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 | 39,614 | 40,500 | 39,007 | 34,229 | 59,389 | 45,964 | 52,275 | 69,342 | 43,351 | 62,132 | 83,525 |
| 受取手形及び売掛金 | 133,442 | 139,830 | 156,642 | 165,465 | 154,176 | 121,756 | 146,286 | 160,746 | 194,948 | 162,697 | 173,761 |
| 契約資産 | - | - | - | - | - | - | 7,316 | 12,566 | 7,826 | 7,422 | 6,870 |
| 商品及び製品 | 15,393 | 14,975 | 14,454 | 14,068 | 13,717 | 11,864 | 10,548 | 9,140 | 8,957 | 9,361 | 10,011 |
| 分譲土地建物 | 31,937 | 40,453 | 44,299 | 47,811 | 49,251 | 70,108 | 77,352 | 109,622 | 121,853 | 151,140 | 215,504 |
| 仕掛品 | 5,821 | 7,264 | 11,533 | 5,152 | 7,044 | 7,092 | 3,223 | 3,113 | 3,531 | 4,539 | 5,556 |
| 原材料及び貯蔵品 | 5,921 | 6,838 | 7,581 | 7,803 | 8,265 | 8,460 | 8,580 | 8,789 | 9,210 | 10,775 | 11,059 |
| その他 | 37,921 | 33,771 | 39,876 | 40,952 | 55,297 | 62,224 | 48,825 | 50,562 | 54,395 | 52,294 | 62,093 |
| 貸倒引当金 | -812 | -901 | -1,001 | -1,239 | -1,195 | -1,247 | -1,388 | -1,584 | -898 | -861 | -1,705 |
| 繰延税金資産 | 7,233 | 7,814 | 7,696 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 276,472 | 290,545 | 320,088 | 314,244 | 345,947 | 326,225 | 353,019 | 422,300 | 443,177 | 459,501 | 566,677 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 723,130 | 720,125 | 728,891 | 788,980 | 884,032 | 843,871 | 830,275 | 812,185 | 845,393 | 828,800 | 831,482 |
| 機械装置及び運搬具(純額) | 57,782 | 56,641 | 62,967 | 70,270 | 78,666 | 74,735 | 82,300 | 81,853 | 75,876 | 73,312 | 80,890 |
| 土地 | 653,977 | 683,067 | 697,118 | 710,176 | 732,209 | 727,884 | 700,592 | 723,020 | 723,417 | 711,014 | 738,937 |
| 建設仮勘定 | 113,806 | 120,547 | 158,858 | 196,508 | 147,573 | 135,638 | 150,684 | 190,205 | 149,614 | 172,972 | 173,608 |
| その他(純額) | 24,725 | 24,652 | 25,667 | 28,013 | 33,024 | 27,360 | 23,711 | 23,429 | 26,288 | 28,192 | 31,927 |
| 有形固定資産合計 | 1,573,421 | 1,605,034 | 1,673,502 | 1,793,950 | 1,875,506 | 1,809,491 | 1,787,563 | 1,830,693 | 1,820,589 | 1,814,292 | 1,856,847 |
| 無形固定資産 | 29,670 | 33,380 | 35,633 | 37,843 | 40,468 | 36,941 | 35,617 | 38,674 | 40,108 | 39,255 | 45,550 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 132,223 | 141,580 | 154,814 | 174,150 | 176,218 | 203,685 | 204,855 | 226,392 | 248,486 | 272,657 | 316,780 |
| 退職給付に係る資産 | 5,245 | 7,147 | 8,638 | 6,349 | 4,494 | 6,806 | 9,327 | 10,382 | 17,761 | 27,237 | 50,296 |
| 繰延税金資産 | - | - | - | - | 23,846 | 24,454 | 22,538 | 20,071 | 13,234 | 15,409 | 15,427 |
| その他 | 66,396 | 64,867 | 65,261 | 69,153 | 71,441 | 68,991 | 66,561 | 65,598 | 69,438 | 71,214 | 71,757 |
| 貸倒引当金 | -511 | -543 | -617 | -667 | -727 | -533 | -300 | -100 | -723 | -587 | -508 |
| 繰延税金資産 | 9,626 | 6,593 | 7,314 | 17,851 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 212,981 | 219,644 | 235,411 | 266,838 | 275,273 | 303,403 | 302,982 | 322,344 | 348,197 | 385,931 | 453,753 |
| 固定資産合計 | 1,816,073 | 1,858,060 | 1,944,548 | 2,098,632 | 2,191,248 | 2,149,836 | 2,126,163 | 2,191,712 | 2,208,896 | 2,239,479 | 2,356,150 |
| 資産合計 | 2,092,546 | 2,148,605 | 2,264,636 | 2,412,876 | 2,537,196 | 2,476,061 | 2,479,182 | 2,614,012 | 2,652,073 | 2,698,981 | 2,922,828 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 94,824 | 90,074 | 99,958 | 98,811 | 103,082 | 96,900 | 88,029 | 100,887 | 108,547 | 85,392 | 103,377 |
| 短期借入金 | 319,531 | 308,464 | 305,355 | 334,796 | 331,817 | 405,932 | 384,876 | 423,036 | 378,062 | 330,791 | 324,677 |
| コマーシャル・ペーパー | - | - | - | - | 50,000 | 10,000 | - | 30,000 | 20,000 | 80,000 | 95,000 |
| 1年内償還予定の社債 | 20,000 | 8,000 | 25,000 | 23,138 | 35,090 | - | 10,000 | 25,000 | 20,000 | 20,000 | 20,000 |
| 未払法人税等 | 20,614 | 8,082 | 17,958 | 14,607 | 14,066 | 6,949 | 13,497 | 5,832 | 22,804 | 11,165 | 12,822 |
| 契約負債 | - | - | - | - | - | - | 39,401 | 43,148 | 45,223 | 41,129 | 42,328 |
| 賞与引当金 | 11,080 | 11,405 | 11,448 | 11,824 | 11,940 | 10,720 | 10,875 | 11,502 | 12,059 | 13,482 | 13,659 |
| 前受金 | 24,777 | 23,375 | 37,541 | 39,074 | 46,772 | 28,356 | 18,979 | 10,159 | 9,127 | 10,331 | 7,393 |
| その他 | 117,355 | 120,352 | 120,768 | 125,507 | 132,352 | 129,606 | 102,662 | 119,489 | 127,297 | 127,434 | 148,522 |
| 流動負債合計 | 608,183 | 569,754 | 618,030 | 647,760 | 725,122 | 688,466 | 668,321 | 769,056 | 743,123 | 719,727 | 767,781 |
| 固定負債 | |||||||||||
| 社債 | 196,228 | 228,228 | 203,228 | 220,090 | 210,000 | 270,000 | 300,000 | 320,000 | 300,000 | 320,000 | 351,000 |
| 転換社債型新株予約権付社債 | - | - | - | - | - | - | - | - | 60,000 | 60,000 | 60,000 |
| 長期借入金 | 401,707 | 419,705 | 436,210 | 488,397 | 524,102 | 496,262 | 500,880 | 489,483 | 477,464 | 480,932 | 534,051 |
| 繰延税金負債 | - | - | - | - | 14,079 | 13,761 | 14,734 | 15,336 | 18,513 | 25,525 | 28,417 |
| 再評価に係る繰延税金負債 | 9,176 | 9,174 | 9,171 | 9,170 | 9,168 | 9,168 | 4,881 | 4,881 | 4,410 | 4,543 | 4,543 |
| 商品券回収損引当金 | 2,019 | 2,151 | 2,319 | 2,357 | 2,374 | 2,561 | 1,865 | 1,929 | 1,990 | 1,954 | 1,870 |
| 退職給付に係る負債 | 40,506 | 38,374 | 37,958 | 43,401 | 47,768 | 44,492 | 43,122 | 42,760 | 31,819 | 30,330 | 27,553 |
| 長期預り保証金 | 118,556 | 119,231 | 127,925 | 134,953 | 138,055 | 136,226 | 134,918 | 137,754 | 137,130 | 139,296 | 142,431 |
| その他 | 42,224 | 43,202 | 43,252 | 40,557 | 44,360 | 52,543 | 49,986 | 48,417 | 45,528 | 44,375 | 45,674 |
| 繰延税金負債 | 28,055 | 20,320 | 21,920 | 14,962 | - | - | - | - | - | - | - |
| 固定負債合計 | 838,474 | 880,388 | 881,986 | 953,890 | 989,909 | 1,025,016 | 1,050,388 | 1,060,563 | 1,076,858 | 1,106,957 | 1,195,541 |
| 特別法上の準備金 | |||||||||||
| 特定都市鉄道整備準備金 | 22,590 | 20,080 | 17,570 | 15,060 | 12,550 | 10,040 | 7,530 | 5,020 | 2,510 | - | - |
| 負債合計 | 1,469,248 | 1,470,223 | 1,517,587 | 1,616,711 | 1,727,581 | 1,723,522 | 1,726,240 | 1,834,639 | 1,822,491 | 1,826,685 | 1,963,322 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 | 121,724 |
| 資本剰余金 | 131,666 | 131,842 | 133,132 | 133,763 | 134,023 | 134,095 | 133,683 | 123,329 | 123,366 | 123,013 | 123,235 |
| 利益剰余金 | 327,405 | 383,565 | 442,691 | 495,343 | 524,423 | 455,201 | 454,484 | 471,348 | 525,984 | 593,827 | 665,359 |
| 自己株式 | -19,088 | -29,696 | -29,092 | -28,506 | -37,291 | -37,153 | -39,614 | -17,329 | -45,818 | -91,155 | -99,199 |
| 株主資本合計 | 561,708 | 607,436 | 668,455 | 722,325 | 742,880 | 673,868 | 670,278 | 699,074 | 725,257 | 747,411 | 811,120 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 12,577 | 14,366 | 15,551 | 16,735 | 9,983 | 20,509 | 16,762 | 15,698 | 21,468 | 25,433 | 30,837 |
| 繰延ヘッジ損益 | 43 | -8 | -35 | -179 | -41 | -75 | 89 | 1,151 | 919 | 753 | 1,623 |
| 土地再評価差額金 | 8,338 | 8,388 | 8,384 | 8,404 | 8,406 | 8,700 | 5,229 | 5,196 | 5,662 | 5,507 | 5,475 |
| 為替換算調整勘定 | 6,835 | 4,787 | 6,083 | 3,764 | 3,371 | 895 | 7,017 | 13,968 | 18,818 | 26,173 | 26,474 |
| 退職給付に係る調整累計額 | -12,630 | -6,663 | -1,912 | -5,816 | -7,598 | -1,542 | 3,589 | 5,531 | 17,129 | 22,695 | 37,337 |
| その他の包括利益累計額合計 | 15,164 | 20,871 | 28,070 | 22,907 | 14,122 | 28,486 | 32,689 | 41,546 | 63,998 | 80,563 | 101,747 |
| 非支配株主持分 | 46,424 | 50,074 | 50,522 | 50,930 | 52,611 | 50,183 | 49,974 | 38,751 | 40,325 | 44,320 | 46,638 |
| 純資産合計 | 623,297 | 678,382 | 747,049 | 796,164 | 809,614 | 752,538 | 752,942 | 779,372 | 829,581 | 872,295 | 959,506 |
| 負債純資産合計 | 2,092,546 | 2,148,605 | 2,264,636 | 2,412,876 | 2,537,196 | 2,476,061 | 2,479,182 | 2,614,012 | 2,652,073 | 2,698,981 | 2,922,828 |