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 | 8,168,208 | 8,751,477 | 8,326,760 | 7,891,865 | 7,729,082 | 8,107,374 | 7,926,026 | 8,632,040 | 8,451,334 | 8,488,115 | 8,880,384 |
| 受取手形 | - | - | - | - | - | - | 373,561 | 325,746 | 314,200 | 255,929 | 178,588 |
| 営業未収入金 | - | - | - | - | - | - | 4,802,613 | 4,755,076 | 4,435,507 | 4,571,363 | 4,404,837 |
| 貯蔵品 | 6,991 | 7,782 | 6,950 | 8,274 | 17,872 | 9,138 | 10,919 | 35,421 | 30,914 | 32,264 | 35,842 |
| その他 | 232,890 | 249,712 | 313,655 | 299,585 | 229,217 | 192,985 | 569,331 | 316,312 | 419,533 | 248,865 | 345,085 |
| 貸倒引当金 | -3,914 | -956 | -2,849 | -2,400 | -1,905 | -171 | -181 | -1,054 | -835 | -1,941 | -1,833 |
| 受取手形及び営業未収入金 | 3,871,316 | 4,070,741 | 4,476,567 | 4,569,391 | 4,645,530 | 4,754,382 | - | - | - | - | - |
| 繰延税金資産 | 135,071 | 126,145 | 124,686 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 12,410,563 | 13,204,904 | 13,245,771 | 12,766,717 | 12,619,797 | 13,063,709 | 13,682,271 | 14,063,542 | 13,650,653 | 13,594,596 | 13,842,904 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 12,345,247 | 11,751,565 | 11,800,590 | 12,331,795 | 13,694,857 | 13,239,320 | 16,167,210 | 15,644,995 | 17,639,446 | 16,810,466 | 16,127,962 |
| 機械装置及び運搬具(純額) | 671,529 | 734,517 | 690,499 | 664,958 | 597,177 | 517,307 | 604,221 | 663,498 | 820,222 | 819,331 | 825,216 |
| 土地 | 10,105,081 | 10,132,090 | 10,081,043 | 10,201,430 | 11,962,569 | 11,962,569 | 11,942,569 | 12,463,472 | 12,463,472 | 13,519,390 | 13,519,390 |
| リース資産(純額) | 115,406 | 82,861 | 49,511 | 24,397 | 24,794 | 38,749 | 627,728 | 787,059 | 721,651 | 673,312 | 161,420 |
| 建設仮勘定 | - | 193,500 | 950,292 | 969,278 | 385,859 | 1,503,837 | - | 2,265,422 | 10,867 | 433,695 | 2,372,866 |
| その他(純額) | 154,131 | 140,459 | 142,581 | 132,813 | 121,793 | 103,835 | 140,905 | 125,672 | 134,948 | 130,965 | 117,425 |
| 有形固定資産合計 | 23,391,396 | 23,034,995 | 23,714,518 | 24,324,674 | 26,787,050 | 27,365,620 | 29,482,634 | 31,950,121 | 31,790,608 | 32,387,163 | 33,124,282 |
| 無形固定資産 | |||||||||||
| のれん | - | - | - | - | - | - | - | 51,918 | 33,217 | 27,681 | 22,144 |
| その他 | - | - | - | - | - | - | - | 81,673 | 87,900 | 83,311 | 115,312 |
| 無形固定資産合計 | - | - | - | - | - | - | - | 133,592 | 121,118 | 110,992 | 137,457 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 7,284,373 | 8,592,517 | 10,022,042 | 9,478,379 | 8,467,895 | 9,924,554 | 9,546,064 | 9,451,951 | 11,714,527 | 12,008,628 | 15,461,562 |
| 繰延税金資産 | - | - | - | - | 55,158 | 38,997 | 39,883 | 46,223 | 19,242 | 36,113 | 3,596 |
| 退職給付に係る資産 | - | - | 12,362 | 5,702 | - | 114,997 | 133,709 | 162,588 | 395,296 | 441,694 | 611,320 |
| その他 | 359,862 | 355,425 | 337,956 | 357,092 | 319,558 | 310,077 | 331,845 | 345,554 | 326,239 | 350,622 | 484,151 |
| 貸倒引当金 | -2,712 | -6,687 | -1,469 | -1,915 | -1,419 | -1,419 | -1,419 | -1,419 | -1,419 | -1,419 | -2,557 |
| 繰延税金資産 | - | 24,073 | 28,409 | 54,720 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 7,641,522 | 8,965,328 | 10,399,301 | 9,893,979 | 8,841,193 | 10,387,207 | 10,050,084 | 10,004,898 | 12,453,887 | 12,835,639 | 16,558,073 |
| 無形固定資産 | 26,827 | 26,404 | 31,917 | 43,743 | 42,204 | 89,835 | 91,501 | - | - | - | - |
| 固定資産合計 | 31,059,746 | 32,026,728 | 34,145,737 | 34,262,398 | 35,670,448 | 37,842,664 | 39,624,220 | 42,088,611 | 44,365,614 | 45,333,795 | 49,819,813 |
| 資産合計 | 43,470,310 | 45,231,633 | 47,391,509 | 47,029,115 | 48,290,246 | 50,906,373 | 53,306,492 | 56,152,154 | 58,016,268 | 58,928,392 | 63,662,718 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び営業未払金 | 1,365,697 | 1,432,880 | 1,506,244 | 1,512,494 | 1,663,047 | 1,638,001 | 1,742,887 | 1,897,371 | 1,663,506 | 1,746,247 | 1,835,731 |
| 短期借入金 | 3,110,000 | 3,110,000 | 3,110,000 | 3,110,000 | 3,110,000 | 3,110,000 | 3,080,000 | 3,070,000 | 2,970,000 | 2,900,000 | 2,900,000 |
| 1年内返済予定の長期借入金 | 394,000 | 306,000 | 256,500 | 256,057 | 573,168 | 477,886 | 509,500 | 698,746 | 689,438 | 499,759 | 598,076 |
| リース債務 | 38,550 | 35,620 | 30,536 | 17,405 | 9,250 | 11,647 | 7,948 | 84,335 | 91,308 | 92,292 | 40,184 |
| 未払法人税等 | 382,259 | 328,869 | 372,684 | 210,780 | 337,564 | 435,440 | 486,751 | 488,179 | 347,252 | 604,896 | 336,589 |
| 賞与引当金 | 269,553 | 259,188 | 260,385 | 259,595 | 270,433 | 287,658 | 309,122 | 333,463 | 327,207 | 419,367 | 402,524 |
| 役員賞与引当金 | 23,000 | 25,000 | 36,000 | 37,300 | 36,500 | 42,000 | 44,200 | 41,300 | 37,200 | 46,383 | 47,100 |
| その他 | 696,268 | 851,205 | 805,589 | 1,212,960 | 762,032 | 692,499 | 882,991 | 1,269,520 | 619,510 | 1,275,518 | 867,726 |
| 設備関係支払手形 | - | - | - | - | - | - | 835,914 | - | - | - | - |
| 流動負債合計 | 6,279,329 | 6,348,764 | 6,377,940 | 6,616,593 | 6,761,995 | 6,695,132 | 7,899,315 | 7,882,916 | 6,745,423 | 7,584,463 | 7,027,930 |
| 固定負債 | |||||||||||
| 社債 | - | - | - | - | - | - | - | 100,000 | 170,000 | 50,000 | 130,000 |
| 長期借入金 | 1,008,500 | 702,500 | 446,000 | 238,554 | 1,480,386 | 1,880,000 | 1,803,500 | 2,698,676 | 2,178,738 | 1,852,812 | 3,536,986 |
| リース債務 | 84,910 | 53,197 | 22,660 | 8,925 | 17,854 | 30,908 | 685,074 | 825,378 | 744,686 | 682,675 | 130,978 |
| 繰延税金負債 | - | - | - | - | 953,496 | 1,327,144 | 1,042,889 | 1,190,957 | 1,900,462 | 2,018,620 | 3,169,679 |
| 退職給付に係る負債 | 272,825 | 211,509 | 133,249 | 155,111 | 188,756 | 127,641 | 147,476 | 160,547 | 167,576 | 165,520 | 161,407 |
| その他 | 90,676 | 87,235 | 90,023 | 90,023 | 227,813 | 227,703 | 478,471 | 463,624 | 508,015 | 496,711 | 416,282 |
| 繰延税金負債 | 722,103 | 1,122,867 | 1,622,727 | 1,246,640 | - | - | - | - | - | - | - |
| 固定負債合計 | 2,179,016 | 2,177,308 | 2,314,660 | 1,739,255 | 2,868,305 | 3,593,398 | 4,157,411 | 5,439,184 | 5,669,479 | 5,266,339 | 7,545,334 |
| 負債合計 | 8,458,345 | 8,526,073 | 8,692,601 | 8,355,848 | 9,630,301 | 10,288,531 | 12,056,727 | 13,322,100 | 12,414,902 | 12,850,803 | 14,573,264 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 | 2,734,294 |
| 資本剰余金 | 2,263,807 | 2,263,807 | 2,263,807 | 2,263,807 | 2,263,807 | 2,263,807 | 2,263,807 | 2,263,807 | 2,263,807 | 2,269,017 | 2,268,585 |
| 利益剰余金 | 28,061,838 | 28,768,135 | 29,594,712 | 29,953,871 | 30,735,900 | 31,616,317 | 32,541,728 | 33,755,536 | 34,903,232 | 35,886,806 | 37,272,782 |
| 自己株式 | -35,901 | -36,452 | -36,684 | -36,791 | -98,635 | -98,635 | -98,691 | -87,008 | -78,033 | -795,245 | -1,673,289 |
| 株主資本合計 | 33,024,038 | 33,729,784 | 34,556,129 | 34,915,181 | 35,635,367 | 36,515,783 | 37,441,139 | 38,666,630 | 39,823,300 | 40,094,874 | 40,602,372 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 1,901,484 | 2,804,914 | 3,884,374 | 3,491,100 | 2,775,986 | 3,724,654 | 3,402,295 | 3,745,615 | 5,213,985 | 5,376,767 | 7,781,287 |
| 為替換算調整勘定 | 9,978 | 2,917 | 5,093 | 199 | -1,964 | -824 | 9,286 | 13,601 | 23,102 | 32,324 | 35,219 |
| 退職給付に係る調整累計額 | -98,808 | -22,197 | 54,680 | 62,328 | 37,739 | 149,193 | 149,083 | 140,896 | 270,365 | 286,857 | 372,013 |
| その他の包括利益累計額合計 | 1,812,654 | 2,785,634 | 3,944,148 | 3,553,629 | 2,811,761 | 3,873,023 | 3,560,664 | 3,900,113 | 5,507,453 | 5,695,950 | 8,188,521 |
| 非支配株主持分 | 175,270 | 190,139 | 198,629 | 204,455 | 212,816 | 229,035 | 247,960 | 263,309 | 270,611 | 286,764 | 298,559 |
| 純資産合計 | 35,011,964 | 36,705,559 | 38,698,907 | 38,673,266 | 38,659,944 | 40,617,842 | 41,249,764 | 42,830,053 | 45,601,365 | 46,077,588 | 49,089,453 |
| 負債純資産合計 | 43,470,310 | 45,231,633 | 47,391,509 | 47,029,115 | 48,290,246 | 50,906,373 | 53,306,492 | 56,152,154 | 58,016,268 | 58,928,392 | 63,662,718 |