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
2015-11千円 | 2016-11千円 | 2017-11千円 | 2018-11千円 | 2019-11千円 | 2020-11千円 | 2021-11千円 | 2022-11千円 | 2023-11千円 | 2024-11千円 | 2025-11千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 367,739 | 259,027 | 1,035,865 | 830,298 | 1,305,950 | 1,400,138 | 1,048,429 | 932,449 | 1,063,646 | 2,196,091 | 727,601 |
| 受取手形及び営業未収入金 | 320,046 | 326,270 | 310,336 | 333,727 | 344,250 | 325,051 | 309,075 | 316,560 | 314,190 | 315,425 | 301,876 |
| 未収還付法人税等 | - | - | - | - | - | - | - | - | - | - | 65,309 |
| その他 | 125,131 | 121,365 | 160,223 | 409,529 | 159,569 | 91,620 | 232,040 | 112,437 | 91,104 | 87,338 | 139,897 |
| 繰延税金資産 | 30,994 | 33,195 | 30,604 | 33,418 | - | - | - | - | - | - | - |
| 流動資産合計 | 843,912 | 739,859 | 1,537,031 | 1,606,974 | 1,809,769 | 1,816,810 | 1,589,546 | 1,361,447 | 1,468,941 | 2,598,855 | 1,234,684 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 10,183,665 | 10,778,519 | 10,354,907 | 13,428,160 | 13,456,311 | 13,478,108 | 15,212,197 | 16,336,711 | 16,460,101 | 16,257,224 | 17,509,325 |
| 減価償却累計額 | -6,179,046 | -6,454,525 | -6,161,940 | -6,494,245 | -6,818,069 | -7,178,362 | -7,547,795 | -7,997,624 | -8,475,190 | -8,823,285 | -9,306,152 |
| 減損損失累計額 | -14,244 | -15,319 | -37,338 | -37,338 | -37,338 | -37,338 | -37,338 | -37,338 | -37,338 | -37,338 | -37,338 |
| 建物及び構築物(純額) | 3,990,373 | 4,308,674 | 4,155,627 | 6,896,576 | 6,600,903 | 6,262,406 | 7,627,062 | 8,301,748 | 7,947,572 | 7,396,600 | 8,165,834 |
| 機械装置及び運搬具 | 1,013,228 | 1,044,963 | 866,438 | 907,580 | 923,486 | 937,804 | 977,107 | 1,281,524 | 1,309,340 | 1,327,209 | 1,342,785 |
| 減価償却累計額 | -683,899 | -731,961 | -709,637 | -762,886 | -794,387 | -823,328 | -831,508 | -876,749 | -931,101 | -973,898 | -1,025,825 |
| 機械装置及び運搬具(純額) | 329,328 | 313,002 | 156,801 | 144,693 | 129,098 | 114,476 | 145,598 | 404,775 | 378,239 | 353,311 | 316,960 |
| 土地 | 5,654,750 | 5,601,685 | 4,803,413 | 5,074,252 | 5,155,314 | 5,988,955 | 5,988,965 | 5,988,965 | 5,969,348 | 5,599,243 | 7,076,442 |
| 建設仮勘定 | 18,457 | 1,250,491 | 1,663,880 | - | - | 630,206 | 823,996 | - | - | - | 35,426 |
| その他 | 574,689 | 652,017 | 675,317 | 756,913 | 758,264 | 767,458 | 770,770 | 775,599 | 799,366 | 780,919 | 780,916 |
| 減価償却累計額 | -407,702 | -436,015 | -468,978 | -512,261 | -549,985 | -587,247 | -618,854 | -647,385 | -674,739 | -676,092 | -689,916 |
| その他(純額) | 166,986 | 216,001 | 206,338 | 244,651 | 208,279 | 180,211 | 151,915 | 128,213 | 124,627 | 104,826 | 90,999 |
| 有形固定資産合計 | 10,159,896 | 11,689,855 | 10,986,062 | 12,360,175 | 12,093,596 | 13,176,255 | 14,737,539 | 14,823,702 | 14,419,788 | 13,453,982 | 15,685,663 |
| 無形固定資産 | |||||||||||
| 借地権 | 995 | 995 | 72,372 | 72,372 | 72,372 | 72,372 | 72,372 | 72,372 | 72,372 | 72,372 | 72,372 |
| その他 | 40,741 | 44,766 | 40,733 | 42,618 | 37,228 | 32,280 | 32,014 | 35,277 | 28,627 | 20,827 | 16,339 |
| 無形固定資産合計 | 41,737 | 45,761 | 113,105 | 114,991 | 109,601 | 104,653 | 104,386 | 107,650 | 100,999 | 93,200 | 88,711 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,069,364 | 1,045,981 | 1,594,118 | 1,337,724 | 1,311,652 | 1,225,022 | 1,264,073 | 1,343,932 | 1,557,502 | 1,904,744 | 2,651,882 |
| 差入保証金 | 465,664 | 472,281 | 476,449 | 477,485 | 444,289 | 444,230 | 446,571 | 443,725 | 440,651 | 437,682 | 437,237 |
| 会員権 | 13,703 | 9,653 | 9,978 | 9,978 | 9,978 | 9,978 | 9,978 | 9,978 | 9,978 | 9,278 | 9,278 |
| 退職給付に係る資産 | - | - | - | - | 27,962 | 65,978 | 97,403 | 122,842 | 127,506 | 151,280 | 168,410 |
| 繰延税金資産 | - | - | - | - | - | 21,375 | 21,228 | 26,974 | 18,019 | 21,607 | 16,259 |
| その他 | 34,021 | 25,473 | 28,907 | 125,746 | 176,360 | 132,939 | 135,694 | 142,282 | 147,338 | 161,789 | 154,554 |
| 従業員に対する長期貸付金 | 5,957 | 2,900 | 1,809 | 708 | - | - | - | - | - | - | - |
| 繰延税金資産 | 20,434 | 33,344 | 23,981 | 21,911 | 22,577 | - | - | - | - | - | - |
| 長期貸付金 | 2,206 | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,611,352 | 1,589,634 | 2,135,245 | 1,973,555 | 1,992,821 | 1,899,525 | 1,974,950 | 2,089,734 | 2,300,997 | 2,686,383 | 3,437,623 |
| 固定資産合計 | 11,812,986 | 13,325,251 | 13,234,413 | 14,448,721 | 14,196,018 | 15,180,434 | 16,816,876 | 17,021,087 | 16,821,785 | 16,233,565 | 19,211,998 |
| 資産合計 | 12,656,898 | 14,065,110 | 14,771,444 | 16,055,695 | 16,005,788 | 16,997,245 | 18,406,422 | 18,382,535 | 18,290,726 | 18,832,421 | 20,446,683 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 営業未払金 | 152,181 | 120,642 | 138,527 | 129,223 | 173,543 | 146,728 | 108,844 | 111,918 | 122,159 | 158,320 | 111,181 |
| 短期借入金 | 921,500 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 |
| 1年内返済予定の長期借入金 | - | 351,600 | 436,958 | 553,176 | 559,376 | 576,817 | 700,588 | 926,296 | 772,940 | 712,940 | 1,025,844 |
| 未払金 | 43,476 | 37,493 | 20,562 | 15,702 | 14,501 | 24,700 | 26,502 | 29,256 | 5,523 | 78,430 | 6,512 |
| 未払費用 | 98,343 | 99,893 | 99,862 | 104,437 | 105,786 | 99,291 | 103,982 | 104,980 | 106,718 | 104,900 | 101,279 |
| 未払法人税等 | 12,233 | 147,228 | 99,272 | 127,773 | 123,609 | 153,792 | 144,893 | 68,943 | 143,483 | 354,875 | 4,305 |
| 未払消費税等 | 10,806 | 17,059 | 148,265 | 10,648 | 128,683 | 61,747 | 11,144 | 16,755 | 150,684 | 63,507 | 10,621 |
| 前受金 | 172,612 | 179,249 | 156,610 | 161,575 | 157,094 | 157,308 | 154,824 | 193,584 | 190,747 | 155,954 | 160,145 |
| その他 | 9,474 | 10,690 | 9,461 | 9,125 | 15,860 | 9,680 | 10,977 | 11,843 | 9,414 | 12,593 | 12,786 |
| 災害損失引当金 | - | - | - | - | - | - | - | 5,985 | - | - | - |
| 繰延税金負債 | - | - | 162 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 1,420,630 | 1,063,858 | 1,209,683 | 1,211,662 | 1,378,456 | 1,330,064 | 1,361,757 | 1,569,562 | 1,601,671 | 1,741,523 | 1,532,677 |
| 固定負債 | |||||||||||
| 長期借入金 | 255,000 | 1,761,400 | 3,124,442 | 4,365,045 | 3,811,869 | 4,560,052 | 5,465,706 | 4,866,438 | 4,266,834 | 3,553,894 | 4,391,394 |
| 繰延税金負債 | - | - | - | - | - | 514,991 | 517,478 | 540,805 | 581,203 | 671,938 | 933,406 |
| 役員退職慰労引当金 | 271,320 | 233,832 | 118,386 | 139,273 | 106,981 | 124,822 | 128,819 | 131,026 | 123,460 | 135,048 | 151,590 |
| 長期預り保証金 | 656,523 | 654,966 | 537,724 | 573,002 | 561,786 | 552,613 | 580,745 | 615,930 | 599,276 | 562,538 | 573,120 |
| その他 | 11,586 | 9,717 | 23,517 | 23,517 | 23,517 | 23,517 | 22,187 | 22,187 | 22,187 | 22,187 | 22,187 |
| 繰延税金負債 | 569,599 | 515,625 | 680,850 | 579,731 | 551,136 | - | - | - | - | - | - |
| 退職給付に係る負債 | 129,306 | 118,568 | 33,147 | 8,272 | - | - | - | - | - | - | - |
| 固定負債合計 | 1,893,335 | 3,294,110 | 4,518,068 | 5,688,841 | 5,055,290 | 5,775,996 | 6,714,937 | 6,176,387 | 5,592,962 | 4,945,606 | 6,071,699 |
| 負債合計 | 3,313,965 | 4,357,968 | 5,727,751 | 6,900,504 | 6,433,746 | 7,106,061 | 8,076,694 | 7,745,949 | 7,194,633 | 6,687,129 | 7,604,376 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 | 2,527,600 |
| 資本剰余金 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 | 2,046,936 |
| 利益剰余金 | 4,560,270 | 4,923,901 | 5,289,799 | 5,578,139 | 5,903,146 | 6,282,002 | 6,693,127 | 6,958,146 | 7,275,609 | 8,082,628 | 8,275,252 |
| 自己株式 | -4,681 | -5,236 | -1,275,062 | -1,275,062 | -1,165,538 | -1,165,567 | -1,165,567 | -1,189,963 | -1,189,964 | -1,189,964 | -1,189,964 |
| 株主資本合計 | 9,130,124 | 9,493,201 | 8,589,273 | 8,877,613 | 9,312,143 | 9,690,971 | 10,102,095 | 10,342,718 | 10,660,181 | 11,467,200 | 11,659,823 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 191,729 | 191,742 | 431,374 | 253,488 | 235,399 | 175,295 | 202,389 | 267,430 | 408,667 | 649,584 | 1,152,797 |
| 退職給付に係る調整累計額 | - | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 191,729 | 191,742 | 431,374 | 253,488 | 235,399 | 175,295 | 202,389 | 267,430 | 408,667 | 649,584 | 1,152,797 |
| 非支配株主持分 | - | 22,197 | 23,044 | 24,089 | 24,498 | 24,916 | 25,242 | 26,436 | 27,244 | 28,507 | 29,684 |
| 少数株主持分 | 21,078 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 9,342,932 | 9,707,141 | 9,043,692 | 9,155,190 | 9,572,042 | 9,891,183 | 10,329,727 | 10,636,585 | 11,096,093 | 12,145,292 | 12,842,306 |
| 負債純資産合計 | 12,656,898 | 14,065,110 | 14,771,444 | 16,055,695 | 16,005,788 | 16,997,245 | 18,406,422 | 18,382,535 | 18,290,726 | 18,832,421 | 20,446,683 |