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 | 2,482,828 | 2,456,213 | 2,608,825 | 2,839,755 | 1,762,485 | 2,442,732 | 2,520,129 | 2,493,727 | 2,705,328 | 2,661,904 | 2,617,679 |
| 受取手形 | - | - | - | - | - | - | 7,534 | 10,402 | 10,559 | 3,258 | 2,561 |
| 売掛金 | - | - | - | - | - | - | 910,205 | 1,213,661 | 1,360,148 | 1,499,485 | 1,533,329 |
| 商品及び製品 | 228,099 | 210,191 | 214,780 | 223,850 | 204,722 | 173,314 | 167,049 | 182,463 | 201,535 | 229,245 | 243,585 |
| 原材料及び貯蔵品 | 103,914 | 131,231 | 146,024 | 143,382 | 133,995 | 153,567 | 154,498 | 127,448 | 124,138 | 121,835 | 126,570 |
| その他 | 340,489 | 347,430 | 390,884 | 340,541 | 343,200 | 868,363 | 663,629 | 419,998 | 458,388 | 396,444 | 485,714 |
| 貸倒引当金 | -4,888 | -5,983 | -3,350 | -7,671 | -8,308 | -12,351 | -4,488 | -3,140 | -3,642 | -4,080 | -3,238 |
| 受取手形及び売掛金 | 1,181,014 | 1,269,264 | 1,324,304 | 1,378,706 | 909,885 | 838,189 | - | - | - | - | - |
| 繰延税金資産 | 220,174 | 221,034 | 220,068 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 4,551,631 | 4,629,382 | 4,901,537 | 4,918,563 | 3,345,980 | 4,463,815 | 4,418,558 | 4,444,560 | 4,856,456 | 4,908,092 | 5,006,202 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 10,742,423 | 10,257,560 | 9,807,124 | 9,367,425 | 9,245,672 | 11,703,624 | 12,042,455 | 12,183,558 | 11,826,035 | 11,452,444 | 11,398,305 |
| 機械装置及び運搬具(純額) | 658,036 | 559,954 | 534,741 | 624,718 | 614,457 | 599,538 | 597,330 | 596,387 | 640,647 | 791,806 | 841,136 |
| 工具、器具及び備品(純額) | 257,921 | 299,074 | 315,117 | 328,517 | 311,179 | 274,192 | 269,664 | 251,392 | 309,395 | 315,771 | 297,968 |
| 土地 | 36,862,522 | 36,862,443 | 36,862,443 | 36,856,848 | 36,851,833 | 36,833,333 | 36,813,139 | 36,812,757 | 36,786,118 | 36,736,584 | 36,670,884 |
| リース資産(純額) | 1,806,825 | 2,200,423 | 2,308,932 | 2,087,669 | 1,907,100 | 1,454,617 | 936,364 | 611,390 | 443,257 | 493,128 | 908,878 |
| 建設仮勘定 | - | 15,923 | 35,899 | 53,797 | 1,242,636 | 427,658 | 47,491 | 46,107 | 28,285 | 53,071 | 38,200 |
| 有形固定資産合計 | 50,327,729 | 50,195,379 | 49,864,257 | 49,318,976 | 50,172,881 | 51,292,964 | 50,706,444 | 50,501,594 | 50,033,739 | 49,842,807 | 50,155,374 |
| 無形固定資産 | |||||||||||
| 施設利用権 | 25,863 | 25,016 | 24,956 | 24,826 | 24,766 | 23,575 | 22,918 | 22,994 | 22,178 | 22,136 | 22,094 |
| リース資産 | 7,708 | 9,047 | 8,105 | 5,443 | 2,781 | 670 | 55 | - | - | - | 17,742 |
| ソフトウエア仮勘定 | - | - | - | - | - | 103,513 | 115,652 | 123,671 | 1,205 | 10,446 | 28,155 |
| のれん | - | - | - | - | - | - | - | 6,659 | 5,206 | 3,753 | 2,300 |
| その他 | 260,427 | 226,833 | 211,092 | 239,235 | 249,954 | 194,267 | 184,739 | 194,946 | 274,175 | 232,652 | 239,642 |
| 無形固定資産合計 | 293,999 | 260,896 | 244,154 | 269,505 | 277,502 | 322,026 | 323,365 | 348,271 | 302,765 | 268,988 | 309,934 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 283,771 | 294,215 | 216,708 | 217,325 | 205,581 | 200,715 | 174,375 | 171,425 | 186,181 | 179,873 | 188,983 |
| 長期貸付金 | 16,678 | 13,285 | 10,138 | 8,337 | 6,377 | 4,854 | 4,223 | 3,325 | 1,757 | 783 | 481 |
| 退職給付に係る資産 | 57,795 | 50,771 | 56,590 | 47,988 | 48,995 | 57,357 | 89,657 | 81,186 | 71,584 | 65,931 | 64,974 |
| 繰延税金資産 | - | - | - | - | 642,072 | 600,362 | 602,119 | 799,210 | 765,520 | 688,402 | 695,199 |
| その他 | 506,245 | 565,434 | 510,430 | 498,478 | 508,460 | 546,623 | 420,004 | 472,306 | 483,425 | 507,030 | 487,817 |
| 貸倒引当金 | -34,390 | -32,291 | -32,291 | -32,293 | -32,298 | -32,314 | -32,163 | -32,155 | -32,149 | -43,005 | -18,991 |
| 投資評価引当金 | - | - | - | - | - | - | -12,403 | - | - | - | - |
| 繰延税金資産 | 328,475 | 354,741 | 346,465 | 594,707 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,158,575 | 1,246,156 | 1,108,042 | 1,334,543 | 1,379,189 | 1,377,597 | 1,245,813 | 1,495,298 | 1,476,319 | 1,399,016 | 1,418,464 |
| 固定資産合計 | 51,780,304 | 51,702,432 | 51,216,454 | 50,923,025 | 51,829,574 | 52,992,589 | 52,275,623 | 52,345,164 | 51,812,824 | 51,510,812 | 51,883,772 |
| 資産合計 | 56,331,936 | 56,331,815 | 56,117,992 | 55,841,588 | 55,175,554 | 57,456,405 | 56,694,182 | 56,789,725 | 56,669,281 | 56,418,904 | 56,889,975 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | - | - | - | - | - | - | - | - | 923,378 | 912,062 | 878,302 |
| 短期借入金 | 8,725,677 | 3,793,321 | 13,861,364 | 5,955,860 | 6,566,627 | 5,362,035 | 5,381,035 | 4,926,535 | 4,785,150 | 4,740,800 | 6,359,398 |
| 1年内償還予定の社債 | 320,600 | 200,600 | 508,800 | 6,130,000 | 30,000 | 150,000 | 3,550,000 | - | 150,000 | 3,500,000 | - |
| 1年内返済予定の長期借入金 | - | - | - | - | - | 7,975,194 | 7,525,458 | 1,341,418 | 6,721,104 | 6,619,101 | 1,687,518 |
| 預り金 | 679,321 | 669,419 | 960,596 | 1,147,864 | 552,688 | 432,803 | 175,196 | 119,488 | 214,722 | 216,943 | 730,837 |
| 未払金 | 487,416 | 393,727 | 498,121 | 543,492 | 352,944 | 388,103 | 517,481 | 506,868 | 728,136 | 493,609 | 697,719 |
| リース債務 | 489,910 | 618,442 | 681,266 | 663,891 | 649,561 | 582,150 | 447,464 | 310,441 | 208,806 | 170,488 | 220,110 |
| 未払法人税等 | 390,850 | 337,749 | 257,275 | 284,256 | 124,863 | 83,746 | 69,717 | 219,558 | 191,330 | 343,761 | 371,415 |
| 未払消費税等 | 124,262 | 133,528 | 188,344 | 183,004 | 138,887 | 45,346 | 295,623 | 270,719 | 308,750 | 176,194 | 162,385 |
| 契約負債 | - | - | - | - | - | - | 1,058,389 | 1,121,323 | 1,117,091 | 1,169,674 | 1,361,591 |
| 前受収益 | 473,754 | 465,977 | 476,901 | 486,825 | 471,329 | 470,428 | 23,785 | 19,416 | 107,899 | 109,879 | 109,062 |
| 賞与引当金 | 141,550 | 149,348 | 151,541 | 155,488 | 149,412 | 103,552 | 108,778 | 152,006 | 366,548 | 407,444 | 418,628 |
| ポイント引当金 | - | - | - | - | - | - | - | - | 14,736 | 15,100 | - |
| 資産除去債務 | - | - | - | - | - | - | - | - | 78,382 | - | 15,982 |
| その他 | 668,656 | 716,257 | 746,043 | 745,816 | 740,009 | 691,177 | 326,022 | 411,363 | 234,966 | 237,778 | 240,789 |
| 支払手形及び買掛金 | 843,363 | 855,283 | 872,780 | 827,815 | 580,824 | 575,579 | 597,863 | 907,354 | - | - | - |
| その他の引当金 | - | - | - | - | - | - | 90,497 | 14,221 | - | - | - |
| 流動負債合計 | 13,345,363 | 8,333,655 | 19,203,035 | 17,124,317 | 10,357,148 | 16,860,116 | 20,167,313 | 10,320,716 | 16,151,003 | 19,112,838 | 13,253,741 |
| 固定負債 | |||||||||||
| 社債 | 329,400 | 6,668,800 | 6,160,000 | 180,000 | 3,700,000 | 3,550,000 | 150,000 | 3,650,000 | 3,500,000 | - | 2,000,000 |
| 長期借入金 | 20,414,427 | 17,776,932 | 6,199,244 | 13,436,837 | 15,674,738 | 12,929,544 | 13,049,916 | 18,901,838 | 12,126,574 | 11,281,634 | 14,471,024 |
| 再評価に係る繰延税金負債 | 4,015,867 | 4,015,844 | 4,015,844 | 4,015,667 | 4,014,139 | 4,013,733 | 4,013,733 | 4,013,617 | 4,006,119 | 4,119,929 | 4,119,929 |
| リース債務 | 1,445,140 | 1,747,178 | 1,804,317 | 1,582,952 | 1,404,666 | 982,863 | 559,465 | 349,196 | 272,584 | 367,851 | 792,185 |
| 役員退職慰労引当金 | 192,746 | 151,523 | 132,789 | 165,390 | 141,714 | 152,230 | 171,660 | 206,406 | 228,846 | 266,765 | 295,724 |
| 退職給付に係る負債 | 541,042 | 475,500 | 395,929 | 398,267 | 432,135 | 422,418 | 447,030 | 467,264 | 389,819 | 332,556 | 265,730 |
| 長期預り金 | 2,042,513 | 2,027,169 | 1,993,499 | 1,930,502 | 1,880,923 | 1,908,577 | 1,863,378 | 1,895,032 | 1,903,474 | 1,903,173 | 1,503,681 |
| 資産除去債務 | - | - | - | - | - | - | - | - | - | 3,564 | - |
| その他 | 3,073 | - | - | - | - | 2,134 | 1,543 | 286 | 127 | 127 | - |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 28,984,211 | 32,862,948 | 20,701,625 | 21,709,616 | 27,248,316 | 23,961,502 | 20,256,727 | 29,483,643 | 22,427,544 | 18,275,602 | 23,448,275 |
| 負債合計 | 42,329,574 | 41,196,603 | 39,904,660 | 38,833,933 | 37,605,465 | 40,821,618 | 40,424,041 | 39,804,359 | 38,578,548 | 37,388,440 | 36,702,016 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 | 4,220,800 |
| 資本剰余金 | 2,946,554 | 2,946,554 | 2,946,580 | 2,946,580 | 2,946,580 | 2,946,600 | 2,946,600 | 2,946,600 | 2,946,600 | 2,946,600 | 2,946,600 |
| 利益剰余金 | -1,441,013 | -329,631 | 742,866 | 1,614,771 | 2,230,950 | 1,220,663 | 788,285 | 1,686,422 | 2,768,441 | 3,826,768 | 4,937,352 |
| 自己株式 | -35,066 | -35,636 | -36,166 | -37,016 | -37,512 | -37,754 | -38,414 | -38,856 | -39,037 | -40,055 | -40,180 |
| 株主資本合計 | 5,691,274 | 6,802,087 | 7,874,080 | 8,745,135 | 9,360,819 | 8,350,311 | 7,917,273 | 8,814,967 | 9,896,806 | 10,954,114 | 12,064,573 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | -1,706 | -2,910 | 1,538 | 814 | -9,782 | -15,419 | -3,043 | 5,701 | 16,275 | 9,261 | 13,282 |
| 土地再評価差額金 | 8,215,772 | 8,215,719 | 8,215,719 | 8,215,315 | 8,211,834 | 8,210,910 | 8,210,910 | 8,210,646 | 8,193,558 | 8,065,726 | 8,065,726 |
| 退職給付に係る調整累計額 | 97,021 | 89,765 | 94,775 | 46,389 | 7,217 | 820 | -20,231 | -45,950 | -15,907 | 1,361 | 44,376 |
| 繰延ヘッジ損益 | - | 30,549 | 27,218 | - | - | 88,163 | 165,230 | - | - | - | - |
| その他の包括利益累計額合計 | 8,311,087 | 8,333,124 | 8,339,251 | 8,262,519 | 8,209,269 | 8,284,475 | 8,352,867 | 8,170,397 | 8,193,927 | 8,076,349 | 8,123,385 |
| 非支配株主持分 | - | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 14,002,362 | 15,135,211 | 16,213,331 | 17,007,655 | 17,570,089 | 16,634,786 | 16,270,140 | 16,985,365 | 18,090,733 | 19,030,464 | 20,187,959 |
| 負債純資産合計 | 56,331,936 | 56,331,815 | 56,117,992 | 55,841,588 | 55,175,554 | 57,456,405 | 56,694,182 | 56,789,725 | 56,669,281 | 56,418,904 | 56,889,975 |