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 | 35,059 | 34,577 | 50,988 | 38,963 | 39,979 | 76,772 | 67,403 | 71,030 | 73,064 | 48,254 | 47,793 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 40,892 | 45,298 | 59,650 | 65,788 | 77,088 |
| 商品及び製品 | 12,245 | 13,850 | 16,089 | 12,977 | 11,086 | 11,965 | 16,526 | 17,096 | 23,144 | 38,908 | 64,282 |
| 仕掛品 | 16,658 | 20,540 | 21,976 | 23,031 | 25,640 | 21,387 | 22,687 | 40,777 | 81,984 | 101,173 | 113,381 |
| 原材料及び貯蔵品 | 2,013 | 2,176 | 2,158 | 2,159 | 2,246 | 2,289 | 2,293 | 2,345 | 2,502 | 2,553 | 2,718 |
| その他 | 6,995 | 6,072 | 6,332 | 6,677 | 8,949 | 8,612 | 7,272 | 6,359 | 7,956 | 9,680 | 11,312 |
| 貸倒引当金 | -57 | -48 | -51 | -45 | -9 | -13 | -9 | -13 | -18 | -18 | -21 |
| 受取手形及び売掛金 | 34,485 | 39,142 | 39,033 | 45,144 | 35,249 | 38,009 | - | - | - | - | - |
| 有価証券 | 54,850 | 21,510 | 13,500 | 19,200 | 2,000 | - | - | - | - | - | - |
| 繰延税金資産 | 3,206 | 2,996 | 2,995 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 165,456 | 140,817 | 153,022 | 148,109 | 125,142 | 159,022 | 157,066 | 182,894 | 248,285 | 266,341 | 316,555 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 323,371 | 310,491 | 328,778 | 342,882 | 344,392 | 332,049 | 323,188 | 320,606 | 331,028 | 326,013 | 321,797 |
| 機械装置及び運搬具(純額) | 33,068 | 31,858 | 38,727 | 36,613 | 36,492 | 33,106 | 22,388 | 22,571 | 24,378 | 28,135 | 40,470 |
| 土地 | 198,373 | 214,961 | 227,366 | 228,209 | 231,165 | 235,322 | 235,725 | 239,423 | 243,286 | 241,129 | 222,049 |
| 建設仮勘定 | 16,413 | 36,902 | 36,872 | 28,413 | 36,304 | 46,673 | 61,334 | 72,003 | 86,746 | 105,452 | 123,487 |
| その他(純額) | 9,153 | 10,184 | 11,240 | 11,568 | 11,777 | 9,564 | 14,176 | 14,984 | 16,059 | 17,196 | 17,289 |
| 有形固定資産合計 | 580,379 | 604,397 | 642,985 | 647,687 | 660,131 | 656,717 | 656,813 | 669,590 | 701,499 | 717,927 | 725,094 |
| 無形固定資産 | 9,997 | 10,633 | 11,525 | 14,049 | 13,340 | 14,736 | 14,593 | 19,500 | 21,886 | 22,464 | 24,499 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 43,811 | 57,025 | 60,131 | 52,968 | 48,169 | 50,251 | 49,056 | 55,917 | 78,133 | 85,963 | 97,926 |
| 退職給付に係る資産 | 4,047 | 5,296 | 6,994 | 7,270 | 6,906 | 12,508 | 12,799 | 12,186 | 14,464 | 14,127 | 16,675 |
| 繰延税金資産 | - | - | - | - | 15,744 | 12,122 | 8,707 | 5,160 | 2,794 | 2,491 | 3,129 |
| その他 | 7,866 | 8,218 | 6,989 | 6,980 | 7,393 | 7,396 | 7,303 | 10,136 | 12,463 | 13,412 | 16,095 |
| 貸倒引当金 | -185 | -149 | -148 | -139 | -138 | -132 | -128 | -151 | -139 | -138 | -119 |
| 繰延税金資産 | 8,804 | 8,442 | 7,662 | 12,412 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 64,343 | 78,833 | 81,628 | 79,494 | 78,076 | 82,147 | 77,738 | 83,248 | 107,717 | 115,856 | 133,707 |
| 固定資産合計 | 654,720 | 693,864 | 736,140 | 741,231 | 751,548 | 753,601 | 749,145 | 772,338 | 831,103 | 856,248 | 883,301 |
| 資産合計 | 820,177 | 834,682 | 889,162 | 889,341 | 876,691 | 912,624 | 906,212 | 955,233 | 1,079,388 | 1,122,589 | 1,199,857 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 19,424 | 18,547 | 18,061 | 19,058 | 16,619 | 16,043 | 16,067 | 18,633 | 24,413 | 25,831 | 25,206 |
| 短期借入金 | 76,399 | 72,065 | 73,287 | 70,998 | 70,606 | 66,193 | 68,627 | 81,616 | 99,741 | 100,375 | 110,889 |
| 1年内償還予定の社債 | 10,000 | 20,000 | 10,000 | 20,000 | - | 20,000 | 20,000 | - | - | 15,100 | - |
| コマーシャル・ペーパー | - | - | - | - | - | 30,004 | 20,006 | - | - | - | 9,986 |
| 未払法人税等 | 8,411 | 6,878 | 6,706 | 6,625 | 5,640 | 2,493 | 4,127 | 3,288 | 8,850 | 9,573 | 12,360 |
| 前受金 | 16,598 | 21,415 | 26,126 | 18,554 | 20,604 | 23,425 | 25,537 | 29,739 | 38,390 | 46,114 | 52,570 |
| 契約負債 | - | - | - | - | - | - | 12,186 | 12,408 | 13,787 | 14,510 | 14,990 |
| 賞与引当金 | 2,208 | 2,256 | 2,811 | 2,907 | 2,827 | 2,437 | 3,570 | 3,541 | 4,155 | 4,901 | 5,040 |
| その他の引当金 | 2,064 | 2,029 | 1,842 | 1,739 | 1,716 | 1,519 | 1,166 | 687 | 3,089 | 2,785 | 3,072 |
| その他 | 60,597 | 64,410 | 68,646 | 72,895 | 64,696 | 59,673 | 61,940 | 69,498 | 82,405 | 83,300 | 95,937 |
| 流動負債合計 | 195,703 | 207,602 | 207,482 | 212,780 | 182,712 | 221,791 | 233,231 | 219,414 | 274,834 | 302,490 | 330,054 |
| 固定負債 | |||||||||||
| 社債 | 130,000 | 110,000 | 140,000 | 120,000 | 130,000 | 150,000 | 130,000 | 170,000 | 170,100 | 155,000 | 175,000 |
| 長期借入金 | 122,906 | 126,518 | 128,893 | 127,377 | 128,894 | 133,412 | 137,081 | 151,036 | 165,511 | 176,460 | 173,179 |
| 繰延税金負債 | - | - | - | - | 1,757 | 2,335 | 1,226 | 286 | 5,582 | 3,724 | 5,170 |
| 退職給付に係る負債 | 20,565 | 20,742 | 20,935 | 21,266 | 21,713 | 22,930 | 22,827 | 21,983 | 18,212 | 18,425 | 16,005 |
| 資産除去債務 | - | - | - | - | - | - | - | - | 15,414 | 15,455 | 22,920 |
| その他の引当金 | - | - | - | - | - | - | - | - | 491 | 777 | 1,003 |
| その他 | 37,359 | 35,990 | 37,817 | 38,132 | 38,158 | 37,759 | 39,560 | 40,944 | 35,311 | 35,497 | 32,314 |
| 繰延税金負債 | 1,824 | 1,807 | 1,791 | 1,762 | - | - | - | - | - | - | - |
| 固定負債合計 | 312,655 | 295,059 | 329,438 | 308,538 | 320,524 | 346,438 | 330,694 | 384,251 | 410,624 | 405,340 | 425,595 |
| 負債合計 | 508,358 | 502,661 | 536,920 | 521,319 | 503,236 | 568,229 | 563,925 | 603,666 | 685,458 | 707,831 | 755,650 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 | 59,023 |
| 資本剰余金 | 42,010 | 42,010 | 42,010 | 42,011 | 42,012 | 42,187 | 42,187 | 42,187 | 42,288 | 42,324 | 31,900 |
| 利益剰余金 | 219,231 | 234,989 | 253,392 | 274,501 | 286,271 | 252,952 | 252,087 | 260,315 | 284,367 | 317,593 | 328,621 |
| 自己株式 | -19,483 | -19,497 | -19,530 | -19,542 | -19,552 | -19,740 | -19,743 | -19,673 | -19,783 | -34,758 | -14,958 |
| 株主資本合計 | 300,782 | 316,526 | 334,897 | 355,994 | 367,755 | 334,422 | 333,555 | 341,853 | 365,896 | 384,184 | 404,587 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 9,866 | 13,892 | 15,152 | 10,527 | 5,052 | 7,681 | 7,181 | 9,031 | 22,636 | 27,168 | 33,518 |
| 繰延ヘッジ損益 | - | - | - | - | - | - | - | - | 75 | 130 | - |
| 為替換算調整勘定 | 10 | 9 | 8 | 8 | 3 | 4 | 7 | 11 | 16 | 16 | 20 |
| 退職給付に係る調整累計額 | 919 | 1,328 | 1,895 | 1,186 | 360 | 2,237 | 1,576 | 694 | 4,558 | 3,141 | 5,715 |
| その他の包括利益累計額合計 | 10,796 | 15,229 | 17,056 | 11,723 | 5,416 | 9,923 | 8,766 | 9,738 | 27,287 | 30,456 | 39,253 |
| 非支配株主持分 | 240 | 264 | 288 | 304 | 282 | 48 | -35 | -24 | 746 | 117 | 366 |
| 純資産合計 | 311,818 | 332,020 | 352,241 | 368,022 | 373,454 | 344,395 | 342,286 | 351,566 | 393,930 | 414,757 | 444,207 |
| 負債純資産合計 | 820,177 | 834,682 | 889,162 | 889,341 | 876,691 | 912,624 | 906,212 | 955,233 | 1,079,388 | 1,122,589 | 1,199,857 |