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
2016-05千円 | 2017-05千円 | 2018-05千円 | 2019-05千円 | 2020-05千円 | 2021-05千円 | 2022-05千円 | 2023-05千円 | 2024-05千円 | 2025-05千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 4,657,710 | 4,823,301 | 6,097,942 | 6,387,390 | 5,972,773 | 5,119,723 | 5,909,796 | 5,860,512 | 6,798,216 | 8,299,348 |
| 受取手形及び売掛金 | 282,534 | 334,566 | 312,048 | 370,390 | 351,708 | 364,814 | 348,946 | 412,374 | 447,230 | 521,299 |
| 販売用不動産 | 3,299,179 | 5,109,633 | 6,933,946 | 9,754,562 | 12,193,941 | 10,355,366 | 11,321,878 | 12,271,835 | 12,349,141 | 12,251,573 |
| 仕掛品 | 6,176 | 16,052 | 29,065 | 18,691 | 16,270 | 12,026 | 7,374 | 16,335 | 17,982 | 28,638 |
| 貯蔵品 | 17,368 | 16,550 | 24,709 | 18,544 | 23,483 | 22,891 | 25,521 | 18,229 | 23,098 | 17,805 |
| その他 | 1,135,278 | 725,721 | 1,408,158 | 1,011,374 | 716,498 | 1,529,303 | 1,179,220 | 867,363 | 1,252,796 | 1,357,912 |
| 貸倒引当金 | -201 | -19 | -47 | -42 | -55 | -112 | -94 | -48 | -554 | -420 |
| 有価証券 | - | - | - | - | - | 44,444 | 24,109 | - | - | - |
| 繰延税金資産 | 100,556 | 103,201 | 132,335 | - | - | - | - | - | - | - |
| 流動資産合計 | 9,498,602 | 11,129,008 | 14,938,158 | 17,560,910 | 19,274,618 | 17,448,458 | 18,816,753 | 19,446,601 | 20,887,911 | 22,476,157 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物(純額) | 713,927 | 691,584 | 898,026 | 894,728 | 859,998 | 894,741 | 882,892 | 861,098 | 849,735 | 1,604,986 |
| 機械装置及び運搬具(純額) | 2,115,134 | 2,003,491 | 1,890,020 | 1,776,190 | 1,662,360 | 1,548,530 | 1,434,700 | 1,326,255 | 1,211,737 | 1,097,220 |
| 土地 | 1,355,451 | 1,355,451 | 1,706,713 | 1,706,713 | 1,444,271 | 1,444,271 | 1,444,271 | 1,444,271 | 1,501,359 | 1,501,359 |
| リース資産(純額) | 959,249 | 905,625 | 852,002 | 798,379 | 521,270 | 486,128 | 450,986 | 415,844 | 380,702 | 345,560 |
| 建設仮勘定 | - | - | - | - | - | - | - | - | 180,149 | - |
| その他(純額) | 58,063 | 76,126 | 63,225 | 58,303 | 46,270 | 57,362 | 57,285 | 63,915 | 89,033 | 114,573 |
| 有形固定資産合計 | 5,201,826 | 5,032,280 | 5,409,989 | 5,234,315 | 4,534,171 | 4,431,033 | 4,270,136 | 4,111,386 | 4,212,718 | 4,663,699 |
| 無形固定資産 | 582,185 | 563,856 | 557,172 | 568,156 | 599,110 | 644,978 | 659,730 | 788,733 | 843,306 | 798,950 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 91,775 | 126,374 | 168,726 | 181,787 | 158,879 | 160,720 | 154,763 | 156,947 | 178,362 | 214,190 |
| 長期貸付金 | 188,969 | 168,636 | 79,050 | 62,805 | 51,163 | 44,618 | 39,646 | 34,537 | 29,287 | 36,750 |
| 繰延税金資産 | - | - | - | - | 431,387 | 445,782 | 477,149 | 509,298 | 433,081 | 440,050 |
| 差入保証金 | 1,142,069 | 1,194,626 | 1,273,998 | 1,301,715 | 1,399,514 | 1,427,166 | 1,494,740 | 1,536,108 | 1,598,898 | 1,676,769 |
| その他 | 454,619 | 461,813 | 628,614 | 637,704 | 685,670 | 646,705 | 615,145 | 653,906 | 638,022 | 588,640 |
| 貸倒引当金 | -53 | -322 | -3 | -258 | -380 | -515 | -230 | -11 | -486 | -396 |
| 繰延税金資産 | 1,280 | 3,758 | 3,932 | 145,376 | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,878,660 | 1,954,887 | 2,154,317 | 2,329,131 | 2,726,234 | 2,724,477 | 2,781,214 | 2,890,787 | 2,877,166 | 2,956,004 |
| 固定資産合計 | 7,662,673 | 7,551,024 | 8,121,479 | 8,131,604 | 7,859,516 | 7,800,490 | 7,711,080 | 7,790,907 | 7,933,192 | 8,418,655 |
| 繰延資産 | ||||||||||
| 社債発行費 | 13,032 | 8,712 | 4,391 | 529 | - | - | - | - | - | - |
| 繰延資産合計 | 13,032 | 8,712 | 4,391 | 529 | - | - | - | - | - | - |
| 資産合計 | 17,174,308 | 18,688,745 | 23,064,029 | 25,693,043 | 27,134,135 | 25,248,949 | 26,527,833 | 27,237,508 | 28,821,104 | 30,894,812 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 支払手形及び買掛金 | 301,854 | 354,984 | 356,902 | 347,571 | 298,628 | 322,677 | 329,168 | 439,458 | 424,516 | 494,069 |
| 短期借入金 | 461,671 | 350,000 | 796,000 | 700,000 | 600,000 | 600,000 | 1,900,000 | 600,000 | 736,500 | 600,000 |
| 1年内返済予定の長期借入金 | 978,852 | 831,772 | 1,832,126 | 2,272,026 | 3,075,387 | 1,095,656 | 1,552,296 | 2,490,896 | 3,401,096 | 1,842,920 |
| リース債務 | 71,055 | 69,133 | 70,547 | 292,194 | 48,487 | 49,278 | 50,082 | 50,899 | 51,730 | 52,574 |
| 未払金 | 241,913 | 177,793 | 238,682 | 220,005 | 608,345 | 193,901 | 160,030 | 232,126 | 351,327 | 189,244 |
| 未払法人税等 | 363,698 | 287,905 | 267,133 | 448,790 | 493,134 | 125,979 | 424,125 | 442,160 | 297,588 | 503,508 |
| 賞与引当金 | 190,000 | 178,000 | 242,000 | 272,000 | 271,500 | 176,300 | 225,000 | 289,000 | 252,000 | 304,366 |
| 資産除去債務 | - | - | - | - | - | - | - | - | - | 11,169 |
| その他 | 806,238 | 938,947 | 1,090,715 | 1,310,598 | 1,037,272 | 934,197 | 1,214,756 | 1,171,754 | 1,188,928 | 1,321,734 |
| 1年内償還予定の社債 | 162,400 | 162,400 | 432,400 | 53,900 | - | - | - | - | - | - |
| 流動負債合計 | 3,577,683 | 3,350,936 | 5,326,507 | 5,917,087 | 6,432,754 | 3,497,989 | 5,855,460 | 5,716,295 | 6,703,688 | 5,319,587 |
| 固定負債 | ||||||||||
| 長期借入金 | 4,469,463 | 5,782,991 | 7,776,014 | 9,214,676 | 9,441,639 | 9,951,783 | 8,184,487 | 8,456,791 | 8,060,195 | 10,422,093 |
| リース債務 | 944,534 | 875,401 | 804,853 | 512,658 | 464,171 | 414,893 | 364,810 | 313,910 | 262,180 | 209,606 |
| 役員退職慰労引当金 | 221,460 | 223,560 | 232,560 | 241,560 | 250,560 | 260,560 | 270,560 | 280,560 | 290,270 | 295,170 |
| 資産除去債務 | 63,360 | 64,092 | 64,833 | 65,583 | 66,341 | 67,108 | 67,884 | 68,668 | 69,462 | 70,265 |
| 長期預り敷金 | 719,542 | 749,027 | 822,400 | 884,895 | 912,302 | 1,042,626 | 1,150,158 | 1,168,180 | 1,174,971 | 1,228,316 |
| 社債 | 648,700 | 486,300 | 53,900 | - | - | - | - | - | - | - |
| 繰延税金負債 | 3,642 | 2,617 | 12,098 | - | - | - | - | - | - | - |
| 固定負債合計 | 7,070,702 | 8,183,989 | 9,766,660 | 10,919,373 | 11,135,014 | 11,736,970 | 10,037,899 | 10,288,110 | 9,857,080 | 12,225,451 |
| 負債合計 | 10,648,386 | 11,534,925 | 15,093,168 | 16,836,460 | 17,567,768 | 15,234,960 | 15,893,359 | 16,004,406 | 16,560,768 | 17,545,038 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 775,066 | 775,066 | 775,066 | 775,066 | 775,066 | 775,066 | 775,066 | 775,066 | 775,066 | 775,066 |
| 資本剰余金 | 511,183 | 511,183 | 511,183 | 511,183 | 511,183 | 511,183 | 511,183 | 511,183 | 511,183 | 511,183 |
| 利益剰余金 | 5,188,303 | 5,796,462 | 6,569,404 | 7,423,417 | 8,119,701 | 8,568,213 | 9,170,228 | 10,047,966 | 11,038,610 | 12,091,829 |
| 自己株式 | -17 | -17 | -17 | -17 | -17 | -17 | -17 | -300,014 | -300,014 | -300,014 |
| 株主資本合計 | 6,474,536 | 7,082,695 | 7,855,638 | 8,709,650 | 9,405,934 | 9,854,447 | 10,456,462 | 11,034,203 | 12,024,846 | 13,078,066 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 620 | 925 | 28,286 | 34,976 | 20,813 | -81 | -3,937 | -7,087 | 7,970 | 30,236 |
| その他の包括利益累計額合計 | 620 | 925 | 28,286 | 34,976 | 20,813 | -81 | -3,937 | -7,087 | 7,970 | 30,236 |
| 非支配株主持分 | 50,765 | 70,199 | 86,936 | 111,954 | 139,618 | 159,623 | 181,948 | 205,987 | 227,518 | 241,472 |
| 純資産合計 | 6,525,922 | 7,153,820 | 7,970,861 | 8,856,582 | 9,566,366 | 10,013,988 | 10,634,473 | 11,233,102 | 12,260,335 | 13,349,774 |
| 負債純資産合計 | 17,174,308 | 18,688,745 | 23,064,029 | 25,693,043 | 27,134,135 | 25,248,949 | 26,527,833 | 27,237,508 | 28,821,104 | 30,894,812 |