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 | 3,243,781 | 3,455,016 | 3,244,877 | 3,297 | 3,682 | 4,699 | 5,500 | 6,210 | 8,260 | 9,170 | 10,822 |
| 受託現金 | 2,419,173 | 2,469,006 | 3,094,399 | 2,770 | 3,023 | 3,295 | 2,767 | 3,238 | 3,982 | 4,781 | 3,685 |
| 受取手形、営業未収金及び契約資産 | - | - | - | - | - | - | 5,665 | 5,548 | 5,630 | 5,332 | 5,522 |
| 棚卸資産 | - | - | - | - | 72 | 149 | 149 | 127 | 122 | 169 | 168 |
| 前払費用 | 197,356 | 214,634 | 254,348 | 278 | 318 | 305 | 342 | 355 | 441 | 441 | 297 |
| リース投資資産 | 2,231,242 | 1,846,103 | 1,579,217 | 1,317 | 1,072 | 816 | 667 | 505 | 342 | 171 | 8 |
| その他 | 515,967 | 236,269 | 390,486 | 363 | 332 | 278 | 374 | 450 | 610 | 455 | 547 |
| 貸倒引当金 | -22,466 | -16,989 | -12,264 | -14 | -10 | -10 | -9 | -6 | -3 | -8 | -26 |
| 受取手形及び営業未収金 | 4,576,301 | 4,576,229 | 4,963,818 | 5,157 | 4,832 | 5,137 | - | - | - | - | - |
| 商品 | 176,560 | 45,258 | 42,502 | 28 | - | - | - | - | - | - | - |
| 貯蔵品 | 18,375 | 23,587 | 25,680 | 48 | - | - | - | - | - | - | - |
| 繰延税金資産 | 233,161 | 254,818 | 341,428 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 13,589,454 | 13,103,935 | 13,924,495 | 13,247 | 13,324 | 14,671 | 15,458 | 16,427 | 19,386 | 20,512 | 21,025 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 18,362,516 | 18,429,665 | 20,548,847 | 22,105 | 22,017 | 21,983 | 22,077 | 22,228 | 24,156 | 24,336 | 24,499 |
| 減価償却累計額 | -10,656,379 | -11,048,258 | -11,543,804 | -12,081 | -12,584 | -12,994 | -13,599 | -14,139 | -14,711 | -15,345 | -15,988 |
| 建物及び構築物(純額) | 7,706,137 | 7,381,407 | 9,005,042 | 10,024 | 9,433 | 8,988 | 8,477 | 8,088 | 9,445 | 8,990 | 8,511 |
| 機械装置及び運搬具 | 5,687,434 | 5,902,698 | 6,196,380 | 6,716 | 6,857 | 6,964 | 7,652 | 7,877 | 8,380 | 8,748 | 9,161 |
| 減価償却累計額 | -4,708,916 | -4,887,382 | -5,109,578 | -5,447 | -5,476 | -5,675 | -6,324 | -6,649 | -7,136 | -7,411 | -7,688 |
| 機械装置及び運搬具(純額) | 978,518 | 1,015,315 | 1,086,801 | 1,268 | 1,380 | 1,288 | 1,327 | 1,227 | 1,244 | 1,336 | 1,473 |
| 工具、器具及び備品 | 2,249,964 | 2,318,675 | 2,521,291 | 2,661 | 2,957 | 3,199 | 3,491 | 3,663 | 3,839 | 3,845 | 3,984 |
| 減価償却累計額 | -1,618,244 | -1,776,052 | -1,834,517 | -1,989 | -2,089 | -2,260 | -2,482 | -2,732 | -2,999 | -3,066 | -3,164 |
| 工具、器具及び備品(純額) | 631,719 | 542,623 | 686,774 | 671 | 868 | 938 | 1,009 | 930 | 839 | 778 | 819 |
| 土地 | 9,621,273 | 10,052,557 | 10,052,978 | 10,053 | 10,053 | 9,855 | 9,879 | 10,307 | 12,210 | 12,210 | 12,181 |
| リース資産 | 704,084 | 1,014,868 | 976,312 | 670 | 732 | 1,036 | 902 | 615 | 304 | 366 | 269 |
| 減価償却累計額 | -157,927 | -273,012 | -330,627 | -308 | -390 | -513 | -610 | -391 | -200 | -244 | -144 |
| リース資産(純額) | 546,156 | 741,856 | 645,685 | 361 | 341 | 523 | 291 | 223 | 103 | 121 | 125 |
| 建設仮勘定 | - | 23,824 | 483,520 | - | - | 1 | 1 | - | - | - | 45 |
| 有形固定資産合計 | 19,483,805 | 19,757,584 | 21,960,803 | 22,379 | 22,078 | 21,596 | 20,988 | 20,777 | 23,843 | 23,438 | 23,155 |
| 無形固定資産 | |||||||||||
| のれん | 114,813 | 71,955 | 300,817 | 35 | 23 | 11 | 383 | 300 | 217 | 133 | 50 |
| ソフトウエア | 290,265 | 385,252 | 370,066 | 389 | 341 | 304 | 264 | 296 | 301 | 265 | 219 |
| 電話加入権 | 29,046 | 29,046 | 29,046 | 29 | 29 | 29 | 29 | 28 | 28 | 28 | 28 |
| その他 | 295,237 | 227,406 | 266,959 | 260 | 274 | 178 | 131 | 134 | 134 | 131 | 138 |
| 無形固定資産合計 | 729,361 | 713,660 | 966,889 | 713 | 669 | 523 | 808 | 760 | 681 | 560 | 438 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 760,921 | 1,305,308 | 1,025,294 | 1,109 | 1,187 | 1,479 | 1,188 | 1,325 | 1,522 | 1,581 | 2,017 |
| 長期未収金 | - | - | - | - | - | 697 | 688 | 688 | 688 | 688 | 688 |
| 長期貸付金 | 19,718 | 22,699 | 42,889 | 42 | 43 | 13 | 12 | 4 | 5 | 5 | 5 |
| 長期前払費用 | 24,531 | 18,516 | 14,880 | 9 | 5 | 2 | 1 | 0 | 1 | 11 | 5 |
| 繰延税金資産 | - | - | - | - | 505 | 667 | 744 | 845 | 706 | 786 | 812 |
| 差入保証金 | 826,804 | 986,461 | 1,149,785 | 1,305 | 1,580 | 1,733 | 1,946 | 2,065 | 480 | 484 | 506 |
| その他 | 223,198 | 229,749 | 223,110 | 222 | 167 | 144 | 97 | 98 | 98 | 106 | 102 |
| 貸倒引当金 | -8,465 | -12,129 | -10,164 | -4 | -4 | -702 | -693 | -727 | -688 | -693 | -689 |
| 破産更生債権等 | 8,431 | 12,106 | 10,241 | 4 | 4 | 4 | 4 | 38 | 1 | 1 | - |
| 繰延税金資産 | 327,752 | 303,760 | 301,973 | 456 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,182,892 | 2,866,473 | 2,758,011 | 3,146 | 3,490 | 4,041 | 3,991 | 4,340 | 2,816 | 2,973 | 3,448 |
| 固定資産合計 | 22,396,059 | 23,337,718 | 25,685,704 | 26,239 | 26,238 | 26,160 | 25,789 | 25,878 | 27,342 | 26,971 | 27,042 |
| 資産合計 | 35,985,514 | 36,441,653 | 39,610,199 | 39,487 | 39,562 | 40,831 | 41,247 | 42,306 | 46,729 | 47,484 | 48,067 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び営業未払金 | 3,012,143 | 2,865,898 | 3,019,424 | 3,118 | 3,201 | 3,382 | 3,817 | 3,735 | 3,873 | 3,145 | 3,058 |
| 短期借入金 | 4,603,178 | 2,813,780 | 3,303,062 | 4,336 | 3,122 | 3,513 | 3,549 | 3,698 | 3,634 | 3,059 | 3,994 |
| リース債務 | 316,147 | 382,334 | 360,511 | 337 | 344 | 278 | 283 | 287 | 266 | 256 | 48 |
| 未払金 | 438,810 | 404,735 | 609,372 | 647 | 629 | 648 | 561 | 558 | 799 | 648 | 610 |
| 未払費用 | 483,812 | 487,067 | 549,578 | 523 | 534 | 546 | 591 | 607 | 595 | 576 | 499 |
| 未払法人税等 | 274,025 | 417,135 | 324,098 | 296 | 357 | 525 | 525 | 516 | 567 | 791 | 787 |
| 未払消費税等 | 406,401 | 498,383 | 444,845 | 463 | 695 | 738 | 616 | 621 | 691 | 677 | 637 |
| 前受金 | 122,937 | 130,386 | 128,134 | 132 | 138 | 149 | 207 | 293 | 357 | 389 | 433 |
| 預り金 | 2,488,321 | 2,537,799 | 3,213,294 | 2,918 | 3,087 | 3,390 | 2,873 | 3,329 | 4,151 | 4,876 | 3,882 |
| 賞与引当金 | 222,056 | 234,360 | 238,191 | 265 | 278 | 288 | 340 | 356 | 368 | 380 | 380 |
| その他 | 11,247 | 14,498 | 41,988 | 8 | 7 | 7 | 7 | 12 | 9 | 4 | 5 |
| その他の引当金 | - | - | - | - | 51 | 6 | - | - | - | - | - |
| 繰延税金負債 | 5 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 12,379,089 | 10,786,380 | 12,232,502 | 13,049 | 12,448 | 13,474 | 13,374 | 14,018 | 15,315 | 14,806 | 14,339 |
| 固定負債 | |||||||||||
| 長期借入金 | 4,078,174 | 5,470,254 | 6,387,190 | 5,447 | 5,512 | 4,191 | 3,469 | 2,574 | 4,012 | 3,541 | 2,156 |
| リース債務 | 2,356,507 | 2,122,602 | 1,784,553 | 1,309 | 1,036 | 1,039 | 804 | 579 | 239 | 140 | 145 |
| 繰延税金負債 | - | - | - | - | 947 | 1,028 | 917 | 927 | 970 | 971 | 1,094 |
| 役員退職慰労引当金 | 207,818 | 234,958 | 260,239 | 280 | 238 | 200 | 300 | 302 | 225 | 231 | 216 |
| 退職給付に係る負債 | 796,805 | 839,826 | 839,117 | 873 | 935 | 1,016 | 1,090 | 1,163 | 1,236 | 1,325 | 1,294 |
| 資産除去債務 | 35,090 | 35,443 | 35,804 | 35 | 36 | 54 | 43 | 43 | 44 | 73 | 100 |
| 預り保証金 | 538,209 | 553,886 | 559,193 | 608 | 608 | 660 | 663 | 649 | 650 | 623 | 616 |
| その他 | - | - | - | - | 0 | 26 | 19 | 14 | 8 | 4 | 13 |
| 繰延税金負債 | 807,356 | 866,377 | 1,033,905 | 878 | - | - | - | - | - | - | - |
| 長期未払金 | 34,283 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 8,854,245 | 10,123,348 | 10,900,003 | 9,434 | 9,315 | 8,218 | 7,309 | 6,255 | 7,388 | 6,911 | 5,637 |
| 負債合計 | 21,233,334 | 20,909,728 | 23,132,505 | 22,483 | 21,764 | 21,693 | 20,684 | 20,273 | 22,703 | 21,717 | 19,976 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,772,784 | 1,772,784 | 1,772,784 | 1,772 | 1,772 | 1,772 | 1,772 | 1,772 | 1,772 | 1,772 | 1,772 |
| 資本剰余金 | 1,620,968 | 1,629,352 | 1,629,352 | 1,629 | 1,629 | 1,634 | 1,634 | 1,634 | 1,633 | 1,633 | 1,633 |
| 利益剰余金 | 11,431,937 | 12,170,618 | 12,978,866 | 13,510 | 14,316 | 15,441 | 17,052 | 18,471 | 20,440 | 22,218 | 24,203 |
| 自己株式 | -330,688 | -330,791 | -330,835 | -330 | -330 | -330 | -330 | -330 | -401 | -401 | -401 |
| 株主資本合計 | 14,495,001 | 15,241,964 | 16,050,167 | 16,581 | 17,387 | 18,517 | 20,128 | 21,548 | 23,445 | 25,223 | 27,208 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 231,345 | 267,567 | 393,101 | 383 | 409 | 624 | 452 | 552 | 687 | 718 | 1,019 |
| 為替換算調整勘定 | 1,583 | 4,083 | -8,369 | -8 | -23 | -1 | -16 | -45 | -69 | -122 | -156 |
| 退職給付に係る調整累計額 | -17,030 | -12,858 | -7,353 | -4 | -13 | -15 | -17 | -28 | -38 | -53 | 19 |
| その他の包括利益累計額合計 | 215,899 | 258,792 | 377,377 | 370 | 372 | 606 | 418 | 477 | 579 | 543 | 882 |
| 非支配株主持分 | 41,279 | 31,167 | 50,148 | 50 | 38 | 14 | 16 | 7 | - | - | - |
| 純資産合計 | 14,752,179 | 15,531,924 | 16,477,693 | 17,003 | 17,798 | 19,138 | 20,563 | 22,033 | 24,025 | 25,766 | 28,091 |
| 負債純資産合計 | 35,985,514 | 36,441,653 | 39,610,199 | 39,487 | 39,562 | 40,831 | 41,247 | 42,306 | 46,729 | 47,484 | 48,067 |