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 | 43,891 | 44,202 | 43,862 | 45,742 | 35,555 | 57,600 | 61,384 | 57,119 | 149,223 | 74,454 | 67,246 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 12,301 | 14,181 | 16,037 | 19,660 | 30,336 |
| 商品及び製品 | 2,625 | 2,759 | 2,865 | 2,691 | 2,532 | 2,277 | 1,968 | 2,008 | 2,031 | 2,136 | 2,177 |
| 分譲土地建物 | 57,250 | 60,799 | 59,304 | 44,606 | 41,016 | 47,072 | 46,396 | 54,802 | 65,451 | 71,070 | 85,273 |
| 仕掛品 | 1,788 | 787 | 417 | 591 | 799 | 818 | 491 | 896 | 711 | 581 | 584 |
| 原材料及び貯蔵品 | 585 | 534 | 250 | 281 | 331 | 345 | 305 | 312 | 291 | 304 | 286 |
| その他 | 6,423 | 5,280 | 6,206 | 6,616 | 8,475 | 10,040 | 5,293 | 5,535 | 8,427 | 23,360 | 11,732 |
| 貸倒引当金 | -20 | -16 | -19 | -27 | -123 | -123 | -120 | -128 | -16 | -24 | -3 |
| 受取手形及び売掛金 | 16,185 | 16,807 | 15,303 | 26,229 | 12,591 | 9,752 | - | - | - | - | - |
| 繰延税金資産 | 3,592 | 1,867 | 1,613 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 132,321 | 133,021 | 129,803 | 126,731 | 101,179 | 127,783 | 128,019 | 134,727 | 242,157 | 191,544 | 197,632 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 309,046 | 304,193 | 319,078 | 321,992 | 336,260 | 334,133 | 315,921 | 313,521 | 297,923 | 318,113 | 325,599 |
| 機械装置及び運搬具(純額) | 38,509 | 39,441 | 39,897 | 43,816 | 45,667 | 39,103 | 38,140 | 35,069 | 35,154 | 34,708 | 38,795 |
| 土地 | 154,005 | 148,093 | 171,236 | 172,759 | 186,411 | 190,459 | 176,991 | 175,259 | 168,371 | 168,259 | 166,095 |
| 建設仮勘定 | 259,307 | 74,590 | 78,070 | 81,677 | 84,915 | 86,452 | 93,516 | 114,416 | 172,666 | 147,240 | 190,251 |
| その他(純額) | 5,885 | 6,242 | 6,685 | 7,153 | 8,829 | 8,299 | 7,220 | 6,519 | 5,934 | 7,114 | 9,293 |
| 有形固定資産合計 | 766,755 | 572,561 | 614,968 | 627,399 | 662,085 | 658,448 | 631,790 | 644,786 | 680,050 | 675,437 | 730,035 |
| 無形固定資産 | - | - | - | - | 7,390 | 7,197 | 7,425 | 8,300 | 8,194 | 9,526 | 9,615 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 65,038 | 61,738 | 71,370 | 77,849 | 68,051 | 75,428 | 85,846 | 84,591 | 103,100 | 114,136 | 132,736 |
| 長期貸付金 | 1,612 | 1,451 | 1,257 | 1,100 | 689 | 797 | 764 | 714 | 667 | 645 | 618 |
| 繰延税金資産 | - | - | - | - | 6,506 | 6,131 | 6,320 | 6,525 | 7,092 | 6,525 | 10,276 |
| 退職給付に係る資産 | 22,466 | 24,024 | 25,109 | 24,593 | 19,192 | 30,099 | 31,000 | 35,086 | 25,338 | 21,401 | 26,785 |
| その他 | 22,788 | 22,253 | 22,632 | 22,367 | 23,469 | 23,324 | 21,371 | 20,842 | 20,571 | 20,760 | 21,136 |
| 貸倒引当金 | -198 | -157 | -133 | -154 | -153 | -154 | -154 | -155 | -268 | -268 | -115 |
| 繰延税金資産 | 2,890 | 3,910 | 4,476 | 6,130 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 114,598 | 113,220 | 124,712 | 131,886 | 117,756 | 135,625 | 145,149 | 147,605 | 156,500 | 163,200 | 191,437 |
| 無形固定資産 | |||||||||||
| のれん | 2,957 | 2,722 | 2,487 | - | - | - | - | - | - | - | - |
| その他 | 5,885 | 5,409 | 5,233 | 5,827 | - | - | - | - | - | - | - |
| 無形固定資産合計 | 8,843 | 8,131 | 7,720 | 5,827 | - | - | - | - | - | - | - |
| 固定資産合計 | 890,196 | 693,913 | 747,402 | 765,113 | 787,232 | 801,270 | 784,365 | 800,692 | 844,745 | 848,164 | 931,087 |
| 資産合計 | 1,022,518 | 826,935 | 877,205 | 891,844 | 888,412 | 929,053 | 912,385 | 935,420 | 1,086,902 | 1,039,708 | 1,128,720 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 39,702 | 34,184 | 36,708 | 39,193 | 33,126 | 25,180 | 24,363 | 27,560 | 39,206 | 39,604 | 61,046 |
| 短期借入金 | 126,853 | 121,943 | 129,929 | 125,637 | 121,224 | 125,836 | 123,875 | 122,733 | 133,256 | 120,264 | 119,210 |
| 未払法人税等 | 3,380 | 7,534 | 4,690 | 7,279 | 3,602 | 1,583 | 6,095 | 3,765 | 36,068 | 1,459 | 3,621 |
| 前受金 | 6,473 | 3,731 | 4,926 | 5,056 | 7,996 | 8,348 | 5,118 | 6,832 | 16,377 | 19,577 | 8,280 |
| 賞与引当金 | 1,366 | 1,302 | 1,330 | 1,485 | 1,615 | 1,546 | 1,547 | 1,584 | 1,676 | 1,710 | 1,843 |
| 役員賞与引当金 | 94 | 105 | 109 | 112 | 104 | 70 | 75 | 68 | 59 | 59 | 83 |
| 工事損失引当金 | - | - | - | - | - | - | - | - | 983 | 471 | 261 |
| 解体費用引当金 | - | - | - | - | - | - | - | - | - | 4,109 | - |
| その他 | 29,116 | 31,236 | 31,131 | 32,281 | 31,622 | 29,664 | 30,259 | 30,126 | 31,838 | 33,647 | 29,266 |
| 1年内償還予定の社債 | - | - | 10,000 | - | 10,000 | 10,000 | 10,000 | 30,000 | - | - | - |
| その他の引当金 | 745 | 147 | 76 | 243 | 63 | 15 | 111 | 105 | - | - | - |
| 災害損失引当金 | - | - | - | 290 | 290 | - | - | - | - | - | - |
| コマーシャル・ペーパー | 20,000 | - | - | 10,000 | - | - | - | - | - | - | - |
| 流動負債合計 | 227,732 | 200,186 | 218,902 | 221,579 | 209,646 | 202,245 | 201,446 | 222,775 | 259,468 | 220,904 | 223,613 |
| 固定負債 | |||||||||||
| 社債 | 100,000 | 80,000 | 95,000 | 105,000 | 110,000 | 145,000 | 135,000 | 105,000 | 125,000 | 125,000 | 150,000 |
| 長期借入金 | 226,909 | 211,534 | 203,647 | 189,211 | 203,511 | 234,511 | 220,793 | 229,717 | 229,117 | 229,034 | 242,145 |
| 繰延税金負債 | - | - | - | - | 6,622 | 2,936 | 3,648 | 5,011 | 4,983 | 7,628 | 20,159 |
| 役員退職慰労引当金 | 357 | 407 | 390 | 439 | 437 | 414 | 401 | 284 | 273 | 255 | 496 |
| 退職給付に係る負債 | 10,821 | 10,026 | 10,289 | 10,608 | 10,895 | 11,076 | 11,273 | 11,341 | 11,487 | 10,833 | 10,119 |
| 長期前受工事負担金 | 199,485 | 47,600 | 55,646 | 56,155 | 62,075 | 63,618 | 65,155 | 69,294 | 81,266 | 59,940 | 76,307 |
| その他 | 27,700 | 26,154 | 27,287 | 27,126 | 17,566 | 15,622 | 13,672 | 14,434 | 13,512 | 13,522 | 15,448 |
| 解体費用引当金 | - | - | - | - | - | 4,575 | 4,109 | 4,109 | 4,109 | - | - |
| 繰延税金負債 | 7,789 | 11,383 | 12,676 | 11,884 | - | - | - | - | - | - | - |
| 固定負債合計 | 573,064 | 387,108 | 404,937 | 400,425 | 411,109 | 477,756 | 454,054 | 439,192 | 469,749 | 446,216 | 514,677 |
| 負債合計 | 800,796 | 587,295 | 623,840 | 622,005 | 620,756 | 680,002 | 655,500 | 661,968 | 729,218 | 667,121 | 738,290 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 |
| 資本剰余金 | 44,158 | 44,158 | 44,158 | 44,158 | 44,158 | 44,158 | 44,158 | 44,158 | 44,158 | 44,183 | 44,203 |
| 利益剰余金 | 112,515 | 132,293 | 144,592 | 160,900 | 172,144 | 142,729 | 152,100 | 165,164 | 245,334 | 264,967 | 281,588 |
| 自己株式 | -608 | -633 | -652 | -656 | -660 | -839 | -827 | -821 | -809 | -1,739 | -11,432 |
| 株主資本合計 | 199,803 | 219,556 | 231,837 | 248,141 | 259,381 | 229,788 | 239,170 | 252,240 | 332,423 | 351,150 | 358,098 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 16,037 | 12,390 | 14,126 | 17,063 | 8,906 | 11,975 | 8,105 | 7,758 | 13,769 | 14,524 | 20,151 |
| 為替換算調整勘定 | - | - | - | -10 | 135 | 28 | 256 | 385 | 613 | 129 | 96 |
| 退職給付に係る調整累計額 | 5,405 | 7,200 | 6,922 | 3,653 | -1,779 | 5,136 | 7,092 | 10,701 | 8,301 | 5,757 | 9,936 |
| その他の包括利益累計額合計 | 21,442 | 19,590 | 21,048 | 20,705 | 7,261 | 17,140 | 15,454 | 18,845 | 22,684 | 20,411 | 30,184 |
| 非支配株主持分 | 475 | 492 | 478 | 992 | 1,012 | 2,122 | 2,259 | 2,366 | 2,576 | 1,025 | 2,147 |
| 純資産合計 | 221,721 | 239,639 | 253,365 | 269,839 | 267,655 | 249,051 | 256,884 | 273,452 | 357,684 | 372,587 | 390,430 |
| 負債純資産合計 | 1,022,518 | 826,935 | 877,205 | 891,844 | 888,412 | 929,053 | 912,385 | 935,420 | 1,086,902 | 1,039,708 | 1,128,720 |