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 | 32,746 | 34,413 | 25,168 | 28,629 | 31,593 | 45,134 | 46,066 | 69,255 | 31,448 | 35,110 | 44,370 |
| 受取手形及び売掛金 | 57,225 | 57,983 | 60,615 | 61,323 | 53,384 | 51,085 | 63,415 | 70,561 | 69,796 | 69,342 | 68,519 |
| 契約資産 | - | - | - | - | - | - | 9,641 | 14,584 | 5,343 | 5,558 | 9,066 |
| 短期貸付金 | 710 | 1,306 | 1,245 | 1,221 | 1,160 | 1,342 | 1,591 | 1,691 | 1,824 | 1,987 | 3,251 |
| 分譲土地建物 | 22,484 | 23,556 | 28,327 | 31,347 | 21,673 | 23,428 | 19,517 | 19,235 | 24,238 | 30,621 | 33,862 |
| 前払費用 | 2,009 | 2,118 | 2,416 | 2,756 | 2,852 | 3,139 | 2,623 | 2,713 | 2,659 | 2,829 | 2,765 |
| その他 | 29,906 | 23,383 | 23,574 | 28,053 | 30,858 | 34,533 | 24,820 | 28,507 | 33,808 | 31,524 | 33,088 |
| 貸倒引当金 | -252 | -281 | -202 | -204 | -196 | -211 | -201 | -459 | -165 | -135 | -135 |
| 有価証券 | 4 | 9 | 115 | 1,163 | 58 | - | - | - | - | - | - |
| 繰延税金資産 | 3,524 | 3,528 | 3,853 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 148,359 | 146,017 | 145,114 | 154,291 | 141,385 | 158,452 | 167,475 | 206,090 | 168,953 | 176,839 | 194,787 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 562,306 | 550,332 | 546,158 | 541,695 | 543,177 | 551,049 | 544,604 | 530,107 | 536,825 | 534,156 | 533,552 |
| 機械装置及び運搬具(純額) | 77,542 | 79,475 | 81,383 | 83,773 | 86,284 | 83,315 | 77,884 | 79,055 | 78,715 | 79,016 | 86,666 |
| 土地 | 618,385 | 621,526 | 636,052 | 634,281 | 637,388 | 637,338 | 637,237 | 636,409 | 636,462 | 667,311 | 696,164 |
| 建設仮勘定 | 41,168 | 50,460 | 62,279 | 83,786 | 116,462 | 112,254 | 120,944 | 135,294 | 101,868 | 116,500 | 131,157 |
| その他(純額) | 15,448 | 14,813 | 14,809 | 16,569 | 17,408 | 17,616 | 14,814 | 12,981 | 13,396 | 13,909 | 14,880 |
| 有形固定資産合計 | 1,314,851 | 1,316,608 | 1,340,683 | 1,360,105 | 1,400,720 | 1,401,573 | 1,395,485 | 1,393,848 | 1,367,269 | 1,410,893 | 1,462,421 |
| 無形固定資産 | |||||||||||
| 公共施設負担金 | 1,900 | 1,610 | 1,450 | 1,199 | 884 | 823 | 1,570 | 1,446 | 1,635 | 1,443 | 1,800 |
| その他 | 28,190 | 25,994 | 16,276 | 19,476 | 17,023 | 15,451 | 16,659 | 18,008 | 16,971 | 18,418 | 20,216 |
| 無形固定資産合計 | 30,091 | 27,604 | 17,726 | 20,675 | 17,908 | 16,274 | 18,230 | 19,455 | 18,606 | 19,861 | 22,016 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 68,980 | 75,287 | 83,644 | 65,170 | 50,728 | 63,381 | 62,310 | 73,614 | 101,459 | 99,253 | 127,510 |
| 長期貸付金 | 958 | 939 | 892 | 165 | 143 | 117 | 89 | 83 | 361 | 1,200 | 1,914 |
| 破産更生債権等 | 887 | 875 | 979 | 964 | 894 | 877 | 872 | 975 | 358 | 411 | 434 |
| 退職給付に係る資産 | 1,971 | 1,998 | 2,247 | 2,762 | 2,817 | 3,261 | 7,563 | 5,969 | 9,400 | 9,188 | 18,972 |
| 繰延税金資産 | - | - | - | - | 15,199 | 12,519 | 13,030 | 12,707 | 13,063 | 11,360 | 11,873 |
| その他 | 21,049 | 23,086 | 22,818 | 27,864 | 27,893 | 27,618 | 26,318 | 26,583 | 25,422 | 25,058 | 24,498 |
| 貸倒引当金 | -2,133 | -2,058 | -2,249 | -1,676 | -1,599 | -1,579 | -1,522 | -1,132 | -832 | -867 | -867 |
| 繰延税金資産 | 7,458 | 7,373 | 7,408 | 12,866 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 99,172 | 107,502 | 115,741 | 108,117 | 96,077 | 106,196 | 108,664 | 118,801 | 149,234 | 145,606 | 184,336 |
| 固定資産合計 | 1,444,116 | 1,451,715 | 1,474,150 | 1,488,899 | 1,514,706 | 1,524,044 | 1,522,380 | 1,532,105 | 1,535,110 | 1,576,361 | 1,668,775 |
| 資産合計 | 1,592,475 | 1,597,733 | 1,619,264 | 1,643,190 | 1,656,092 | 1,682,497 | 1,689,855 | 1,738,195 | 1,704,063 | 1,753,200 | 1,863,562 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 42,291 | 40,704 | 40,270 | 44,093 | 47,454 | 36,261 | 42,769 | 51,922 | 48,653 | 43,274 | 50,884 |
| 短期借入金 | 55,435 | 54,609 | 54,386 | 45,084 | 43,466 | 73,312 | 63,942 | 36,362 | 40,282 | 73,322 | 106,900 |
| 1年内返済予定の長期借入金 | 73,418 | 69,615 | 58,476 | 69,764 | 54,380 | 54,550 | 52,911 | 83,143 | 65,208 | 66,162 | 64,862 |
| 1年内償還予定の社債 | 31,000 | 23,600 | 20,000 | 19,700 | 34,420 | 21,120 | 13,120 | 19,920 | 20,060 | 38,300 | 9,800 |
| 未払費用 | 6,172 | 5,954 | 6,152 | 7,108 | 6,716 | 7,390 | 6,256 | 7,633 | 7,262 | 7,334 | 10,020 |
| 未払消費税等 | 3,470 | 2,222 | 2,687 | 3,020 | 2,727 | 1,792 | 8,011 | 5,294 | 3,155 | 5,329 | 3,009 |
| 未払法人税等 | 8,570 | 11,015 | 14,046 | 10,790 | 8,361 | 1,987 | 8,333 | 12,101 | 13,918 | 13,159 | 15,140 |
| 前受金 | 61,409 | 61,995 | 69,806 | 77,032 | 89,358 | 108,956 | 79,660 | 87,130 | 59,404 | 69,634 | 73,973 |
| 契約負債 | - | - | - | - | - | - | 48,791 | 48,674 | 40,733 | 42,617 | 48,659 |
| 賞与引当金 | 2,417 | 2,600 | 2,756 | 2,970 | 2,773 | 2,081 | 2,299 | 2,608 | 2,719 | 3,046 | 2,795 |
| 株式給付引当金 | - | - | - | - | - | - | - | - | - | - | 1,995 |
| 商品券等回収損失引当金 | 4,100 | 4,194 | 4,356 | 4,501 | 4,674 | 4,234 | 4,363 | 4,332 | 4,414 | 4,543 | 4,486 |
| 資産除去債務 | 39 | 66 | 138 | 93 | 351 | 124 | 526 | 563 | 61 | 272 | 939 |
| その他 | 81,573 | 78,266 | 77,302 | 85,505 | 84,606 | 85,976 | 78,749 | 99,753 | 80,447 | 71,736 | 82,516 |
| 災害損失引当金 | 139 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 370,039 | 354,845 | 350,379 | 369,665 | 379,291 | 397,788 | 409,735 | 459,439 | 386,322 | 438,733 | 475,985 |
| 固定負債 | |||||||||||
| 社債 | 127,000 | 134,400 | 137,400 | 137,700 | 133,820 | 147,200 | 155,080 | 158,160 | 138,100 | 119,800 | 124,000 |
| 長期借入金 | 501,152 | 486,755 | 495,902 | 504,148 | 511,451 | 533,406 | 518,118 | 494,592 | 484,091 | 481,470 | 483,425 |
| 鉄道・運輸機構長期未払金 | 31,917 | 27,230 | 20,643 | 14,160 | 10,327 | 6,536 | 4,568 | 2,584 | 1,540 | 828 | 383 |
| 繰延税金負債 | - | - | - | - | 3,939 | 6,312 | 7,839 | 9,961 | 19,339 | 20,372 | 33,445 |
| 再評価に係る繰延税金負債 | 50,484 | 50,421 | 50,395 | 50,395 | 50,606 | 49,999 | 49,819 | 49,640 | 49,588 | 51,037 | 50,252 |
| 役員退職慰労引当金 | 856 | 771 | 736 | 919 | 898 | 917 | 959 | 975 | 1,043 | 777 | 833 |
| 株式給付引当金 | - | - | - | - | - | - | - | - | 2,157 | 2,083 | - |
| 退職給付に係る負債 | 48,235 | 48,473 | 49,077 | 51,186 | 51,732 | 47,313 | 45,387 | 43,997 | 42,720 | 40,345 | 35,723 |
| 資産除去債務 | 2,830 | 2,771 | 2,512 | 2,720 | 2,654 | 2,641 | 3,738 | 3,664 | 3,519 | 3,367 | 2,907 |
| その他 | 37,250 | 36,809 | 36,858 | 37,175 | 37,401 | 37,278 | 35,389 | 34,604 | 33,928 | 33,629 | 34,378 |
| 繰延税金負債 | 11,424 | 12,482 | 14,775 | 5,841 | - | - | - | - | - | - | - |
| 固定負債合計 | 811,153 | 800,115 | 808,302 | 804,248 | 802,830 | 831,605 | 820,901 | 798,181 | 776,027 | 753,713 | 765,350 |
| 負債合計 | 1,181,193 | 1,154,960 | 1,158,681 | 1,173,914 | 1,182,122 | 1,229,393 | 1,230,636 | 1,257,620 | 1,162,350 | 1,192,447 | 1,241,335 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 | 102,135 |
| 資本剰余金 | 70,576 | 70,484 | 61,948 | 59,723 | 50,863 | 50,864 | 51,364 | 51,958 | 52,214 | 51,980 | 52,008 |
| 利益剰余金 | 152,735 | 180,765 | 208,973 | 229,476 | 256,511 | 225,891 | 234,853 | 258,028 | 298,039 | 314,683 | 347,268 |
| 自己株式 | -2,501 | -2,567 | -3,423 | -3,450 | -4,442 | -4,447 | -4,451 | -10,302 | -10,545 | -4,930 | -5,228 |
| 株主資本合計 | 322,947 | 350,818 | 369,634 | 387,884 | 405,069 | 374,444 | 383,902 | 401,820 | 441,843 | 463,868 | 496,183 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 19,216 | 21,830 | 27,554 | 21,520 | 11,365 | 20,080 | 19,768 | 25,624 | 45,372 | 44,501 | 64,475 |
| 土地再評価差額金 | 44,992 | 46,497 | 46,820 | 47,856 | 47,506 | 47,222 | 46,808 | 47,593 | 47,474 | 45,986 | 46,725 |
| 為替換算調整勘定 | 143 | 99 | 85 | 65 | 58 | 21 | 77 | 144 | 180 | 237 | 240 |
| 退職給付に係る調整累計額 | 3,890 | 2,624 | 2,892 | 4,031 | 1,648 | 3,186 | 2,010 | -428 | 822 | -86 | 7,980 |
| その他の包括利益累計額合計 | 68,242 | 71,051 | 77,352 | 73,474 | 60,578 | 70,510 | 68,664 | 72,933 | 93,850 | 90,639 | 119,421 |
| 非支配株主持分 | 20,092 | 20,901 | 13,595 | 7,917 | 8,321 | 8,149 | 6,652 | 5,820 | 6,019 | 6,245 | 6,621 |
| 純資産合計 | 411,282 | 442,772 | 460,582 | 469,276 | 473,969 | 453,103 | 459,219 | 480,575 | 541,713 | 560,753 | 622,227 |
| 負債純資産合計 | 1,592,475 | 1,597,733 | 1,619,264 | 1,643,190 | 1,656,092 | 1,682,497 | 1,689,855 | 1,738,195 | 1,704,063 | 1,753,200 | 1,863,562 |