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
2016-09千円 | 2017-09千円 | 2018-09千円 | 2019-09千円 | 2020-09千円 | 2021-09千円 | 2022-09千円 | 2023-09千円 | 2024-09千円 | 2025-09千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 4,824,960 | 6,197,942 | 5,323,951 | 4,614,456 | 5,564,456 | 7,071,668 | 5,524,824 | 8,093,645 | 6,827,584 | 4,708,960 |
| 受取手形、売掛金及び契約資産 | - | - | - | - | - | - | 11,923,643 | 10,589,875 | 13,988,772 | 16,818,948 |
| 仕掛品 | 1,200,029 | 1,246,020 | 1,139,743 | 1,019,545 | 1,104,018 | 1,121,132 | 1,143,994 | 1,200,766 | 1,146,878 | 843,513 |
| 原材料及び貯蔵品 | 178 | 178 | 153 | 28 | 9,290 | 2,633 | 28 | 1,457 | 28 | 28 |
| その他 | 456,534 | 596,019 | 608,365 | 1,028,922 | 923,506 | 654,503 | 607,871 | 816,210 | 860,628 | 1,104,095 |
| 貸倒引当金 | -4,994 | -5,209 | -136,919 | -168,808 | -161,172 | -55,887 | -31,082 | -50,685 | -35,420 | -72,551 |
| 受取手形及び売掛金 | 6,486,876 | 5,986,082 | 7,328,218 | 8,455,646 | 9,257,638 | 8,505,188 | - | - | - | - |
| 繰延税金資産 | 315,981 | 389,282 | 353,377 | - | - | - | - | - | - | - |
| 流動資産合計 | 13,279,566 | 14,410,315 | 14,616,890 | 14,949,791 | 16,697,737 | 17,299,238 | 19,169,279 | 20,651,269 | 22,788,472 | 23,402,994 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物 | 616,458 | 608,847 | 514,937 | 618,710 | 1,047,083 | 1,056,840 | 1,080,577 | 929,795 | 1,101,709 | 1,939,412 |
| 減価償却累計額 | -432,918 | -431,117 | -343,322 | -358,846 | -503,387 | -527,280 | -558,002 | -476,737 | -624,983 | -928,812 |
| 建物及び構築物(純額) | 183,539 | 177,729 | 171,615 | 259,863 | 543,695 | 529,559 | 522,575 | 453,057 | 476,725 | 1,010,599 |
| 航空機 | 197,991 | 203,360 | 205,187 | 161,408 | 210,904 | 260,611 | 681,940 | 753,182 | 870,491 | 882,615 |
| 減価償却累計額 | -182,579 | -198,766 | -159,885 | -132,736 | -152,981 | -176,784 | -219,458 | -416,916 | -563,871 | -633,945 |
| 航空機(純額) | 15,412 | 4,594 | 45,302 | 28,672 | 57,923 | 83,826 | 462,482 | 336,266 | 306,619 | 248,669 |
| 機械及び装置 | 797,902 | 793,518 | 740,356 | 718,332 | 772,242 | 719,062 | 727,288 | 459,828 | 517,730 | 843,035 |
| 減価償却累計額 | -716,006 | -725,842 | -677,713 | -659,632 | -702,742 | -656,008 | -673,043 | -407,071 | -458,047 | -471,338 |
| 機械及び装置(純額) | 81,895 | 67,675 | 62,643 | 58,699 | 69,499 | 63,054 | 54,245 | 52,757 | 59,683 | 371,696 |
| 車両運搬具及び工具器具備品 | 824,998 | 923,368 | 960,262 | 1,049,247 | 1,280,665 | 1,439,268 | 1,597,895 | 1,697,090 | 1,659,081 | 2,027,462 |
| 減価償却累計額 | -604,310 | -631,392 | -709,387 | -766,788 | -872,212 | -994,375 | -1,138,814 | -1,227,069 | -1,195,516 | -1,261,918 |
| 車両運搬具及び工具器具備品(純額) | 220,688 | 291,976 | 250,875 | 282,458 | 408,452 | 444,893 | 459,081 | 470,020 | 463,565 | 765,544 |
| 土地 | 299,603 | 299,603 | 299,603 | 299,603 | 537,748 | 537,748 | 537,748 | 451,534 | 546,234 | 705,608 |
| リース資産 | 1,894,714 | 2,142,879 | 2,451,329 | 3,020,615 | 3,172,507 | 3,527,227 | 3,658,261 | 3,759,441 | 4,155,314 | 3,974,547 |
| 減価償却累計額 | -680,204 | -753,381 | -920,987 | -1,045,070 | -1,308,839 | -1,544,981 | -1,892,282 | -1,621,276 | -2,098,076 | -1,841,165 |
| リース資産(純額) | 1,214,510 | 1,389,497 | 1,530,342 | 1,975,544 | 1,863,668 | 1,982,246 | 1,765,979 | 2,138,165 | 2,057,237 | 2,133,381 |
| 建設仮勘定 | - | - | 537,567 | - | 188,000 | 69,945 | - | - | 356,167 | 243,908 |
| その他 | - | - | - | - | - | - | - | - | - | - |
| 有形固定資産合計 | 2,015,650 | 2,231,077 | 2,897,949 | 2,904,842 | 3,668,987 | 3,711,274 | 3,802,112 | 3,901,801 | 4,266,233 | 5,479,408 |
| 無形固定資産 | ||||||||||
| ソフトウエア | 567,071 | 623,592 | 578,678 | 744,266 | 936,323 | 1,002,163 | 1,394,808 | 1,187,973 | 1,517,513 | 1,424,819 |
| のれん | - | - | - | - | 336,728 | 295,990 | 255,251 | 214,513 | 342,775 | 1,272,442 |
| その他 | 249,015 | 257,162 | 321,709 | 421,451 | 600,919 | 435,314 | 502,975 | 767,988 | 351,776 | 389,306 |
| 無形固定資産合計 | 816,087 | 880,755 | 900,387 | 1,165,717 | 1,873,971 | 1,733,468 | 2,153,035 | 2,170,475 | 2,212,065 | 3,086,568 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 1,798,918 | 2,387,516 | 2,564,047 | 3,966,224 | 3,862,842 | 4,450,385 | 4,379,497 | 5,020,898 | 4,851,933 | 5,465,250 |
| 長期貸付金 | - | - | - | - | - | - | - | 50,000 | 15,000 | 15,000 |
| 退職給付に係る資産 | 371,755 | 366,088 | 361,470 | 357,577 | 354,019 | 350,849 | 348,358 | 345,741 | 344,377 | 344,863 |
| 繰延税金資産 | - | - | - | - | 1,023,114 | 790,446 | 1,040,567 | 926,557 | 1,007,372 | 879,686 |
| その他 | 456,600 | 467,475 | 493,748 | 468,031 | 513,159 | 661,514 | 726,538 | 756,148 | 1,066,821 | 1,081,555 |
| 貸倒引当金 | -9,484 | -9,484 | -9,434 | -1,369 | - | -85,580 | -85,580 | -135,580 | -138,623 | -128,623 |
| 繰延税金資産 | 1,171,338 | 1,052,075 | 929,908 | 872,535 | - | - | - | - | - | - |
| 投資その他の資産合計 | 3,789,127 | 4,263,671 | 4,339,741 | 5,662,999 | 5,753,135 | 6,167,614 | 6,409,380 | 6,963,765 | 7,146,882 | 7,657,731 |
| 固定資産合計 | 6,620,865 | 7,375,503 | 8,138,078 | 9,733,559 | 11,296,095 | 11,612,357 | 12,364,528 | 13,036,042 | 13,625,181 | 16,223,708 |
| 資産合計 | 19,900,432 | 21,785,819 | 22,754,969 | 24,683,350 | 27,993,832 | 28,911,596 | 31,533,808 | 33,687,311 | 36,413,653 | 39,626,702 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 支払手形及び買掛金 | 1,099,029 | 906,283 | 1,144,347 | 1,395,947 | 1,443,149 | 1,219,085 | 1,622,308 | 1,362,787 | 1,836,112 | 2,194,504 |
| 短期借入金 | - | - | - | - | - | - | - | - | 1,500,000 | 3,500,000 |
| 1年内返済予定の長期借入金 | - | - | - | - | - | 38,899 | 54,395 | 51,316 | 51,627 | 82,244 |
| 1年内償還予定の社債 | - | - | - | - | - | - | - | - | - | 50,000 |
| リース債務 | 251,395 | 295,252 | 306,360 | 368,974 | 399,447 | 474,246 | 514,981 | 573,706 | 618,843 | 596,920 |
| 未払金 | 803,557 | 973,393 | 964,875 | 929,540 | 1,033,205 | 978,512 | 1,374,017 | 1,708,897 | 1,778,336 | 1,554,212 |
| 未払法人税等 | 145,545 | 465,835 | 156,016 | 529,742 | 648,758 | 289,211 | 843,732 | 446,687 | 670,795 | 588,017 |
| 契約負債 | - | - | - | - | - | - | 908,937 | 1,105,479 | 697,794 | 960,056 |
| 賞与引当金 | 594,599 | 612,925 | 484,212 | 685,283 | 1,213,420 | 1,090,489 | 1,650,355 | 1,721,894 | 1,758,831 | 1,642,141 |
| 役員賞与引当金 | 9,584 | 33,860 | 15,730 | 35,424 | 78,256 | 108,717 | 113,302 | 137,369 | 130,684 | 118,205 |
| 完成工事補償引当金 | 61,010 | 29,790 | 24,986 | 19,661 | 17,105 | 9,126 | 11,833 | 59,075 | 44,636 | 101,935 |
| 受注損失引当金 | 175,066 | 315,668 | 376,694 | 374,577 | 272,525 | 221,609 | 199,648 | 244,720 | 282,880 | 225,510 |
| その他 | 308,100 | 397,284 | 980,950 | 128,098 | 779,513 | 587,251 | 461,796 | 677,640 | 618,741 | 351,785 |
| 前受金 | 844,519 | 888,438 | 659,851 | 681,641 | 663,190 | 953,860 | - | - | - | - |
| 訴訟損失引当金 | - | - | - | - | 53,818 | - | - | - | - | - |
| 災害損失引当金 | - | - | 35,433 | - | - | - | - | - | - | - |
| 繰延税金負債 | 2,612 | 2,816 | 3,212 | - | - | - | - | - | - | - |
| 流動負債合計 | 4,295,020 | 4,921,547 | 5,152,670 | 5,148,891 | 6,602,390 | 5,971,011 | 7,755,309 | 8,089,574 | 9,989,283 | 11,965,534 |
| 固定負債 | ||||||||||
| 社債 | - | - | - | - | - | - | - | - | 50,000 | - |
| 長期借入金 | - | - | - | - | 335,513 | 391,238 | 417,679 | 218,489 | 166,862 | 206,460 |
| リース債務 | 962,575 | 1,094,791 | 1,121,121 | 1,520,476 | 1,411,285 | 1,484,137 | 1,245,138 | 1,584,397 | 1,337,588 | 1,452,094 |
| 繰延税金負債 | - | - | - | - | 12,471 | 7,458 | 4,724 | 4,781 | 11,203 | 51,838 |
| 退職給付に係る負債 | 4,568,624 | 4,344,993 | 4,304,301 | 3,816,435 | 3,768,187 | 3,534,326 | 3,483,863 | 3,486,696 | 3,377,941 | 3,417,363 |
| 資産除去債務 | 4,386 | 4,419 | 4,453 | 4,487 | 4,513 | 4,521 | 4,530 | 4,539 | 4,549 | 4,558 |
| その他 | 98,214 | 115,665 | 123,444 | 160,731 | 213,941 | 237,674 | 224,784 | 277,650 | 268,966 | 280,480 |
| 繰延税金負債 | 9,381 | 7,866 | 5,942 | 7,885 | - | - | - | - | - | - |
| 固定負債合計 | 5,643,181 | 5,567,736 | 5,559,263 | 5,510,016 | 5,745,912 | 5,659,356 | 5,380,720 | 5,576,555 | 5,217,112 | 5,412,796 |
| 負債合計 | 9,938,201 | 10,489,284 | 10,711,934 | 10,658,907 | 12,348,302 | 11,630,367 | 13,136,030 | 13,666,130 | 15,206,395 | 17,378,330 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 | 1,673,778 |
| 資本剰余金 | 2,476,457 | 2,496,857 | 2,535,424 | 2,540,474 | 2,543,521 | 2,599,396 | 2,604,291 | 2,604,291 | 2,681,318 | 2,694,761 |
| 利益剰余金 | 5,659,405 | 6,694,472 | 7,172,823 | 8,072,869 | 9,635,169 | 10,932,234 | 12,206,545 | 13,547,027 | 14,756,176 | 15,610,266 |
| 自己株式 | -244,627 | -237,535 | -209,291 | -206,169 | -204,633 | -171,973 | -168,935 | -168,947 | -135,538 | -130,886 |
| 株主資本合計 | 9,565,014 | 10,627,572 | 11,172,734 | 12,080,951 | 13,647,836 | 15,033,435 | 16,315,680 | 17,656,149 | 18,975,734 | 19,847,919 |
| その他の包括利益累計額 | ||||||||||
| その他有価証券評価差額金 | 263,251 | 427,454 | 641,807 | 1,458,640 | 1,561,310 | 1,683,968 | 1,612,850 | 1,971,146 | 1,806,050 | 2,038,465 |
| 為替換算調整勘定 | - | - | - | - | 468 | 4,153 | 23,624 | 27,638 | 19,753 | 26,487 |
| 退職給付に係る調整累計額 | 23,803 | 116,225 | 85,422 | 330,810 | 266,272 | 372,206 | 238,311 | 131,802 | 151,605 | 50,066 |
| 繰延ヘッジ損益 | - | - | - | - | 1,816 | - | - | - | - | - |
| その他の包括利益累計額合計 | 287,055 | 543,679 | 727,229 | 1,789,450 | 1,829,867 | 2,060,328 | 1,874,786 | 2,130,587 | 1,977,409 | 2,115,018 |
| 非支配株主持分 | 110,160 | 125,284 | 143,070 | 154,040 | 167,826 | 187,464 | 207,310 | 234,444 | 254,113 | 285,433 |
| 純資産合計 | 9,962,230 | 11,296,535 | 12,043,035 | 14,024,443 | 15,645,530 | 17,281,228 | 18,397,777 | 20,021,181 | 21,207,257 | 22,248,372 |
| 負債純資産合計 | 19,900,432 | 21,785,819 | 22,754,969 | 24,683,350 | 27,993,832 | 28,911,596 | 31,533,808 | 33,687,311 | 36,413,653 | 39,626,702 |