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 | 239,477 | 208,295 | 255,102 | 173,908 | 153,967 | 198,130 | 171,194 | 215,193 | 281,000 | 233,663 | 262,247 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 503,581 | 568,880 | 629,721 | 684,893 | 772,005 |
| 未収運賃 | 38,489 | 39,914 | 48,217 | 55,518 | 59,267 | 38,536 | 53,246 | 66,104 | 78,183 | 77,836 | 79,957 |
| 有価証券 | 68,500 | 79,000 | 60,000 | 90,010 | - | 137 | 100 | - | - | 10 | - |
| 販売用不動産 | - | - | - | - | - | - | 18,006 | 45,177 | 38,076 | 68,596 | 78,637 |
| 棚卸資産 | 47,834 | 50,861 | 62,061 | 60,253 | 69,652 | 83,646 | 94,213 | 90,491 | 100,310 | 115,251 | 138,822 |
| その他 | 45,826 | 40,392 | 47,378 | 66,257 | 58,410 | 105,833 | 69,459 | 70,044 | 67,215 | 72,486 | 91,292 |
| 貸倒引当金 | -1,572 | -1,485 | -1,521 | -2,019 | -1,936 | -2,572 | -2,802 | -3,105 | -2,574 | -2,704 | -3,232 |
| 受取手形及び売掛金 | 439,443 | 449,434 | 475,522 | 533,453 | 516,388 | 470,611 | - | - | - | - | - |
| 分譲土地建物 | 903 | 499 | 451 | 1,393 | 1,875 | 4,081 | - | - | - | - | - |
| 短期貸付金 | 6,427 | 5,688 | 4,686 | - | - | - | - | - | - | - | - |
| 繰延税金資産 | 49,188 | 43,025 | 51,477 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 934,518 | 915,625 | 1,003,376 | 978,775 | 857,624 | 898,406 | 907,001 | 1,052,784 | 1,191,932 | 1,250,033 | 1,419,730 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 3,128,743 | 3,260,299 | 3,362,214 | 3,427,567 | 3,592,627 | 3,789,310 | 3,861,442 | 3,856,298 | 3,889,877 | 4,116,551 | 4,621,104 |
| 機械装置及び運搬具(純額) | 726,591 | 712,003 | 726,158 | 740,570 | 753,979 | 742,251 | 747,230 | 712,443 | 721,465 | 739,325 | 756,263 |
| 土地 | 2,002,529 | 2,013,899 | 2,020,741 | 2,064,590 | 2,121,843 | 2,145,694 | 2,164,997 | 2,185,869 | 2,232,095 | 2,216,525 | 2,271,794 |
| 建設仮勘定 | 306,398 | 286,275 | 319,903 | 385,348 | 412,753 | 361,626 | 334,610 | 399,205 | 562,275 | 645,968 | 512,035 |
| その他(純額) | 69,279 | 70,282 | 71,727 | 74,146 | 80,830 | 79,266 | 69,575 | 60,744 | 66,665 | 73,790 | 79,604 |
| 有形固定資産合計 | 6,233,542 | 6,342,759 | 6,500,745 | 6,692,223 | 6,962,034 | 7,118,150 | 7,177,855 | 7,214,561 | 7,472,378 | 7,792,162 | 8,240,802 |
| 無形固定資産 | 127,859 | 119,269 | 112,499 | 109,757 | 124,280 | 150,825 | 169,970 | 198,805 | 201,452 | 209,477 | 203,052 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 210,377 | 263,322 | 287,544 | 298,796 | 295,469 | 314,500 | 301,490 | 357,341 | 463,879 | 506,182 | 585,454 |
| 長期貸付金 | 2,833 | 1,693 | 2,065 | 1,471 | 1,478 | 2,035 | 1,987 | 2,437 | 2,308 | 2,271 | 2,229 |
| 繰延税金資産 | - | - | - | - | 217,781 | 344,825 | 442,562 | 432,011 | 342,540 | 306,915 | 256,670 |
| 退職給付に係る資産 | 112 | 161 | 173 | 298 | 225 | 531 | 803 | 961 | 1,584 | 1,838 | 2,850 |
| その他 | 63,976 | 64,329 | 65,433 | 69,736 | 78,913 | 88,169 | 90,968 | 94,438 | 97,116 | 107,572 | 112,149 |
| 貸倒引当金 | -713 | -745 | -968 | -968 | -747 | -1,024 | -1,214 | -1,442 | -1,712 | -2,229 | -2,212 |
| 繰延税金資産 | 217,256 | 204,593 | 176,609 | 209,049 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 493,841 | 533,354 | 530,857 | 578,383 | 593,120 | 749,037 | 836,597 | 885,747 | 905,716 | 922,550 | 957,141 |
| 固定資産合計 | 6,855,243 | 6,995,384 | 7,144,102 | 7,380,364 | 7,679,435 | 8,018,013 | 8,184,423 | 8,299,114 | 8,579,547 | 8,924,190 | 9,400,996 |
| 繰延資産 | - | 105 | 197 | 536 | - | - | - | - | - | - | - |
| 繰延資産 | |||||||||||
| 開発費 | - | - | - | - | - | - | - | - | - | - | - |
| 繰延資産合計 | - | - | - | - | - | - | - | - | - | - | - |
| 資産合計 | 7,789,762 | 7,911,114 | 8,147,676 | 8,359,676 | 8,537,059 | 8,916,420 | 9,091,424 | 9,351,899 | 9,771,479 | 10,174,224 | 10,820,726 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 48,803 | 46,834 | 59,536 | 64,610 | 47,981 | 52,909 | 47,876 | 44,250 | 47,754 | 53,738 | 59,504 |
| 短期借入金 | 107,107 | 116,830 | 119,707 | 110,453 | 115,293 | 433,320 | 202,249 | 150,000 | 179,147 | 141,711 | 184,873 |
| 1年内償還予定の社債 | 79,999 | 159,899 | 164,999 | 125,000 | 120,000 | 90,000 | 111,000 | 214,999 | 145,000 | 207,545 | 89,999 |
| 1年内に支払う鉄道施設購入長期未払金 | 97,251 | 4,290 | 4,257 | 4,199 | 4,307 | 4,215 | 3,806 | 4,065 | 4,297 | 4,563 | 4,867 |
| 未払金 | 494,778 | 459,147 | 492,574 | 516,309 | 551,696 | 477,546 | 422,653 | 493,162 | 514,469 | 617,665 | 724,238 |
| 未払消費税等 | 23,955 | 19,513 | 22,316 | 22,532 | 6,832 | 7,856 | 34,654 | 43,960 | 40,667 | 24,002 | 10,247 |
| 未払法人税等 | 83,238 | 55,638 | 64,712 | 58,882 | 32,251 | 22,074 | 10,938 | 16,186 | 22,040 | 27,020 | 35,155 |
| 預り連絡運賃 | 20,848 | 22,164 | 24,431 | 29,672 | 24,665 | 33,992 | 27,847 | 36,314 | 44,475 | 48,420 | 52,947 |
| 前受運賃 | 102,493 | 99,217 | 100,523 | 105,214 | 96,780 | 77,526 | 69,598 | 78,047 | 86,632 | 90,958 | 104,632 |
| 賞与引当金 | 73,092 | 73,155 | 76,544 | 76,376 | 75,869 | 62,128 | 52,715 | 59,905 | 69,738 | 75,832 | 83,133 |
| 災害損失引当金 | 11,587 | 6,767 | 1,940 | 9,133 | 10,837 | 12,439 | 22,465 | 12,349 | 3,796 | 589 | 54 |
| その他 | 261,804 | 273,931 | 292,479 | 316,591 | 462,720 | 758,840 | 682,624 | 379,009 | 458,710 | 449,942 | 480,357 |
| 一部線区移管引当金 | - | - | 10,332 | - | - | - | 128 | - | - | - | - |
| 流動負債合計 | 1,404,960 | 1,337,390 | 1,434,356 | 1,438,975 | 1,549,236 | 2,032,849 | 1,688,558 | 1,532,252 | 1,616,731 | 1,741,990 | 1,830,013 |
| 固定負債 | |||||||||||
| 社債 | 1,729,914 | 1,680,074 | 1,605,134 | 1,605,192 | 1,590,249 | 1,930,308 | 2,431,665 | 2,760,870 | 2,969,967 | 3,038,828 | 3,289,601 |
| 長期借入金 | 908,422 | 929,541 | 964,138 | 996,685 | 1,010,492 | 1,158,872 | 1,309,950 | 1,333,950 | 1,263,150 | 1,260,561 | 1,295,607 |
| 鉄道施設購入長期未払金 | 341,074 | 336,679 | 332,288 | 327,926 | 323,404 | 318,873 | 315,067 | 311,001 | 306,703 | 302,140 | 297,267 |
| 繰延税金負債 | - | - | - | - | 4,830 | 5,221 | 2,309 | 2,367 | 2,320 | 1,989 | 2,166 |
| 新幹線鉄道大規模改修引当金 | - | 24,000 | 48,000 | 72,000 | 96,000 | 120,000 | 144,000 | 168,000 | 192,000 | 216,000 | 240,000 |
| 災害損失引当金 | 14,672 | 10,293 | 9,110 | - | 3,811 | 85 | 2,591 | 2,024 | 3,146 | 3,000 | 2,793 |
| 退職給付に係る負債 | 675,783 | 641,394 | 601,163 | 554,236 | 512,063 | 482,221 | 465,346 | 445,843 | 399,184 | 432,908 | 478,797 |
| その他 | 229,948 | 257,033 | 263,216 | 264,159 | 271,784 | 309,494 | 313,823 | 297,875 | 279,043 | 304,589 | 324,387 |
| 一部線区移管引当金 | 19,087 | 16,163 | 2,688 | 2,417 | 1,759 | 1,131 | - | - | - | - | - |
| 繰延税金負債 | 3,361 | 3,189 | 3,025 | 3,703 | - | - | - | - | - | - | - |
| 固定負債合計 | 3,922,264 | 3,898,370 | 3,828,767 | 3,826,322 | 3,814,395 | 4,326,209 | 4,984,754 | 5,321,933 | 5,415,516 | 5,560,017 | 5,930,621 |
| 負債合計 | 5,327,225 | 5,235,761 | 5,263,124 | 5,265,297 | 5,363,632 | 6,359,058 | 6,673,313 | 6,854,186 | 7,032,247 | 7,302,007 | 7,760,634 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
| 資本剰余金 | 96,811 | 96,811 | 96,729 | 96,796 | 96,796 | 96,522 | 96,411 | 96,445 | 97,602 | 93,747 | 93,040 |
| 利益剰余金 | 2,101,844 | 2,298,925 | 2,496,074 | 2,705,184 | 2,809,369 | 2,181,570 | 2,047,407 | 2,132,049 | 2,289,194 | 2,451,848 | 2,623,543 |
| 自己株式 | -5,295 | -5,161 | -5,457 | -5,507 | -5,546 | -5,553 | -5,563 | -8,913 | -5,979 | -6,025 | -12,980 |
| 株主資本合計 | 2,393,361 | 2,590,575 | 2,787,347 | 2,996,473 | 3,100,618 | 2,472,539 | 2,338,255 | 2,419,581 | 2,580,817 | 2,739,570 | 2,903,604 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 43,771 | 52,940 | 63,338 | 58,965 | 32,975 | 54,322 | 47,830 | 43,302 | 100,606 | 96,650 | 129,728 |
| 繰延ヘッジ損益 | 473 | 1,846 | 730 | 1,584 | 2,405 | 2,137 | 2,464 | 2,548 | 3,430 | 3,134 | 367 |
| 土地再評価差額金 | -473 | -473 | -473 | -418 | -418 | -433 | -256 | -35 | -16 | -1 | 0 |
| 為替換算調整勘定 | - | - | - | -5 | -15 | -25 | 257 | 284 | 135 | 182 | 1,179 |
| 退職給付に係る調整累計額 | 4,996 | 8,530 | 8,387 | 10,574 | 10,629 | 6,486 | 6,377 | 7,570 | 32,921 | 20,006 | 12,230 |
| その他の包括利益累計額合計 | 48,767 | 62,844 | 71,983 | 70,700 | 45,577 | 62,487 | 56,672 | 53,670 | 137,077 | 119,973 | 143,505 |
| 非支配株主持分 | 20,408 | 21,933 | 25,222 | 27,204 | 27,231 | 22,334 | 23,182 | 24,462 | 21,337 | 12,672 | 12,982 |
| 純資産合計 | 2,462,537 | 2,675,353 | 2,884,552 | 3,094,378 | 3,173,427 | 2,557,361 | 2,418,110 | 2,497,713 | 2,739,232 | 2,872,216 | 3,060,091 |
| 負債純資産合計 | 7,789,762 | 7,911,114 | 8,147,676 | 8,359,676 | 8,537,059 | 8,916,420 | 9,091,424 | 9,351,899 | 9,771,479 | 10,174,224 | 10,820,726 |