 | 12 | 11 | 15 | 10 | 9 | 11 | 10 | 11 | 8 | 10 |
| 賞与引当金 | 674 | 623 | 778 | 929 | 903 | 944 | 945 | 950 | 1,001 | 1,032 |
| 役員賞与引当金 | 44 | 41 | 44 | 43 | 24 | 24 | 2 | 2 | 2 | 4 |
| 不動産特定共同事業出資受入金 | 18,700 | 10,507 | 26,552 | 8,042 | 8,991 | 5,083 | 4,500 | - | 11,300 | 6,300 |
| その他 | 46,838 | 48,816 | 54,096 | 45,944 | 53,107 | 50,228 | 58,316 | 67,856 | 76,198 | 84,025 |
| 環境対策引当金 | - | 219 | 210 | - | 3 | 1 | 26 | 0 | - | - |
| 債務保証損失引当金 | - | - | - | - | - | - | 30 | - | - | - |
| 関係会社清算損失引当金 | - | - | - | - | 280 | 275 | - | - | - | - |
| 繰延税金負債 | - | 24 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 195,382 | 179,554 | 187,571 | 185,924 | 409,242 | 219,869 | 212,502 | 199,461 | 240,057 | 297,789 |
| 固定負債 | ||||||||||
| 社債 | 105,761 | 115,000 | 125,000 | 145,000 | 210,000 | 205,000 | 255,000 | 245,000 | 255,000 | 245,000 |
| 長期借入金 | 476,528 | 498,385 | 597,642 | 594,449 | 385,932 | 625,944 | 575,676 | 630,520 | 715,223 | 798,570 |
| 繰延税金負債 | - | - | - | - | - | 20,351 | 19,861 | 17,647 | 23,999 | 28,202 |
| 再評価に係る繰延税金負債 | 28,793 | 27,277 | 27,277 | 27,277 | 27,187 | 23,666 | 23,663 | 27,274 | 27,274 | 27,274 |
| 役員株式給付引当金 | - | - | - | - | - | 139 | 190 | 259 | 282 | 410 |
| 役員退職慰労引当金 | 248 | 273 | 224 | 169 | 192 | 76 | 94 | 98 | 97 | 92 |
| 受入敷金保証金 | 70,982 | 71,868 | 74,187 | 75,245 | 77,062 | 78,975 | 78,381 | 78,088 | 77,764 | 79,950 |
| 退職給付に係る負債 | 10,278 | 10,983 | 11,156 | 11,477 | 12,099 | 12,634 | 12,955 | 13,023 | 14,104 | 13,943 |
| 不動産特定共同事業出資受入金 | 56,681 | 48,853 | 22,161 | 18,600 | 15,091 | 15,800 | 19,076 | 21,684 | 10,447 | 14,806 |
| その他 | 13,789 | 12,327 | 13,673 | 14,985 | 16,263 | 23,026 | 25,708 | 30,236 | 33,022 | 27,660 |
| 環境対策引当金 | 271 | 54 | 53 | 30 | 26 | 26 | - | - | - | - |
| 繰延税金負債 | 25,863 | 24,387 | 28,682 | 21,793 | 26,650 | - | - | - | - | - |
| 役員株式給付引当金 | - | - | - | 53 | 88 | - | - | - | - | - |
| 固定負債合計 | 789,198 | 809,410 | 900,059 | 909,081 | 770,595 | 1,005,640 | 1,010,607 | 1,063,834 | 1,157,216 | 1,235,913 |
| 負債合計 | 984,581 | 988,965 | 1,087,630 | 1,095,005 | 1,179,837 | 1,225,510 | 1,223,109 | 1,263,296 | 1,397,274 | 1,533,702 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 92,451 | 92,451 | 92,451 | 92,451 | 92,451 | 92,451 | 92,451 | 92,451 | 92,451 | 92,451 |
| 資本剰余金 | 66,479 | 66,722 | 66,722 | 66,722 | 66,744 | 66,587 | 66,587 | 66,539 | 66,262 | 66,262 |
| 利益剰余金 | 56,172 | 70,629 | 87,153 | 107,468 | 129,170 | 141,422 | 166,356 | 189,501 | 219,528 | 269,936 |
| 自己株式 | -22 | -27 | -32 | -237 | -10,232 | -219 | -439 | -443 | -421 | -747 |
| 株主資本合計 | 215,080 | 229,775 | 246,295 | 266,404 | 278,133 | 300,242 | 324,955 | 348,048 | 377,821 | 427,902 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 51,631 | 52,934 | 62,508 | 49,859 | 65,002 | 54,928 | 54,276 | 50,332 | 71,526 | 57,551 |
| 土地再評価差額金 | 29,417 | 30,932 | 30,932 | 30,932 | 31,022 | 34,965 | 34,959 | 43,187 | 43,187 | 43,187 |
| 為替換算調整勘定 | 5,020 | 3,633 | 4,530 | 872 | 248 | -850 | 2,144 | 4,604 | 5,011 | 7,865 |
| 退職給付に係る調整累計額 | 670 | 764 | 664 | 61 | 600 | 120 | 736 | -179 | -647 | -443 |
| 繰延ヘッジ損益 | -249 | -152 | - | - | - | -42 | -17 | - | - | - |
| その他の包括利益累計額合計 | 86,490 | 88,112 | 98,636 | 81,726 | 96,874 | 89,122 | 92,099 | 97,945 | 119,078 | 108,162 |
| 非支配株主持分 | - | 7,705 | 8,487 | 8,447 | 9,203 | 9,765 | 10,605 | 10,843 | 11,135 | 11,458 |
| 少数株主持分 | 10,959 | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 312,530 | 325,593 | 353,419 | 356,578 | 384,211 | 399,129 | 427,661 | 456,838 | 508,035 | 547,524 |
| 負債純資産合計 | 1,297,112 | 1,314,558 | 1,441,050 | 1,451,584 | 1,564,049 | 1,624,640 | 1,650,770 | 1,720,134 | 1,905,309 | 2,081,226 |