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
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 948,299 | 807,599 | 1,156,435 | 827,392 | 646,051 | 1,268,495 | 749,342 | 810,758 | 981,760 | 1,077,750 | 790,988 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 254,298 | 298,190 | 329,657 | 436,232 | 1,091,634 |
| 分譲土地建物 | 136,806 | 128,346 | 111,913 | 107,356 | 96,870 | 96,192 | 96,178 | 94,513 | 93,787 | 93,098 | 92,589 |
| 商品及び製品 | 28,779 | 27,072 | 22,823 | 27,524 | 30,354 | 30,606 | 28,279 | 35,010 | 32,916 | 34,288 | 34,128 |
| 原材料及び貯蔵品 | 95,418 | 120,750 | 112,420 | 136,872 | 163,552 | 142,191 | 146,660 | 162,658 | 153,267 | 177,186 | 162,408 |
| その他 | 180,320 | 517,670 | 690,534 | 204,331 | 1,009,094 | 427,471 | 1,233,829 | 184,954 | 271,815 | 216,385 | 284,784 |
| 貸倒引当金 | -1,181 | -4,217 | -4,314 | -4,418 | -5,035 | -4,496 | -4,183 | -3,853 | -5,145 | -4,159 | -3,948 |
| 受取手形及び売掛金 | 185,225 | 227,088 | 300,949 | 317,399 | 365,081 | 437,771 | - | - | - | - | - |
| 繰延税金資産 | - | 93,772 | 85,973 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 1,573,669 | 1,918,083 | 2,476,736 | 1,616,458 | 2,305,969 | 2,398,231 | 2,504,406 | 1,582,231 | 1,858,059 | 2,030,781 | 2,452,585 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 13,775,699 | 13,887,785 | 14,014,856 | 14,191,447 | 14,266,400 | 14,276,126 | 14,201,514 | 13,329,502 | 13,145,872 | 13,195,584 | 13,666,293 |
| 減価償却累計額 | -9,365,781 | -9,551,123 | -9,663,978 | -9,816,733 | -9,926,022 | -10,078,593 | -10,018,999 | -10,123,880 | -10,179,547 | -10,227,995 | -10,176,311 |
| 建物及び構築物(純額) | 4,409,917 | 4,336,661 | 4,350,878 | 4,374,713 | 4,340,378 | 4,197,533 | 4,182,514 | 3,205,622 | 2,966,325 | 2,967,588 | 3,489,981 |
| 機械装置及び運搬具 | 4,885,564 | 5,026,458 | 5,028,177 | 5,107,910 | 5,227,928 | 5,156,384 | 5,144,445 | 5,071,403 | 4,301,116 | 4,313,991 | 4,537,576 |
| 減価償却累計額 | -4,280,570 | -4,328,778 | -4,343,769 | -4,449,798 | -4,602,649 | -4,627,908 | -4,503,978 | -4,611,432 | -3,912,814 | -4,010,701 | -4,101,614 |
| 機械装置及び運搬具(純額) | 604,994 | 697,680 | 684,407 | 658,112 | 625,279 | 528,475 | 640,466 | 459,970 | 388,301 | 303,290 | 435,962 |
| 土地 | 15,566,133 | 15,870,576 | 15,870,839 | 15,870,839 | 15,696,415 | 15,483,590 | 15,474,880 | 11,022,199 | 10,993,233 | 10,993,233 | 10,947,636 |
| その他 | 654,908 | 674,344 | 698,101 | 707,951 | 708,320 | 706,959 | 1,004,379 | 988,231 | 941,091 | 1,176,676 | 892,465 |
| 減価償却累計額 | -587,266 | -597,170 | -606,842 | -618,163 | -622,656 | -644,916 | -648,032 | -777,818 | -848,764 | -759,621 | -780,203 |
| その他(純額) | 67,642 | 77,173 | 91,259 | 89,788 | 85,663 | 62,042 | 356,347 | 210,413 | 92,326 | 417,054 | 112,261 |
| 有形固定資産合計 | 20,648,687 | 20,982,092 | 20,997,383 | 20,993,453 | 20,747,737 | 20,271,641 | 20,654,208 | 14,898,205 | 14,440,187 | 14,681,167 | 14,985,842 |
| 無形固定資産 | 79,892 | 62,187 | 39,704 | 27,521 | 26,740 | 35,748 | 67,398 | 4,234 | 5,249 | 14,596 | 87,260 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 613,803 | 601,655 | 622,498 | 593,350 | 321,375 | 480,135 | 349,290 | 420,026 | 99,241 | 111,793 | 120,476 |
| 繰延税金資産 | - | - | - | - | 10,637 | 16,640 | 97,223 | 8,532 | 13,036 | 17,002 | 19,088 |
| その他 | 59,594 | 61,970 | 48,835 | 48,808 | 49,231 | 270,072 | 52,688 | 63,152 | 59,128 | 65,920 | 53,100 |
| 貸倒引当金 | -20,773 | -22,247 | -21,022 | -22,019 | -21,970 | -22,503 | -22,054 | -21,984 | -21,750 | -21,444 | -23,988 |
| 繰延税金資産 | 3,353 | 3,446 | 4,759 | 21,751 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 655,979 | 644,825 | 655,071 | 641,891 | 359,274 | 744,345 | 477,148 | 469,727 | 149,656 | 173,271 | 168,677 |
| 固定資産合計 | 21,384,558 | 21,689,105 | 21,692,159 | 21,662,866 | 21,133,752 | 21,051,735 | 21,198,755 | 15,372,168 | 14,595,094 | 14,869,034 | 15,241,780 |
| 資産合計 | 22,958,227 | 23,607,189 | 24,168,895 | 23,279,324 | 23,439,721 | 23,449,967 | 23,703,161 | 16,954,399 | 16,453,153 | 16,899,816 | 17,694,366 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 172,156 | 140,162 | 502,562 | 161,893 | 331,899 | 378,740 | 285,636 | 194,790 | 175,936 | 527,812 | 819,961 |
| 短期借入金 | 1,133,498 | 1,133,498 | 1,159,000 | 1,159,000 | 1,161,000 | 961,000 | 905,000 | 905,000 | 805,000 | 755,000 | 770,000 |
| 1年内返済予定の長期借入金 | 1,199,979 | 1,121,201 | 1,104,741 | 1,073,683 | 999,869 | 1,100,822 | 1,205,635 | 1,167,264 | 1,370,111 | 1,438,682 | 1,448,010 |
| 未払法人税等 | 31,200 | 78,346 | 8,296 | 29,756 | 45,859 | 53,388 | 6,591 | 15,828 | 20,035 | 34,804 | 66,427 |
| 未払消費税等 | 53,553 | 55,486 | 72,046 | 52,263 | 78,253 | 174,145 | 18,711 | 191,107 | 50,636 | 76,390 | 92,064 |
| 契約負債 | - | - | - | - | - | - | 86,863 | 78,194 | 88,502 | 109,513 | 107,131 |
| 賞与引当金 | 196,301 | 194,292 | 190,051 | 193,289 | 188,839 | 157,790 | 161,019 | 152,187 | 179,014 | 203,711 | 209,524 |
| その他 | 734,410 | 1,121,798 | 1,299,946 | 947,590 | 694,642 | 1,152,160 | 1,349,307 | 770,761 | 810,815 | 843,021 | 1,100,179 |
| 資産撤去引当金 | - | - | - | - | - | 658,597 | 286,885 | 286,885 | - | - | - |
| 繰延税金負債 | 220 | 203 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 3,521,320 | 3,844,988 | 4,336,644 | 3,617,476 | 3,500,364 | 4,636,644 | 4,305,650 | 3,762,020 | 3,500,051 | 3,988,936 | 4,613,300 |
| 固定負債 | |||||||||||
| 長期借入金 | 2,439,561 | 2,311,712 | 2,246,615 | 2,108,636 | 2,063,421 | 2,442,508 | 3,355,609 | 3,427,936 | 3,380,443 | 3,332,599 | 3,177,109 |
| 繰延税金負債 | - | - | - | - | 239,278 | 50,939 | 2,011 | 91,724 | 6,374 | 14,544 | 12,893 |
| 再評価に係る繰延税金負債 | 4,554,400 | 4,554,400 | 4,554,262 | 4,554,262 | 4,494,244 | 4,426,748 | 4,424,078 | 3,099,461 | 3,091,577 | 3,171,959 | 3,157,820 |
| 退職給付に係る負債 | 1,839,544 | 1,729,553 | 1,643,131 | 1,672,809 | 1,565,754 | 1,467,938 | 1,358,968 | 1,318,508 | 1,188,571 | 1,053,673 | 873,815 |
| 特別修繕引当金 | 83,200 | 104,000 | 124,800 | 145,600 | 166,400 | 6,300 | 31,500 | 56,700 | 81,900 | 107,100 | 142,930 |
| 長期預り金 | 102,587 | 103,019 | 95,663 | 95,761 | 91,957 | 85,563 | 81,177 | 86,133 | 104,437 | 103,916 | 101,880 |
| その他 | - | 46,075 | 48,371 | 48,371 | 48,371 | 141,371 | 110,179 | 81,608 | 170,368 | 123,527 | 94,675 |
| 資産撤去引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 資産撤去引当金 | - | - | - | - | 658,597 | - | - | - | - | - | - |
| 繰延税金負債 | 162,402 | 129,372 | 153,277 | 11,168 | - | - | - | - | - | - | - |
| 固定負債合計 | 9,181,695 | 8,978,133 | 8,866,120 | 8,636,608 | 9,328,025 | 8,621,369 | 9,363,524 | 8,162,073 | 8,023,672 | 7,907,321 | 7,561,123 |
| 負債合計 | 12,703,015 | 12,823,122 | 13,202,764 | 12,254,085 | 12,828,389 | 13,258,014 | 13,669,175 | 11,924,093 | 11,523,724 | 11,896,257 | 12,174,423 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 | 750,000 |
| 資本剰余金 | 21,915 | 21,916 | 21,916 | 21,952 | 21,952 | 19,014 | 19,014 | 19,032 | 19,032 | 29,459 | 29,459 |
| 利益剰余金 | -842,409 | -355,993 | -194,351 | -90,729 | -176,745 | -538,724 | -590,981 | -2,987,480 | -2,876,900 | -2,761,310 | -2,347,087 |
| 自己株式 | -28,412 | -28,592 | -30,373 | -30,593 | -31,366 | -31,525 | -31,698 | -31,880 | -31,880 | -32,276 | -32,584 |
| 株主資本合計 | -98,906 | 387,329 | 547,191 | 650,629 | 563,839 | 198,764 | 146,334 | -2,250,328 | -2,139,748 | -2,014,127 | -1,600,213 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 371,909 | 368,580 | 382,923 | 361,621 | 172,146 | 282,349 | 192,484 | 242,236 | 39,275 | 49,759 | 59,877 |
| 土地再評価差額金 | 9,984,234 | 9,984,234 | 9,983,917 | 9,983,917 | 9,846,834 | 9,699,958 | 9,693,861 | 7,044,060 | 7,026,052 | 6,945,670 | 6,914,708 |
| 退職給付に係る調整累計額 | -13,377 | 32,436 | 40,506 | 17,406 | 16,799 | -682 | -9,807 | -16,805 | -7,242 | 22,256 | 145,570 |
| その他の包括利益累計額合計 | 10,342,766 | 10,385,251 | 10,407,348 | 10,362,945 | 10,035,780 | 9,981,625 | 9,876,538 | 7,269,491 | 7,058,085 | 7,017,686 | 7,120,157 |
| 非支配株主持分 | 11,351 | 11,485 | 11,591 | 11,664 | 11,711 | 11,563 | 11,113 | 11,141 | 11,092 | - | - |
| 純資産合計 | 10,255,211 | 10,784,067 | 10,966,131 | 11,025,239 | 10,611,331 | 10,191,953 | 10,033,986 | 5,030,305 | 4,929,428 | 5,003,559 | 5,519,943 |
| 負債純資産合計 | 22,958,227 | 23,607,189 | 24,168,895 | 23,279,324 | 23,439,721 | 23,449,967 | 23,703,161 | 16,954,399 | 16,453,153 | 16,899,816 | 17,694,366 |